{"annual":[{"capex":307000000,"ebitMargin":9.24,"fcf":2449000000,"fcfMargin":15.31,"grossMargin":11.56,"netDebt":4911000000,"netIncome":1682000000,"operatingCf":2756000000,"revenue":15997000000,"roc":6.5,"roe":9.53,"sharesOutstanding":425200000,"year":2015},{"capex":224000000,"ebitMargin":2.74,"fcf":1842000000,"fcfMargin":11.31,"grossMargin":4.78,"netDebt":4170000000,"netIncome":896000000,"operatingCf":2066000000,"revenue":16291000000,"roc":2.21,"roe":5.3,"sharesOutstanding":394800000,"year":2016},{"capex":250000000,"ebitMargin":4.21,"fcf":1936000000,"fcfMargin":11.28,"grossMargin":6.14,"netDebt":4818000000,"netIncome":-3131000000,"operatingCf":2186000000,"revenue":17162000000,"roc":3.98,"roe":-23.2,"sharesOutstanding":370500000,"year":2017},{"capex":122000000,"ebitMargin":9.35,"fcf":2721000000,"fcfMargin":14.51,"grossMargin":10.24,"netDebt":4557000000,"netIncome":1807000000,"operatingCf":2843000000,"revenue":18750000000,"roc":10.09,"roe":13.79,"sharesOutstanding":364100000,"year":2018},{"capex":105000000,"ebitMargin":12.48,"fcf":3384000000,"fcfMargin":16.5,"grossMargin":13.38,"netDebt":4663000000,"netIncome":2085000000,"operatingCf":3489000000,"revenue":20508000000,"roc":3.68,"roe":12.81,"sharesOutstanding":364900000,"year":2019},{"capex":114000000,"ebitMargin":10.43,"fcf":3757000000,"fcfMargin":18.49,"grossMargin":11.46,"netDebt":4201000000,"netIncome":1737000000,"operatingCf":3871000000,"revenue":20320000000,"roc":2.89,"roe":9.36,"sharesOutstanding":360600000,"year":2020},{"capex":133000000,"ebitMargin":13.42,"fcf":3960000000,"fcfMargin":18.29,"grossMargin":11.41,"netDebt":4739000000,"netIncome":2371000000,"operatingCf":4093000000,"revenue":21649000000,"roc":9.77,"roe":13.29,"sharesOutstanding":354100000,"year":2021},{"capex":175000000,"ebitMargin":10.35,"fcf":3833000000,"fcfMargin":17.54,"grossMargin":9.39,"netDebt":4128000000,"netIncome":1819000000,"operatingCf":4008000000,"revenue":21854000000,"roc":3.19,"roe":13.34,"sharesOutstanding":329500000,"year":2022},{"capex":215000000,"ebitMargin":12.69,"fcf":4005000000,"fcfMargin":16.46,"grossMargin":13.02,"netDebt":4236000000,"netIncome":2504000000,"operatingCf":4220000000,"revenue":24330000000,"roc":8.85,"roe":16.34,"sharesOutstanding":311500000,"year":2023},{"capex":145000000,"ebitMargin":14.59,"fcf":5764000000,"fcfMargin":21.85,"grossMargin":15.05,"netDebt":4183000000,"netIncome":3111000000,"operatingCf":5909000000,"revenue":26384000000,"roc":4.79,"roe":18.92,"sharesOutstanding":298600000,"year":2024},{"capex":169000000,"ebitMargin":16.84,"fcf":5753000000,"fcfMargin":20.36,"grossMargin":46.08,"netDebt":4238000000,"netIncome":3836000000,"operatingCf":5922000000,"revenue":28258000000,"roc":5.57,"roe":20.21,"sharesOutstanding":286500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.09,"fcfCagr5y":10.35,"roeAvg10y":10.02,"roeAvg5y":16.42,"yearsAvailable":20},"quarterly":[{"capex":197000000,"ebitMargin":14.59,"fcf":5764000000,"fcfMargin":21.85,"grossMargin":15.05,"netDebt":4183000000,"netIncome":3111000000,"operatingCf":5909000000,"quarter":4,"revenue":26384000000,"roc":4.79,"roe":18.92,"sharesOutstanding":297500000,"year":2024},{"capex":185000000,"ebitMargin":13.89,"fcf":5664000000,"fcfMargin":21.14,"grossMargin":21.72,"netDebt":4230000000,"netIncome":2988000000,"operatingCf":5797000000,"quarter":1,"revenue":26794000000,"roc":4.55,"roe":17.74,"sharesOutstanding":290800000,"year":2025},{"capex":164000000,"ebitMargin":14.85,"fcf":5716000000,"fcfMargin":20.93,"grossMargin":29.77,"netDebt":4203000000,"netIncome":3245000000,"operatingCf":5828000000,"quarter":2,"revenue":27311000000,"roc":4.88,"roe":18.52,"sharesOutstanding":287700000,"year":2025},{"capex":149000000,"ebitMargin":15.89,"fcf":5891000000,"fcfMargin":21.17,"grossMargin":38.04,"netDebt":4220000000,"netIncome":3558000000,"operatingCf":5988000000,"quarter":3,"revenue":27829000000,"roc":5.24,"roe":19.28,"sharesOutstanding":285000000,"year":2025},{"capex":169000000,"ebitMargin":16.8,"fcf":5753000000,"fcfMargin":20.3,"grossMargin":46.23,"netDebt":4238000000,"netIncome":3836000000,"operatingCf":5922000000,"quarter":4,"revenue":28341000000,"roc":5.57,"roe":20.21,"sharesOutstanding":282600000,"year":2025},{"capex":162000000,"ebitMargin":17.51,"fcf":5820000000,"fcfMargin":20.24,"grossMargin":47.02,"netDebt":4206000000,"netIncome":4062000000,"operatingCf":5982000000,"quarter":1,"revenue":28757000000,"roc":5.87,"roe":21.5,"sharesOutstanding":282600000,"year":2026},{"capex":237000000,"ebitMargin":15.21,"fcf":5873000000,"fcfMargin":20.23,"grossMargin":43.95,"netDebt":4249000000,"netIncome":4365000000,"operatingCf":5880000000,"quarter":2,"revenue":29033000000,"roc":5.06,"roe":22.23,"sharesOutstanding":282600000,"year":2026},{"capex":242000000,"ebitMargin":16.13,"fcf":6981000000,"fcfMargin":24.05,"grossMargin":44.2,"netDebt":4197000000,"netIncome":4608000000,"operatingCf":6993000000,"quarter":3,"revenue":29021000000,"roc":16.36,"roe":24.42,"sharesOutstanding":282600000,"year":2026}]}