{"annual":[{"capex":158000000,"ebitMargin":11.15,"fcf":85000000,"fcfMargin":2.22,"grossMargin":39.85,"netDebt":2909000000,"netIncome":373000000,"operatingCf":243000000,"revenue":3829000000,"roc":7.01,"roe":16.79,"sharesOutstanding":69000018,"year":2015},{"capex":307000000,"ebitMargin":4.41,"fcf":660000000,"fcfMargin":8.37,"grossMargin":38.52,"netDebt":3128000000,"netIncome":420000000,"operatingCf":967000000,"revenue":7887000000,"roc":2.06,"roe":4.22,"sharesOutstanding":138000000,"year":2016},{"capex":375000000,"ebitMargin":6.29,"fcf":487000000,"fcfMargin":5.94,"grossMargin":39.44,"netDebt":3671000000,"netIncome":568000000,"operatingCf":862000000,"revenue":8202000000,"roc":2.91,"roe":5.61,"sharesOutstanding":136000000,"year":2017},{"capex":322000000,"ebitMargin":9.5,"fcf":966000000,"fcfMargin":11.35,"grossMargin":39.82,"netDebt":3691000000,"netIncome":695000000,"operatingCf":1288000000,"revenue":8513000000,"roc":4.73,"roe":7.05,"sharesOutstanding":132000000,"year":2018},{"capex":305000000,"ebitMargin":12.59,"fcf":776000000,"fcfMargin":9.27,"grossMargin":41.11,"netDebt":5880000000,"netIncome":1044000000,"operatingCf":1081000000,"revenue":8370000000,"roc":5.45,"roe":10.19,"sharesOutstanding":130000000,"year":2019},{"capex":286000000,"ebitMargin":9.97,"fcf":1488000000,"fcfMargin":17.27,"grossMargin":40.14,"netDebt":4684000000,"netIncome":996000000,"operatingCf":1774000000,"revenue":8615000000,"roc":4.47,"roe":9.21,"sharesOutstanding":130000000,"year":2020},{"capex":201000000,"ebitMargin":24.47,"fcf":1860000000,"fcfMargin":20.67,"grossMargin":41.62,"netDebt":1000000000,"netIncome":4222000000,"operatingCf":2061000000,"revenue":8998000000,"roc":10.88,"roe":31.84,"sharesOutstanding":129000000,"year":2021},{"capex":204000000,"ebitMargin":13.29,"fcf":608000000,"fcfMargin":6.86,"grossMargin":42.87,"netDebt":4217000000,"netIncome":1009000000,"operatingCf":812000000,"revenue":8866000000,"roc":6.93,"roe":10.07,"sharesOutstanding":112000000,"year":2022},{"capex":242000000,"ebitMargin":14.39,"fcf":1103000000,"fcfMargin":11.63,"grossMargin":80.86,"netDebt":4517000000,"netIncome":1055000000,"operatingCf":1345000000,"revenue":9483000000,"roc":8.29,"roe":11.08,"sharesOutstanding":106000000,"year":2023},{"capex":245000000,"ebitMargin":6.31,"fcf":1267000000,"fcfMargin":12.76,"grossMargin":44.59,"netDebt":4041000000,"netIncome":-98000000,"operatingCf":1512000000,"revenue":9930000000,"roc":4.16,"roe":-1.23,"sharesOutstanding":102000000,"year":2024},{"capex":229000000,"ebitMargin":23.01,"fcf":1546000000,"fcfMargin":15.93,"grossMargin":42.06,"netDebt":3773000000,"netIncome":1605000000,"operatingCf":1775000000,"revenue":9708000000,"roc":14.39,"roe":20.12,"sharesOutstanding":99000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.55,"fcfCagr5y":-0.34,"roeAvg10y":10.82,"roeAvg5y":14.38,"yearsAvailable":20},"quarterly":[{"capex":249000000,"ebitMargin":5.15,"fcf":1186000000,"fcfMargin":12.09,"grossMargin":52.41,"netDebt":4617000000,"netIncome":-722000000,"operatingCf":1435000000,"quarter":3,"revenue":9809000000,"roc":3.45,"roe":-9.64,"sharesOutstanding":102000000,"year":2024},{"capex":378000000,"ebitMargin":6.31,"fcf":1512000000,"fcfMargin":15.23,"grossMargin":44.59,"netDebt":4041000000,"netIncome":-98000000,"operatingCf":1512000000,"quarter":4,"revenue":9930000000,"roc":4.16,"roe":-1.23,"sharesOutstanding":102000000,"year":2024},{"capex":369000000,"ebitMargin":7.94,"fcf":1462000000,"fcfMargin":14.9,"grossMargin":44.11,"netDebt":4421000000,"netIncome":-53000000,"operatingCf":1453000000,"quarter":1,"revenue":9812000000,"roc":5.31,"roe":-0.65,"sharesOutstanding":101000000,"year":2025},{"capex":361000000,"ebitMargin":9.53,"fcf":1424000000,"fcfMargin":14.52,"grossMargin":43.56,"netDebt":3972000000,"netIncome":137000000,"operatingCf":1407000000,"quarter":2,"revenue":9808000000,"roc":6.4,"roe":1.69,"sharesOutstanding":100000000,"year":2025},{"capex":349000000,"ebitMargin":21.61,"fcf":1632000000,"fcfMargin":16.64,"grossMargin":43.38,"netDebt":4016000000,"netIncome":2116000000,"operatingCf":1603000000,"quarter":3,"revenue":9807000000,"roc":14.93,"roe":27.36,"sharesOutstanding":100000000,"year":2025},{"capex":223000000,"ebitMargin":23.01,"fcf":1552000000,"fcfMargin":15.99,"grossMargin":42.06,"netDebt":3771000000,"netIncome":1605000000,"operatingCf":1775000000,"quarter":4,"revenue":9708000000,"roc":14.39,"roe":20.12,"sharesOutstanding":97000000,"year":2025},{"capex":227000000,"ebitMargin":22.73,"fcf":1573000000,"fcfMargin":15.89,"grossMargin":38.16,"netDebt":5051000000,"netIncome":1667000000,"operatingCf":1800000000,"quarter":1,"revenue":9897000000,"roc":13.98,"roe":20.9,"sharesOutstanding":95806452,"year":2026},{"capex":228000000,"ebitMargin":22.23,"fcf":1695000000,"fcfMargin":16.78,"grossMargin":53.76,"netDebt":5472000000,"netIncome":1565000000,"operatingCf":1923000000,"quarter":2,"revenue":10102000000,"roc":14.67,"roe":20.36,"sharesOutstanding":94000000,"year":2026}]}