{"annual":[{"capex":973000000,"ebitMargin":22.34,"fcf":1166000000,"fcfMargin":18.17,"grossMargin":39.75,"netDebt":3615000000,"netIncome":1293000000,"operatingCf":2139000000,"revenue":6418000000,"roc":28.75,"roe":141.93,"sharesOutstanding":443000000,"year":2015},{"capex":422000000,"ebitMargin":26.46,"fcf":826000000,"fcfMargin":13,"grossMargin":41.94,"netDebt":8400000000,"netIncome":1643000000,"operatingCf":1248000000,"revenue":6356000000,"roc":40.93,"roe":null,"sharesOutstanding":400000000,"year":2016},{"capex":318000000,"ebitMargin":46.97,"fcf":712000000,"fcfMargin":12.11,"grossMargin":45.71,"netDebt":8282000000,"netIncome":1340000000,"operatingCf":1030000000,"revenue":5878000000,"roc":72.68,"roe":null,"sharesOutstanding":355000000,"year":2017},{"capex":234000000,"ebitMargin":40.37,"fcf":942000000,"fcfMargin":16.56,"grossMargin":46.73,"netDebt":9780000000,"netIncome":1542000000,"operatingCf":1176000000,"revenue":5688000000,"roc":81.16,"roe":null,"sharesOutstanding":329000000,"year":2018},{"capex":196000000,"ebitMargin":34.48,"fcf":1119000000,"fcfMargin":19.99,"grossMargin":50.28,"netDebt":10664000000,"netIncome":1294000000,"operatingCf":1315000000,"revenue":5597000000,"roc":52.3,"roe":null,"sharesOutstanding":313000000,"year":2019},{"capex":160000000,"ebitMargin":26.59,"fcf":1145000000,"fcfMargin":20.26,"grossMargin":47.54,"netDebt":10915000000,"netIncome":904000000,"operatingCf":1305000000,"revenue":5652000000,"roc":35.98,"roe":null,"sharesOutstanding":307000000,"year":2020},{"capex":230000000,"ebitMargin":32.49,"fcf":1476000000,"fcfMargin":22.42,"grossMargin":48.09,"netDebt":11641000000,"netIncome":1575000000,"operatingCf":1706000000,"revenue":6584000000,"roc":47,"roe":null,"sharesOutstanding":302000000,"year":2021},{"capex":279000000,"ebitMargin":31.96,"fcf":1148000000,"fcfMargin":16.78,"grossMargin":48.33,"netDebt":12294000000,"netIncome":1325000000,"operatingCf":1427000000,"revenue":6842000000,"roc":52.31,"roe":null,"sharesOutstanding":290000000,"year":2022},{"capex":285000000,"ebitMargin":32.76,"fcf":1318000000,"fcfMargin":18.63,"grossMargin":49.41,"netDebt":11519000000,"netIncome":1597000000,"operatingCf":1603000000,"revenue":7076000000,"roc":46.79,"roe":null,"sharesOutstanding":285000000,"year":2023},{"capex":257000000,"ebitMargin":31.83,"fcf":1432000000,"fcfMargin":18.97,"grossMargin":47.48,"netDebt":11670000000,"netIncome":1486000000,"operatingCf":1689000000,"revenue":7549000000,"roc":44.03,"roe":null,"sharesOutstanding":285000000,"year":2024},{"capex":371000000,"ebitMargin":30.8,"fcf":1639000000,"fcfMargin":19.95,"grossMargin":46.17,"netDebt":11201000000,"netIncome":1559000000,"operatingCf":2010000000,"revenue":8214000000,"roc":37.87,"roe":null,"sharesOutstanding":278000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.24,"fcfCagr5y":5.21,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":257000000,"ebitMargin":32.6,"fcf":1367000000,"fcfMargin":18.93,"grossMargin":48.57,"netDebt":10736000000,"netIncome":1526000000,"operatingCf":1624000000,"quarter":3,"revenue":7223000000,"roc":44.64,"roe":null,"sharesOutstanding":285000000,"year":2024},{"capex":257000000,"ebitMargin":31.83,"fcf":1432000000,"fcfMargin":18.97,"grossMargin":47.48,"netDebt":11670000000,"netIncome":1486000000,"operatingCf":1689000000,"quarter":4,"revenue":7549000000,"roc":44.03,"roe":null,"sharesOutstanding":283000000,"year":2024},{"capex":279000000,"ebitMargin":31.42,"fcf":1451000000,"fcfMargin":18.75,"grossMargin":46.8,"netDebt":10750000000,"netIncome":1425000000,"operatingCf":1730000000,"quarter":1,"revenue":7738000000,"roc":44.79,"roe":null,"sharesOutstanding":282000000,"year":2025},{"capex":300000000,"ebitMargin":30.93,"fcf":1536000000,"fcfMargin":19.43,"grossMargin":46.25,"netDebt":11638000000,"netIncome":1432000000,"operatingCf":1836000000,"quarter":2,"revenue":7907000000,"roc":52.18,"roe":null,"sharesOutstanding":281000000,"year":2025},{"capex":342000000,"ebitMargin":30.93,"fcf":1566000000,"fcfMargin":19.43,"grossMargin":46.17,"netDebt":10509000000,"netIncome":1447000000,"operatingCf":1908000000,"quarter":3,"revenue":8061000000,"roc":42.31,"roe":null,"sharesOutstanding":281000000,"year":2025},{"capex":371000000,"ebitMargin":31.34,"fcf":1641000000,"fcfMargin":19.98,"grossMargin":46.17,"netDebt":11201000000,"netIncome":1559000000,"operatingCf":2012000000,"quarter":4,"revenue":8213000000,"roc":38.53,"roe":null,"sharesOutstanding":278000000,"year":2025},{"capex":375000000,"ebitMargin":31.47,"fcf":1649000000,"fcfMargin":19.43,"grossMargin":45.67,"netDebt":11265000000,"netIncome":1738000000,"operatingCf":2024000000,"quarter":1,"revenue":8485000000,"roc":52.42,"roe":null,"sharesOutstanding":279000000,"year":2026},{"capex":404000000,"ebitMargin":30.99,"fcf":1679000000,"fcfMargin":19.25,"grossMargin":45.8,"netDebt":11601000000,"netIncome":2217000000,"operatingCf":2083000000,"quarter":2,"revenue":8722000000,"roc":61.57,"roe":null,"sharesOutstanding":279000000,"year":2026}]}