{"annual":[{"capex":98000000,"ebitMargin":12.93,"fcf":393000000,"fcfMargin":9.73,"grossMargin":50.54,"netDebt":-348000000,"netIncome":401000000,"operatingCf":1322000000,"revenue":4038000000,"roc":8.04,"roe":9.64,"sharesOutstanding":335000000,"year":2015},{"capex":139000000,"ebitMargin":14.64,"fcf":654000000,"fcfMargin":15.56,"grossMargin":52.28,"netDebt":-377000000,"netIncome":460000000,"operatingCf":793000000,"revenue":4202000000,"roc":8.95,"roe":10.84,"sharesOutstanding":329000000,"year":2016},{"capex":176000000,"ebitMargin":18.81,"fcf":713000000,"fcfMargin":15.94,"grossMargin":53.87,"netDebt":-667000000,"netIncome":684000000,"operatingCf":889000000,"revenue":4472000000,"roc":11.74,"roe":14.17,"sharesOutstanding":326000000,"year":2017},{"capex":177000000,"ebitMargin":18.4,"fcf":910000000,"fcfMargin":18.52,"grossMargin":54.68,"netDebt":-448000000,"netIncome":316000000,"operatingCf":1087000000,"revenue":4914000000,"roc":12.27,"roe":6.92,"sharesOutstanding":325000000,"year":2018},{"capex":156000000,"ebitMargin":18.23,"fcf":865000000,"fcfMargin":16.75,"grossMargin":54.33,"netDebt":1025000000,"netIncome":1071000000,"operatingCf":1021000000,"revenue":5163000000,"roc":12.76,"roe":22.56,"sharesOutstanding":318000000,"year":2019},{"capex":119000000,"ebitMargin":15.85,"fcf":802000000,"fcfMargin":15.02,"grossMargin":53.14,"netDebt":918000000,"netIncome":719000000,"operatingCf":921000000,"revenue":5339000000,"roc":10.37,"roe":14.75,"sharesOutstanding":312000000,"year":2020},{"capex":189000000,"ebitMargin":21.32,"fcf":1296000000,"fcfMargin":20.51,"grossMargin":53.92,"netDebt":1245000000,"netIncome":1210000000,"operatingCf":1485000000,"revenue":6319000000,"roc":14.97,"roe":22.45,"sharesOutstanding":307000000,"year":2021},{"capex":291000000,"ebitMargin":23.63,"fcf":1021000000,"fcfMargin":14.91,"grossMargin":54.35,"netDebt":1716000000,"netIncome":1254000000,"operatingCf":1312000000,"revenue":6848000000,"roc":18.66,"roe":23.64,"sharesOutstanding":300000000,"year":2022},{"capex":298000000,"ebitMargin":19.76,"fcf":1474000000,"fcfMargin":21.57,"grossMargin":50.71,"netDebt":1145000000,"netIncome":1240000000,"operatingCf":1772000000,"revenue":6833000000,"roc":14.74,"roe":21.21,"sharesOutstanding":296000000,"year":2023},{"capex":378000000,"ebitMargin":22.86,"fcf":1373000000,"fcfMargin":21.09,"grossMargin":54.3,"netDebt":2245000000,"netIncome":1289000000,"operatingCf":1751000000,"revenue":6510000000,"roc":14.95,"roe":21.85,"sharesOutstanding":291000000,"year":2024},{"capex":407000000,"ebitMargin":21.29,"fcf":1152000000,"fcfMargin":16.58,"grossMargin":52.43,"netDebt":1565000000,"netIncome":1303000000,"operatingCf":1559000000,"revenue":6948000000,"roc":14.25,"roe":19.33,"sharesOutstanding":284000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.8,"fcfCagr5y":8.64,"roeAvg10y":17.77,"roeAvg5y":21.7,"yearsAvailable":20},"quarterly":[{"capex":378000000,"ebitMargin":22.86,"fcf":1373000000,"fcfMargin":21.09,"grossMargin":54.3,"netDebt":2245000000,"netIncome":1289000000,"operatingCf":1751000000,"quarter":4,"revenue":6510000000,"roc":14.95,"roe":21.85,"sharesOutstanding":291000000,"year":2024},{"capex":385000000,"ebitMargin":22.65,"fcf":1312000000,"fcfMargin":20.08,"grossMargin":53.97,"netDebt":1896000000,"netIncome":1259000000,"operatingCf":1697000000,"quarter":1,"revenue":6533000000,"roc":14.73,"roe":20.89,"sharesOutstanding":287000000,"year":2025},{"capex":396000000,"ebitMargin":21.38,"fcf":1189000000,"fcfMargin":17.94,"grossMargin":53.35,"netDebt":2009000000,"netIncome":1166000000,"operatingCf":1585000000,"quarter":2,"revenue":6628000000,"roc":13.97,"roe":19,"sharesOutstanding":285000000,"year":2025},{"capex":407000000,"ebitMargin":21.27,"fcf":1088000000,"fcfMargin":16.03,"grossMargin":52.96,"netDebt":1874000000,"netIncome":1220000000,"operatingCf":1495000000,"quarter":3,"revenue":6788000000,"roc":13.97,"roe":19.15,"sharesOutstanding":285000000,"year":2025},{"capex":407000000,"ebitMargin":21.29,"fcf":1152000000,"fcfMargin":16.58,"grossMargin":52.43,"netDebt":1565000000,"netIncome":1303000000,"operatingCf":1559000000,"quarter":4,"revenue":6948000000,"roc":14.25,"roe":19.33,"sharesOutstanding":284000000,"year":2025},{"capex":403000000,"ebitMargin":20.61,"fcf":993000000,"fcfMargin":14.06,"grossMargin":52.23,"netDebt":1596000000,"netIncome":1290000000,"operatingCf":1396000000,"quarter":1,"revenue":7065000000,"roc":13.76,"roe":18.67,"sharesOutstanding":284000000,"year":2026},{"capex":382000000,"ebitMargin":21.5,"fcf":1256000000,"fcfMargin":17.37,"grossMargin":53,"netDebt":1548000000,"netIncome":1414000000,"operatingCf":1452000000,"quarter":2,"revenue":7232000000,"roc":14.4,"roe":19.85,"sharesOutstanding":284000000,"year":2026},{"capex":359000000,"ebitMargin":22.23,"fcf":1436000000,"fcfMargin":19.48,"grossMargin":53.73,"netDebt":2191000000,"netIncome":1440000000,"operatingCf":1609000000,"quarter":3,"revenue":7372000000,"roc":14.03,"roe":19.56,"sharesOutstanding":283000000,"year":2026}]}