{"annual":[{"capex":1146000000,"ebitMargin":25.71,"fcf":12424000000,"fcfMargin":25.23,"grossMargin":62.87,"netDebt":21012000000,"netIncome":10739000000,"operatingCf":13570000000,"revenue":49247000000,"roc":13.09,"roe":16.89,"sharesOutstanding":5088000000,"year":2016},{"capex":964000000,"ebitMargin":24.94,"fcf":12912000000,"fcfMargin":26.9,"grossMargin":62.96,"netDebt":22009000000,"netIncome":9609000000,"operatingCf":13876000000,"revenue":48005000000,"roc":11.71,"roe":14.53,"sharesOutstanding":5049000000,"year":2017},{"capex":834000000,"ebitMargin":24.95,"fcf":12832000000,"fcfMargin":26.01,"grossMargin":62.04,"netDebt":16635000000,"netIncome":110000000,"operatingCf":13666000000,"revenue":49330000000,"roc":15.06,"roe":0.25,"sharesOutstanding":4881000000,"year":2018},{"capex":909000000,"ebitMargin":27.39,"fcf":14922000000,"fcfMargin":28.75,"grossMargin":62.94,"netDebt":12916000000,"netIncome":11621000000,"operatingCf":15831000000,"revenue":51904000000,"roc":21.52,"roe":34.62,"sharesOutstanding":4453000000,"year":2019},{"capex":770000000,"ebitMargin":27.63,"fcf":14656000000,"fcfMargin":29.73,"grossMargin":64.26,"netDebt":2774000000,"netIncome":11214000000,"operatingCf":15426000000,"revenue":49301000000,"roc":19.59,"roe":29.57,"sharesOutstanding":4254000000,"year":2020},{"capex":692000000,"ebitMargin":25.76,"fcf":14762000000,"fcfMargin":29.63,"grossMargin":64.02,"netDebt":2351000000,"netIncome":10591000000,"operatingCf":15454000000,"revenue":49818000000,"roc":18.01,"roe":25.66,"sharesOutstanding":4236000000,"year":2021},{"capex":477000000,"ebitMargin":27.09,"fcf":12749000000,"fcfMargin":24.73,"grossMargin":62.55,"netDebt":3482000000,"netIncome":11812000000,"operatingCf":13226000000,"revenue":51557000000,"roc":20.43,"roe":29.7,"sharesOutstanding":4192000000,"year":2022},{"capex":849000000,"ebitMargin":26.37,"fcf":19037000000,"fcfMargin":33.4,"grossMargin":62.73,"netDebt":-1732000000,"netIncome":12613000000,"operatingCf":19886000000,"revenue":56998000000,"roc":21.31,"roe":28.44,"sharesOutstanding":4105000000,"year":2023},{"capex":670000000,"ebitMargin":22.64,"fcf":10210000000,"fcfMargin":18.98,"grossMargin":64.73,"netDebt":23465000000,"netIncome":10320000000,"operatingCf":10880000000,"revenue":53803000000,"roc":14.53,"roe":22.7,"sharesOutstanding":4062000000,"year":2024},{"capex":905000000,"ebitMargin":20.76,"fcf":13288000000,"fcfMargin":23.45,"grossMargin":64.94,"netDebt":19747000000,"netIncome":10180000000,"operatingCf":14193000000,"revenue":56654000000,"roc":13.48,"roe":21.73,"sharesOutstanding":3998000000,"year":2025},{"capex":1410000000,"ebitMargin":24.27,"fcf":12767000000,"fcfMargin":20.16,"grossMargin":64.52,"netDebt":22315000000,"netIncome":13267000000,"operatingCf":14177000000,"revenue":63325000000,"roc":17.44,"roe":26.38,"sharesOutstanding":3987000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-0.64,"fcfCagr5y":-7.98,"roeAvg10y":23.36,"roeAvg5y":25.79,"yearsAvailable":20},"quarterly":[{"capex":753000000,"ebitMargin":19.37,"fcf":11417000000,"fcfMargin":21.55,"grossMargin":64.92,"netDebt":22922000000,"netIncome":9393000000,"operatingCf":12170000000,"quarter":4,"revenue":52976000000,"roc":12.4,"roe":20.75,"sharesOutstanding":4013000000,"year":2024},{"capex":793000000,"ebitMargin":18.98,"fcf":12810000000,"fcfMargin":23.65,"grossMargin":65.13,"netDebt":22481000000,"netIncome":9187000000,"operatingCf":13603000000,"quarter":1,"revenue":54176000000,"roc":12.64,"roe":20.18,"sharesOutstanding":4005000000,"year":2025},{"capex":886000000,"ebitMargin":20.3,"fcf":12803000000,"fcfMargin":23.02,"grossMargin":65.24,"netDebt":21118000000,"netIncome":9792000000,"operatingCf":13689000000,"quarter":2,"revenue":55623000000,"roc":13.24,"roe":21.32,"sharesOutstanding":4004000000,"year":2025},{"capex":905000000,"ebitMargin":20.76,"fcf":13288000000,"fcfMargin":23.45,"grossMargin":64.94,"netDebt":19747000000,"netIncome":10180000000,"operatingCf":14193000000,"quarter":3,"revenue":56654000000,"roc":13.48,"roe":21.73,"sharesOutstanding":3992000000,"year":2025},{"capex":1011000000,"ebitMargin":22.12,"fcf":12733000000,"fcfMargin":22.07,"grossMargin":64.85,"netDebt":19689000000,"netIncome":10329000000,"operatingCf":13744000000,"quarter":4,"revenue":57696000000,"roc":14.9,"roe":22.04,"sharesOutstanding":3993000000,"year":2025},{"capex":1084000000,"ebitMargin":22.75,"fcf":12201000000,"fcfMargin":20.66,"grossMargin":64.81,"netDebt":22628000000,"netIncome":11076000000,"operatingCf":13325000000,"quarter":1,"revenue":59054000000,"roc":15.51,"roe":23.21,"sharesOutstanding":3987000000,"year":2026},{"capex":1237000000,"ebitMargin":23.36,"fcf":11970000000,"fcfMargin":19.71,"grossMargin":64.33,"netDebt":24220000000,"netIncome":11958000000,"operatingCf":13025000000,"quarter":2,"revenue":60746000000,"roc":16.5,"roe":24.47,"sharesOutstanding":3987000000,"year":2026},{"capex":1410000000,"ebitMargin":24.27,"fcf":12949000000,"fcfMargin":20.45,"grossMargin":64.52,"netDebt":22315000000,"netIncome":13267000000,"operatingCf":14177000000,"quarter":3,"revenue":63325000000,"roc":17.44,"roe":26.38,"sharesOutstanding":3987000000,"year":2026}]}