{"annual":[{"capex":107000000,"ebitMargin":23.36,"fcf":990000000,"fcfMargin":11.13,"grossMargin":37.5,"netDebt":null,"netIncome":1072000000,"operatingCf":1097000000,"revenue":8894000000,"roc":5.03,"roe":6.95,"sharesOutstanding":620000000,"year":2016},{"capex":191000000,"ebitMargin":27.26,"fcf":1464000000,"fcfMargin":14.76,"grossMargin":38.51,"netDebt":-19000000,"netIncome":1372000000,"operatingCf":1655000000,"revenue":9921000000,"roc":32.55,"roe":22.52,"sharesOutstanding":620000000,"year":2017},{"capex":215000000,"ebitMargin":23.5,"fcf":1102000000,"fcfMargin":10.85,"grossMargin":35.93,"netDebt":-2500000000,"netIncome":2187000000,"operatingCf":1317000000,"revenue":10153000000,"roc":21,"roe":22.8,"sharesOutstanding":620000000,"year":2018},{"capex":235000000,"ebitMargin":23.21,"fcf":2289000000,"fcfMargin":20.1,"grossMargin":35.67,"netDebt":3517000000,"netIncome":1595000000,"operatingCf":2524000000,"revenue":11389000000,"roc":14.85,"roe":16.02,"sharesOutstanding":621000000,"year":2019},{"capex":359000000,"ebitMargin":22.25,"fcf":2006000000,"fcfMargin":16.3,"grossMargin":36.54,"netDebt":3301000000,"netIncome":999000000,"operatingCf":2365000000,"revenue":12303000000,"roc":13.8,"roe":9.88,"sharesOutstanding":616000000,"year":2020},{"capex":484000000,"ebitMargin":23.52,"fcf":2155000000,"fcfMargin":16.69,"grossMargin":37.74,"netDebt":2566000000,"netIncome":2150000000,"operatingCf":2639000000,"revenue":12909000000,"roc":15.24,"roe":19.33,"sharesOutstanding":595000000,"year":2021},{"capex":307000000,"ebitMargin":20.9,"fcf":1577000000,"fcfMargin":11.29,"grossMargin":34.76,"netDebt":2518000000,"netIncome":1205000000,"operatingCf":1884000000,"revenue":13974000000,"roc":14.68,"roe":10.63,"sharesOutstanding":570000000,"year":2022},{"capex":357000000,"ebitMargin":21.07,"fcf":1443000000,"fcfMargin":9.68,"grossMargin":35.03,"netDebt":3935000000,"netIncome":1239000000,"operatingCf":1800000000,"revenue":14913000000,"roc":17.36,"roe":11.94,"sharesOutstanding":531000000,"year":2023},{"capex":345000000,"ebitMargin":20.32,"fcf":1495000000,"fcfMargin":10.69,"grossMargin":34.99,"netDebt":3833000000,"netIncome":1501000000,"operatingCf":1840000000,"revenue":13980000000,"roc":14.94,"roe":14.01,"sharesOutstanding":480000000,"year":2024},{"capex":331000000,"ebitMargin":22.11,"fcf":2993000000,"fcfMargin":18.36,"grossMargin":35.47,"netDebt":2114000000,"netIncome":2263000000,"operatingCf":3324000000,"revenue":16300000000,"roc":17.76,"roe":18.92,"sharesOutstanding":461000000,"year":2025},{"capex":502000000,"ebitMargin":22.74,"fcf":1468000000,"fcfMargin":8.57,"grossMargin":36.63,"netDebt":3363000000,"netIncome":1685000000,"operatingCf":1970000000,"revenue":17126000000,"roc":19.66,"roe":14.49,"sharesOutstanding":432000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":6.66,"fcfCagr5y":4.8,"roeAvg10y":16.05,"roeAvg5y":14,"yearsAvailable":20},"quarterly":[{"capex":338000000,"ebitMargin":20.56,"fcf":1659000000,"fcfMargin":11.57,"grossMargin":39.28,"netDebt":4084000000,"netIncome":1921000000,"operatingCf":1997000000,"quarter":3,"revenue":14337000000,"roc":15.09,"roe":17.04,"sharesOutstanding":464000000,"year":2024},{"capex":333000000,"ebitMargin":22.26,"fcf":1838000000,"fcfMargin":12.11,"grossMargin":40.13,"netDebt":4800000000,"netIncome":2185000000,"operatingCf":2171000000,"quarter":4,"revenue":15181000000,"roc":17.13,"roe":19.01,"sharesOutstanding":462000000,"year":2024},{"capex":324000000,"ebitMargin":20.78,"fcf":2386000000,"fcfMargin":14.82,"grossMargin":37.88,"netDebt":3292000000,"netIncome":1865000000,"operatingCf":2710000000,"quarter":1,"revenue":16105000000,"roc":16.9,"roe":16.18,"sharesOutstanding":461000000,"year":2025},{"capex":331000000,"ebitMargin":22.11,"fcf":2993000000,"fcfMargin":18.36,"grossMargin":35.47,"netDebt":2114000000,"netIncome":2263000000,"operatingCf":3324000000,"quarter":2,"revenue":16300000000,"roc":17.76,"roe":18.92,"sharesOutstanding":457000000,"year":2025},{"capex":371000000,"ebitMargin":22,"fcf":2665000000,"fcfMargin":16.18,"grossMargin":35.75,"netDebt":3084000000,"netIncome":2035000000,"operatingCf":3036000000,"quarter":3,"revenue":16474000000,"roc":17.85,"roe":16.67,"sharesOutstanding":455000000,"year":2025},{"capex":419000000,"ebitMargin":21.35,"fcf":2310000000,"fcfMargin":13.93,"grossMargin":35.44,"netDebt":6327000000,"netIncome":1891000000,"operatingCf":2729000000,"quarter":4,"revenue":16578000000,"roc":18.58,"roe":17.3,"sharesOutstanding":441000000,"year":2025},{"capex":480000000,"ebitMargin":22.46,"fcf":2136000000,"fcfMargin":13.18,"grossMargin":36.84,"netDebt":3973000000,"netIncome":1711000000,"operatingCf":2616000000,"quarter":1,"revenue":16201000000,"roc":18.97,"roe":15.6,"sharesOutstanding":432000000,"year":2026},{"capex":502000000,"ebitMargin":21.5,"fcf":1468000000,"fcfMargin":8.57,"grossMargin":36.63,"netDebt":3363000000,"netIncome":1685000000,"operatingCf":1970000000,"quarter":2,"revenue":17126000000,"roc":18.58,"roe":14.49,"sharesOutstanding":428000000,"year":2026}]}