{"annual":[{"capex":277000000,"ebitMargin":37.38,"fcf":1034000000,"fcfMargin":22.08,"grossMargin":53.91,"netDebt":6681000000,"netIncome":1274000000,"operatingCf":1311000000,"revenue":4682000000,"roc":7.53,"roe":8.56,"sharesOutstanding":559000000,"year":2015},{"capex":365000000,"ebitMargin":36.38,"fcf":1784000000,"fcfMargin":29.88,"grossMargin":53.34,"netDebt":5957000000,"netIncome":1430000000,"operatingCf":2149000000,"revenue":5971000000,"roc":9.29,"roe":9.06,"sharesOutstanding":599000000,"year":2016},{"capex":357000000,"ebitMargin":40.72,"fcf":1728000000,"fcfMargin":29.57,"grossMargin":56.39,"netDebt":5565000000,"netIncome":2526000000,"operatingCf":2085000000,"revenue":5843000000,"roc":9.87,"roe":14.93,"sharesOutstanding":594000000,"year":2017},{"capex":280000000,"ebitMargin":41.16,"fcf":2253000000,"fcfMargin":35.9,"grossMargin":56.61,"netDebt":6717000000,"netIncome":1988000000,"operatingCf":2533000000,"revenue":6276000000,"roc":9.68,"roe":11.56,"sharesOutstanding":579000000,"year":2018},{"capex":305000000,"ebitMargin":40.83,"fcf":2354000000,"fcfMargin":35.96,"grossMargin":56.38,"netDebt":7259000000,"netIncome":1933000000,"operatingCf":2659000000,"revenue":6547000000,"roc":10.41,"roe":11.2,"sharesOutstanding":565000000,"year":2019},{"capex":410000000,"ebitMargin":36.79,"fcf":2471000000,"fcfMargin":29.97,"grossMargin":52.15,"netDebt":16274000000,"netIncome":2089000000,"operatingCf":2881000000,"revenue":8244000000,"roc":7.94,"roe":10.71,"sharesOutstanding":555000000,"year":2020},{"capex":452000000,"ebitMargin":37.62,"fcf":2671000000,"fcfMargin":29.13,"grossMargin":54.73,"netDebt":13563000000,"netIncome":4058000000,"operatingCf":3123000000,"revenue":9168000000,"roc":8.6,"roe":17.87,"sharesOutstanding":565000000,"year":2021},{"capex":482000000,"ebitMargin":37.75,"fcf":3072000000,"fcfMargin":31.88,"grossMargin":53.99,"netDebt":16577000000,"netIncome":1446000000,"operatingCf":3554000000,"revenue":9636000000,"roc":8.05,"roe":6.37,"sharesOutstanding":561000000,"year":2022},{"capex":190000000,"ebitMargin":37.3,"fcf":3352000000,"fcfMargin":33.85,"grossMargin":57.14,"netDebt":22013000000,"netIncome":2368000000,"operatingCf":3542000000,"revenue":9903000000,"roc":7.18,"roe":9.21,"sharesOutstanding":565000000,"year":2023},{"capex":406000000,"ebitMargin":36.64,"fcf":4203000000,"fcfMargin":35.74,"grossMargin":55.45,"netDebt":19859000000,"netIncome":2754000000,"operatingCf":4609000000,"revenue":11761000000,"roc":8.64,"roe":9.96,"sharesOutstanding":576000000,"year":2024},{"capex":373000000,"ebitMargin":38.74,"fcf":4289000000,"fcfMargin":33.94,"grossMargin":61.88,"netDebt":19442000000,"netIncome":3304000000,"operatingCf":4662000000,"revenue":12638000000,"roc":9.28,"roe":11.43,"sharesOutstanding":571140940,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.72,"fcfCagr5y":12.97,"roeAvg10y":11.23,"roeAvg5y":10.97,"yearsAvailable":20},"quarterly":[{"capex":552000000,"ebitMargin":36.47,"fcf":3520000000,"fcfMargin":30.89,"grossMargin":56.22,"netDebt":20763000000,"netIncome":2429000000,"operatingCf":4072000000,"quarter":3,"revenue":11397000000,"roc":8.21,"roe":8.92,"sharesOutstanding":577000000,"year":2024},{"capex":665000000,"ebitMargin":36.64,"fcf":3944000000,"fcfMargin":33.53,"grossMargin":55.45,"netDebt":19859000000,"netIncome":2754000000,"operatingCf":4609000000,"quarter":4,"revenue":11761000000,"roc":8.64,"roe":9.96,"sharesOutstanding":577000000,"year":2024},{"capex":605000000,"ebitMargin":36.65,"fcf":3961000000,"fcfMargin":32.5,"grossMargin":54.79,"netDebt":19838000000,"netIncome":2784000000,"operatingCf":4566000000,"quarter":1,"revenue":12189000000,"roc":8.91,"roe":9.95,"sharesOutstanding":577000000,"year":2025},{"capex":500000000,"ebitMargin":37.42,"fcf":4376000000,"fcfMargin":34.86,"grossMargin":54.78,"netDebt":18663000000,"netIncome":3003000000,"operatingCf":4876000000,"quarter":2,"revenue":12554000000,"roc":9.26,"roe":10.56,"sharesOutstanding":575000000,"year":2025},{"capex":483000000,"ebitMargin":38.07,"fcf":4410000000,"fcfMargin":35.2,"grossMargin":55.36,"netDebt":18659000000,"netIncome":3162000000,"operatingCf":4893000000,"quarter":3,"revenue":12528000000,"roc":9.33,"roe":11.04,"sharesOutstanding":574000000,"year":2025},{"capex":373000000,"ebitMargin":38.74,"fcf":4289000000,"fcfMargin":33.94,"grossMargin":61.88,"netDebt":19442000000,"netIncome":3304000000,"operatingCf":4662000000,"quarter":4,"revenue":12638000000,"roc":9.28,"roe":11.43,"sharesOutstanding":571140940,"year":2025},{"capex":464000000,"ebitMargin":40.84,"fcf":4558000000,"fcfMargin":34.86,"grossMargin":68.98,"netDebt":19491000000,"netIncome":3920000000,"operatingCf":5022000000,"quarter":1,"revenue":13075000000,"roc":9.98,"roe":13.26,"sharesOutstanding":570000000,"year":2026},{"capex":666000000,"ebitMargin":43.55,"fcf":4848000000,"fcfMargin":38.85,"grossMargin":78.98,"netDebt":19460000000,"netIncome":4027000000,"operatingCf":5514000000,"quarter":2,"revenue":12479000000,"roc":10.12,"roe":13.63,"sharesOutstanding":566000000,"year":2026}]}