{"annual":[{"capex":325000000,"ebitMargin":18.76,"fcf":1563000000,"fcfMargin":12.12,"grossMargin":43.12,"netDebt":3040000000,"netIncome":1599000000,"operatingCf":1888000000,"revenue":12893000000,"roc":16.67,"roe":24.55,"sharesOutstanding":536000000,"year":2015},{"capex":253000000,"ebitMargin":18.4,"fcf":1754000000,"fcfMargin":13.28,"grossMargin":41.76,"netDebt":3781000000,"netIncome":1768000000,"operatingCf":2007000000,"revenue":13211000000,"roc":17.23,"roe":28.55,"sharesOutstanding":524000000,"year":2016},{"capex":302000000,"ebitMargin":18.93,"fcf":1591000000,"fcfMargin":11.34,"grossMargin":42.35,"netDebt":4282000000,"netIncome":1492000000,"operatingCf":1893000000,"revenue":14024000000,"roc":16.42,"roe":20.27,"sharesOutstanding":519000000,"year":2017},{"capex":314000000,"ebitMargin":18.47,"fcf":2114000000,"fcfMargin":14.14,"grossMargin":42.44,"netDebt":4758000000,"netIncome":1650000000,"operatingCf":2428000000,"revenue":14950000000,"roc":16.58,"roe":21.97,"sharesOutstanding":511000000,"year":2018},{"capex":421000000,"ebitMargin":16.08,"fcf":1940000000,"fcfMargin":11.65,"grossMargin":41.54,"netDebt":13069000000,"netIncome":1742000000,"operatingCf":2361000000,"revenue":16652000000,"roc":10.87,"roe":22.35,"sharesOutstanding":511000000,"year":2019},{"capex":348000000,"ebitMargin":17.8,"fcf":3034000000,"fcfMargin":17.61,"grossMargin":41.19,"netDebt":11490000000,"netIncome":2016000000,"operatingCf":3382000000,"revenue":17224000000,"roc":11.58,"roe":22.14,"sharesOutstanding":512000000,"year":2020},{"capex":406000000,"ebitMargin":21.76,"fcf":3110000000,"fcfMargin":15.69,"grossMargin":42.36,"netDebt":11410000000,"netIncome":3143000000,"operatingCf":3516000000,"revenue":19820000000,"roc":15.55,"roe":28.55,"sharesOutstanding":513000000,"year":2021},{"capex":470000000,"ebitMargin":20.66,"fcf":2995000000,"fcfMargin":14.45,"grossMargin":41.74,"netDebt":12030000000,"netIncome":3050000000,"operatingCf":3465000000,"revenue":20720000000,"roc":16.28,"roe":28.99,"sharesOutstanding":505000000,"year":2022},{"capex":416000000,"ebitMargin":23.23,"fcf":3842000000,"fcfMargin":16.9,"grossMargin":42.39,"netDebt":12078000000,"netIncome":3756000000,"operatingCf":4258000000,"revenue":22736000000,"roc":18.71,"roe":30.81,"sharesOutstanding":499000000,"year":2023},{"capex":316000000,"ebitMargin":23.78,"fcf":3986000000,"fcfMargin":16.3,"grossMargin":42.78,"netDebt":19464000000,"netIncome":4060000000,"operatingCf":4302000000,"revenue":24458000000,"roc":15.74,"roe":30.43,"sharesOutstanding":496000000,"year":2024},{"capex":291000000,"ebitMargin":23.06,"fcf":5001000000,"fcfMargin":18.54,"grossMargin":42.27,"netDebt":18762000000,"netIncome":4160000000,"operatingCf":5292000000,"revenue":26981000000,"roc":16.53,"roe":27.55,"sharesOutstanding":490000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.76,"fcfCagr5y":11.97,"roeAvg10y":26.16,"roeAvg5y":29.27,"yearsAvailable":20},"quarterly":[{"capex":316000000,"ebitMargin":23.78,"fcf":3986000000,"fcfMargin":16.3,"grossMargin":42.78,"netDebt":19464000000,"netIncome":4060000000,"operatingCf":4302000000,"quarter":4,"revenue":24458000000,"roc":15.74,"roe":30.43,"sharesOutstanding":496000000,"year":2024},{"capex":284000000,"ebitMargin":23.54,"fcf":4177000000,"fcfMargin":16.68,"grossMargin":42.6,"netDebt":20815000000,"netIncome":4041000000,"operatingCf":4461000000,"quarter":1,"revenue":25046000000,"roc":15.84,"roe":28.73,"sharesOutstanding":495000000,"year":2025},{"capex":263000000,"ebitMargin":23.58,"fcf":4654000000,"fcfMargin":18.04,"grossMargin":42.57,"netDebt":19933000000,"netIncome":4127000000,"operatingCf":4917000000,"quarter":2,"revenue":25799000000,"roc":15.54,"roe":26.17,"sharesOutstanding":495000000,"year":2025},{"capex":262000000,"ebitMargin":23.23,"fcf":4825000000,"fcfMargin":18.24,"grossMargin":42.28,"netDebt":18915000000,"netIncome":4127000000,"operatingCf":5087000000,"quarter":3,"revenue":26453000000,"roc":16.31,"roe":27.24,"sharesOutstanding":494000000,"year":2025},{"capex":291000000,"ebitMargin":23.06,"fcf":5001000000,"fcfMargin":18.54,"grossMargin":42.27,"netDebt":18762000000,"netIncome":4160000000,"operatingCf":5292000000,"quarter":4,"revenue":26981000000,"roc":16.53,"roe":27.55,"sharesOutstanding":490000000,"year":2025},{"capex":298000000,"ebitMargin":21.7,"fcf":4928000000,"fcfMargin":17.91,"grossMargin":42.37,"netDebt":20840000000,"netIncome":3925000000,"operatingCf":5226000000,"quarter":1,"revenue":27517000000,"roc":10.57,"roe":26.94,"sharesOutstanding":486000000,"year":2026},{"capex":311000000,"ebitMargin":21.62,"fcf":4767000000,"fcfMargin":17.06,"grossMargin":42.38,"netDebt":20682000000,"netIncome":3980000000,"operatingCf":5078000000,"quarter":2,"revenue":27947000000,"roc":15.77,"roe":26.21,"sharesOutstanding":484000000,"year":2026},{"capex":320000000,"ebitMargin":21.39,"fcf":4154000000,"fcfMargin":14.6,"grossMargin":42.77,"netDebt":20490000000,"netIncome":4041000000,"operatingCf":4474000000,"quarter":3,"revenue":28459000000,"roc":16.15,"roe":27.54,"sharesOutstanding":479000000,"year":2026}]}