{"annual":[{"capex":133000000,"ebitMargin":21.16,"fcf":552000000,"fcfMargin":16.22,"grossMargin":40.14,"netDebt":2063000000,"netIncome":428000000,"operatingCf":685000000,"revenue":3403000000,"roc":8.07,"roe":7.63,"sharesOutstanding":513900000,"year":2015},{"capex":134000000,"ebitMargin":22.57,"fcf":588000000,"fcfMargin":15.87,"grossMargin":39.55,"netDebt":3200000000,"netIncome":108000000,"operatingCf":722000000,"revenue":3704000000,"roc":8.3,"roe":1.99,"sharesOutstanding":506400000,"year":2016},{"capex":144000000,"ebitMargin":25.1,"fcf":765000000,"fcfMargin":19.38,"grossMargin":40.1,"netDebt":3830000000,"netIncome":734000000,"operatingCf":909000000,"revenue":3948000000,"roc":9.42,"roe":12.48,"sharesOutstanding":508800000,"year":2017},{"capex":111000000,"ebitMargin":24.04,"fcf":917000000,"fcfMargin":21.44,"grossMargin":38.7,"netDebt":3286000000,"netIncome":458000000,"operatingCf":1028000000,"revenue":4277000000,"roc":11.26,"roe":8.41,"sharesOutstanding":503100000,"year":2018},{"capex":127000000,"ebitMargin":23.88,"fcf":836000000,"fcfMargin":19.63,"grossMargin":39.08,"netDebt":3386000000,"netIncome":774000000,"operatingCf":963000000,"revenue":4258000000,"roc":10.49,"roe":13.73,"sharesOutstanding":500910472,"year":2019},{"capex":188000000,"ebitMargin":21.94,"fcf":1064000000,"fcfMargin":18.92,"grossMargin":34.52,"netDebt":3185000000,"netIncome":933000000,"operatingCf":1252000000,"revenue":5625000000,"roc":9.45,"roe":14.5,"sharesOutstanding":500711812,"year":2020},{"capex":163000000,"ebitMargin":24.48,"fcf":920000000,"fcfMargin":15.63,"grossMargin":37.92,"netDebt":5823000000,"netIncome":1187000000,"operatingCf":1083000000,"revenue":5886000000,"roc":11.77,"roe":18.56,"sharesOutstanding":505087555,"year":2021},{"capex":152000000,"ebitMargin":25.12,"fcf":1554000000,"fcfMargin":24.96,"grossMargin":37.57,"netDebt":5349000000,"netIncome":1125000000,"operatingCf":1706000000,"revenue":6226000000,"roc":13,"roe":18.29,"sharesOutstanding":497857565,"year":2022},{"capex":158000000,"ebitMargin":26.02,"fcf":1538000000,"fcfMargin":25.36,"grossMargin":41.99,"netDebt":10418000000,"netIncome":1059000000,"operatingCf":1696000000,"revenue":6064000000,"roc":6.78,"roe":9.79,"sharesOutstanding":508392982,"year":2023},{"capex":207000000,"ebitMargin":24.3,"fcf":1732000000,"fcfMargin":23.41,"grossMargin":40.39,"netDebt":9276000000,"netIncome":1117000000,"operatingCf":1939000000,"revenue":7400000000,"roc":7.99,"roe":9.98,"sharesOutstanding":579200000,"year":2024},{"capex":266000000,"ebitMargin":28.36,"fcf":1989000000,"fcfMargin":24.2,"grossMargin":47.93,"netDebt":9114000000,"netIncome":1789000000,"operatingCf":2255000000,"revenue":8218000000,"roc":10.09,"roe":14.63,"sharesOutstanding":576500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.53,"fcfCagr5y":14.13,"roeAvg10y":12.24,"roeAvg5y":14.25,"yearsAvailable":20},"quarterly":[{"capex":207000000,"ebitMargin":24.3,"fcf":1732000000,"fcfMargin":23.41,"grossMargin":40.42,"netDebt":9276000000,"netIncome":1117000000,"operatingCf":1939000000,"quarter":4,"revenue":7398000000,"roc":7.99,"roe":9.98,"sharesOutstanding":579017204,"year":2024},{"capex":217000000,"ebitMargin":24.76,"fcf":1855000000,"fcfMargin":23.74,"grossMargin":39.74,"netDebt":9029000000,"netIncome":1278000000,"operatingCf":2072000000,"quarter":1,"revenue":7814000000,"roc":8.53,"roe":11.07,"sharesOutstanding":579189522,"year":2025},{"capex":224000000,"ebitMargin":25.64,"fcf":2134000000,"fcfMargin":26.31,"grossMargin":39.72,"netDebt":8899000000,"netIncome":1508000000,"operatingCf":2358000000,"quarter":2,"revenue":8112000000,"roc":9.15,"roe":12.77,"sharesOutstanding":579000000,"year":2025},{"capex":237000000,"ebitMargin":27.15,"fcf":2098000000,"fcfMargin":25.69,"grossMargin":41.11,"netDebt":9082000000,"netIncome":1625000000,"operatingCf":2335000000,"quarter":3,"revenue":8168000000,"roc":9.66,"roe":13.52,"sharesOutstanding":579000000,"year":2025},{"capex":266000000,"ebitMargin":28.36,"fcf":1989000000,"fcfMargin":24.2,"grossMargin":47.93,"netDebt":9114000000,"netIncome":1789000000,"operatingCf":2255000000,"quarter":4,"revenue":8218000000,"roc":10.09,"roe":14.63,"sharesOutstanding":576500000,"year":2025},{"capex":277000000,"ebitMargin":29.53,"fcf":2004000000,"fcfMargin":24.25,"grossMargin":54.81,"netDebt":8881000000,"netIncome":1913000000,"operatingCf":2281000000,"quarter":1,"revenue":8265000000,"roc":9.08,"roe":15.9,"sharesOutstanding":571700000,"year":2026},{"capex":295000000,"ebitMargin":31.58,"fcf":1951000000,"fcfMargin":22.41,"grossMargin":59.35,"netDebt":8723000000,"netIncome":1968000000,"operatingCf":2246000000,"quarter":2,"revenue":8707000000,"roc":11.57,"roe":16.42,"sharesOutstanding":567800000,"year":2026},{"capex":288000000,"ebitMargin":31.68,"fcf":2258000000,"fcfMargin":24.7,"grossMargin":63.21,"netDebt":8930000000,"netIncome":2085000000,"operatingCf":2546000000,"quarter":3,"revenue":9142000000,"roc":12.67,"roe":17.38,"sharesOutstanding":563300000,"year":2026}]}