{"annual":[{"capex":270000000,"ebitMargin":22.64,"fcf":629000000,"fcfMargin":6.32,"grossMargin":64.22,"netDebt":-126000000,"netIncome":1439000000,"operatingCf":899000000,"revenue":9946000000,"roc":16.76,"roe":16.91,"sharesOutstanding":380900000,"year":2015},{"capex":490000000,"ebitMargin":22.75,"fcf":1425000000,"fcfMargin":12.58,"grossMargin":63.98,"netDebt":3370000000,"netIncome":1647000000,"operatingCf":1915000000,"revenue":11325000000,"roc":14.41,"roe":17.25,"sharesOutstanding":378500000,"year":2016},{"capex":598000000,"ebitMargin":22.24,"fcf":961000000,"fcfMargin":7.72,"grossMargin":63.51,"netDebt":4048000000,"netIncome":1020000000,"operatingCf":1559000000,"revenue":12444000000,"roc":14.64,"roe":10.21,"sharesOutstanding":380100000,"year":2017},{"capex":572000000,"ebitMargin":22.82,"fcf":2038000000,"fcfMargin":14.98,"grossMargin":63.23,"netDebt":4870000000,"netIncome":3553000000,"operatingCf":2610000000,"revenue":13601000000,"roc":13.84,"roe":30.29,"sharesOutstanding":380300000,"year":2018},{"capex":649000000,"ebitMargin":22.76,"fcf":1542000000,"fcfMargin":10.36,"grossMargin":63.03,"netDebt":5894000000,"netIncome":2083000000,"operatingCf":2191000000,"revenue":14884000000,"roc":13.15,"roe":16.26,"sharesOutstanding":379900000,"year":2019},{"capex":487000000,"ebitMargin":21.1,"fcf":2790000000,"fcfMargin":19.44,"grossMargin":60.99,"netDebt":10287000000,"netIncome":1599000000,"operatingCf":3277000000,"revenue":14351000000,"roc":10.34,"roe":12.22,"sharesOutstanding":380300000,"year":2020},{"capex":525000000,"ebitMargin":22,"fcf":2738000000,"fcfMargin":16,"grossMargin":62.6,"netDebt":9528000000,"netIncome":1994000000,"operatingCf":3263000000,"revenue":17108000000,"roc":12.51,"roe":13.4,"sharesOutstanding":382300000,"year":2021},{"capex":588000000,"ebitMargin":20.24,"fcf":2036000000,"fcfMargin":11.04,"grossMargin":59.84,"netDebt":11682000000,"netIncome":2358000000,"operatingCf":2624000000,"revenue":18449000000,"roc":12.21,"roe":14.19,"sharesOutstanding":382200000,"year":2022},{"capex":575000000,"ebitMargin":20.88,"fcf":3136000000,"fcfMargin":15.3,"grossMargin":60.95,"netDebt":10523000000,"netIncome":3165000000,"operatingCf":3711000000,"revenue":20498000000,"roc":13.38,"roe":17.02,"sharesOutstanding":383700000,"year":2023},{"capex":755000000,"ebitMargin":16.33,"fcf":3487000000,"fcfMargin":15.43,"grossMargin":64.37,"netDebt":9945000000,"netIncome":2993000000,"operatingCf":4242000000,"revenue":22595000000,"roc":10.43,"roe":14.51,"sharesOutstanding":385600000,"year":2024},{"capex":761000000,"ebitMargin":19.47,"fcf":4283000000,"fcfMargin":17.05,"grossMargin":63.96,"netDebt":12349000000,"netIncome":3246000000,"operatingCf":5044000000,"revenue":25116000000,"roc":12.21,"roe":14.48,"sharesOutstanding":382200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.43,"fcfCagr5y":12.97,"roeAvg10y":15.98,"roeAvg5y":14.72,"yearsAvailable":20},"quarterly":[{"capex":634000000,"ebitMargin":21.82,"fcf":3205000000,"fcfMargin":14.59,"grossMargin":61.28,"netDebt":12157000000,"netIncome":3590000000,"operatingCf":3839000000,"quarter":3,"revenue":21974000000,"roc":13.26,"roe":17.82,"sharesOutstanding":385600000,"year":2024},{"capex":755000000,"ebitMargin":22.27,"fcf":3487000000,"fcfMargin":15.43,"grossMargin":61.52,"netDebt":10468000000,"netIncome":2993000000,"operatingCf":4242000000,"quarter":4,"revenue":22595000000,"roc":14.23,"roe":14.51,"sharesOutstanding":386100000,"year":2024},{"capex":711000000,"ebitMargin":22.43,"fcf":3577000000,"fcfMargin":15.41,"grossMargin":61.96,"netDebt":15036000000,"netIncome":2859000000,"operatingCf":4288000000,"quarter":1,"revenue":23218000000,"roc":13.68,"roe":13.66,"sharesOutstanding":386400000,"year":2025},{"capex":742000000,"ebitMargin":21.68,"fcf":4024000000,"fcfMargin":16.89,"grossMargin":62.87,"netDebt":14753000000,"netIncome":2918000000,"operatingCf":4766000000,"quarter":2,"revenue":23818000000,"roc":13.22,"roe":13.77,"sharesOutstanding":386400000,"year":2025},{"capex":759000000,"ebitMargin":20.88,"fcf":4073000000,"fcfMargin":16.71,"grossMargin":63.3,"netDebt":14254000000,"netIncome":2943000000,"operatingCf":4832000000,"quarter":3,"revenue":24381000000,"roc":12.84,"roe":13.51,"sharesOutstanding":386700000,"year":2025},{"capex":761000000,"ebitMargin":21.45,"fcf":4283000000,"fcfMargin":17.05,"grossMargin":64.19,"netDebt":12349000000,"netIncome":3246000000,"operatingCf":5044000000,"quarter":4,"revenue":25116000000,"roc":13.45,"roe":14.48,"sharesOutstanding":386500000,"year":2025},{"capex":804000000,"ebitMargin":20.36,"fcf":4571000000,"fcfMargin":18.09,"grossMargin":64.31,"netDebt":12356000000,"netIncome":3337000000,"operatingCf":5375000000,"quarter":1,"revenue":25270000000,"roc":12.87,"roe":14.52,"sharesOutstanding":386500000,"year":2026},{"capex":823000000,"ebitMargin":22.03,"fcf":4702000000,"fcfMargin":18.2,"grossMargin":65.17,"netDebt":11551000000,"netIncome":3729000000,"operatingCf":5525000000,"quarter":2,"revenue":25837000000,"roc":13.8,"roe":15.55,"sharesOutstanding":386000000,"year":2026}]}