{"annual":[{"capex":628000000,"ebitMargin":15.74,"fcf":1294000000,"fcfMargin":10.57,"grossMargin":32.32,"netDebt":3423000000,"netIncome":1980000000,"operatingCf":1922000000,"revenue":12238000000,"roc":13.24,"roe":23.34,"sharesOutstanding":369000000,"year":2016},{"capex":702000000,"ebitMargin":15.92,"fcf":1619000000,"fcfMargin":12.35,"grossMargin":31.42,"netDebt":3126000000,"netIncome":1680000000,"operatingCf":2321000000,"revenue":13113000000,"roc":13.42,"roe":17.23,"sharesOutstanding":358000000,"year":2017},{"capex":935000000,"ebitMargin":17.52,"fcf":1516000000,"fcfMargin":10.84,"grossMargin":33.39,"netDebt":3152000000,"netIncome":2567000000,"operatingCf":2451000000,"revenue":13988000000,"roc":15.34,"roe":23.7,"sharesOutstanding":353000000,"year":2018},{"capex":749000000,"ebitMargin":16.31,"fcf":1673000000,"fcfMargin":12.44,"grossMargin":32.14,"netDebt":3038000000,"netIncome":1930000000,"operatingCf":2422000000,"revenue":13448000000,"roc":13.58,"roe":18.26,"sharesOutstanding":340000000,"year":2019},{"capex":560000000,"ebitMargin":14.61,"fcf":1432000000,"fcfMargin":11.76,"grossMargin":30.08,"netDebt":4011000000,"netIncome":-241000000,"operatingCf":1992000000,"revenue":12172000000,"roc":11.43,"roe":-2.57,"sharesOutstanding":332000000,"year":2020},{"capex":690000000,"ebitMargin":17.5,"fcf":1986000000,"fcfMargin":13.31,"grossMargin":31.7,"netDebt":3675000000,"netIncome":2261000000,"operatingCf":2676000000,"revenue":14923000000,"roc":15.54,"roe":21.26,"sharesOutstanding":333000000,"year":2021},{"capex":768000000,"ebitMargin":17.6,"fcf":1700000000,"fcfMargin":10.44,"grossMargin":31.51,"netDebt":3860000000,"netIncome":2428000000,"operatingCf":2468000000,"revenue":16281000000,"roc":17.75,"roe":22.48,"sharesOutstanding":325000000,"year":2022},{"capex":732000000,"ebitMargin":16.94,"fcf":2400000000,"fcfMargin":14.97,"grossMargin":31.05,"netDebt":3228000000,"netIncome":1910000000,"operatingCf":3132000000,"revenue":16034000000,"roc":15.75,"roe":16.54,"sharesOutstanding":317000000,"year":2023},{"capex":680000000,"ebitMargin":17.65,"fcf":2797000000,"fcfMargin":17.65,"grossMargin":34.43,"netDebt":3638000000,"netIncome":3193000000,"operatingCf":3477000000,"revenue":15845000000,"roc":15.44,"roe":25.84,"sharesOutstanding":309000000,"year":2024},{"capex":936000000,"ebitMargin":18.79,"fcf":3203000000,"fcfMargin":18.74,"grossMargin":34.56,"netDebt":5295000000,"netIncome":1842000000,"operatingCf":4139000000,"revenue":17089000000,"roc":16.09,"roe":14.64,"sharesOutstanding":299000000,"year":2025},{"capex":1122000000,"ebitMargin":20.07,"fcf":3403000000,"fcfMargin":17.11,"grossMargin":36.24,"netDebt":3942000000,"netIncome":3253000000,"operatingCf":4525000000,"revenue":19885000000,"roc":18.73,"roe":23.97,"sharesOutstanding":294000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":9.87,"fcfCagr5y":15.61,"roeAvg10y":18.13,"roeAvg5y":20.69,"yearsAvailable":21},"quarterly":[{"capex":734000000,"ebitMargin":17.98,"fcf":2902000000,"fcfMargin":18.31,"grossMargin":34.7,"netDebt":2951000000,"netIncome":1918000000,"operatingCf":3636000000,"quarter":4,"revenue":15850000000,"roc":15.86,"roe":15.46,"sharesOutstanding":301000000,"year":2024},{"capex":797000000,"ebitMargin":17.86,"fcf":2782000000,"fcfMargin":17.36,"grossMargin":34.92,"netDebt":3060000000,"netIncome":1390000000,"operatingCf":3579000000,"quarter":1,"revenue":16026000000,"roc":16.21,"roe":11.5,"sharesOutstanding":300000000,"year":2025},{"capex":878000000,"ebitMargin":18.01,"fcf":2882000000,"fcfMargin":17.38,"grossMargin":34.99,"netDebt":5025000000,"netIncome":1455000000,"operatingCf":3760000000,"quarter":2,"revenue":16581000000,"roc":15.03,"roe":11.75,"sharesOutstanding":298000000,"year":2025},{"capex":936000000,"ebitMargin":18.02,"fcf":3203000000,"fcfMargin":18.74,"grossMargin":34.43,"netDebt":5295000000,"netIncome":1842000000,"operatingCf":4139000000,"quarter":3,"revenue":17089000000,"roc":15.43,"roe":14.64,"sharesOutstanding":298000000,"year":2025},{"capex":989000000,"ebitMargin":18.78,"fcf":3137000000,"fcfMargin":17.5,"grossMargin":34.95,"netDebt":4457000000,"netIncome":2064000000,"operatingCf":4126000000,"quarter":4,"revenue":17922000000,"roc":16.43,"roe":15.89,"sharesOutstanding":297000000,"year":2025},{"capex":1029000000,"ebitMargin":19.28,"fcf":3391000000,"fcfMargin":18.31,"grossMargin":35.36,"netDebt":4545000000,"netIncome":2906000000,"operatingCf":4420000000,"quarter":1,"revenue":18523000000,"roc":16.76,"roe":21.96,"sharesOutstanding":295000000,"year":2026},{"capex":1103000000,"ebitMargin":19.09,"fcf":3638000000,"fcfMargin":19,"grossMargin":35.43,"netDebt":4393000000,"netIncome":3016000000,"operatingCf":4418000000,"quarter":2,"revenue":19149000000,"roc":17.07,"roe":22.77,"sharesOutstanding":293000000,"year":2026},{"capex":1122000000,"ebitMargin":20.07,"fcf":3726000000,"fcfMargin":18.74,"grossMargin":36.24,"netDebt":3942000000,"netIncome":3253000000,"operatingCf":4525000000,"quarter":3,"revenue":19885000000,"roc":18.73,"roe":23.97,"sharesOutstanding":294000000,"year":2026}]}