{"annual":[{"capex":172100000,"ebitMargin":19.95,"fcf":858400000,"fcfMargin":15.41,"grossMargin":31.96,"netDebt":1076300000,"netIncome":763500000,"operatingCf":1030500000,"revenue":5568700000,"roc":17.22,"roe":23.29,"sharesOutstanding":1266112420,"year":2015},{"capex":190800000,"ebitMargin":19.73,"fcf":886800000,"fcfMargin":14.11,"grossMargin":32.45,"netDebt":1976100000,"netIncome":822900000,"operatingCf":1077600000,"revenue":6286400000,"roc":18.07,"roe":22.1,"sharesOutstanding":1260800000,"year":2016},{"capex":226600000,"ebitMargin":20.42,"fcf":917600000,"fcfMargin":13.09,"grossMargin":32.95,"netDebt":1823500000,"netIncome":650500000,"operatingCf":1144200000,"revenue":7011300000,"roc":16.99,"roe":16.09,"sharesOutstanding":1266000000,"year":2017},{"capex":310600000,"ebitMargin":20.67,"fcf":802100000,"fcfMargin":9.78,"grossMargin":32.37,"netDebt":2291400000,"netIncome":1205000000,"operatingCf":1112700000,"revenue":8202000000,"roc":22.33,"roe":29.65,"sharesOutstanding":1250400000,"year":2018},{"capex":295000000,"ebitMargin":19.99,"fcf":1207300000,"fcfMargin":14.68,"grossMargin":31.8,"netDebt":2715500000,"netIncome":1155000000,"operatingCf":1502300000,"revenue":8225400000,"roc":18.94,"roe":25.13,"sharesOutstanding":1231600000,"year":2019},{"capex":276800000,"ebitMargin":19.19,"fcf":1315200000,"fcfMargin":15.29,"grossMargin":30.98,"netDebt":2164500000,"netIncome":1203400000,"operatingCf":1592000000,"revenue":8598900000,"roc":16.46,"roe":22.07,"sharesOutstanding":1230000000,"year":2020},{"capex":360400000,"ebitMargin":20,"fcf":1179700000,"fcfMargin":10.85,"grossMargin":31.28,"netDebt":3602800000,"netIncome":1590800000,"operatingCf":1540100000,"revenue":10876300000,"roc":17.79,"roe":24.94,"sharesOutstanding":1251000000,"year":2021},{"capex":383800000,"ebitMargin":20.66,"fcf":1790800000,"fcfMargin":14.19,"grossMargin":31.91,"netDebt":3204600000,"netIncome":1902300000,"operatingCf":2174600000,"revenue":12623000000,"roc":20.61,"roe":26.82,"sharesOutstanding":1242000000,"year":2022},{"capex":372800000,"ebitMargin":20.39,"fcf":2155900000,"fcfMargin":17.17,"grossMargin":32.53,"netDebt":2862300000,"netIncome":1928000000,"operatingCf":2528700000,"revenue":12554700000,"roc":19.14,"roe":22.88,"sharesOutstanding":1241200000,"year":2023},{"capex":665400000,"ebitMargin":21.58,"fcf":2149300000,"fcfMargin":14.12,"grossMargin":33.76,"netDebt":3963200000,"netIncome":2424000000,"operatingCf":2814700000,"revenue":15222700000,"roc":18.92,"roe":24.75,"sharesOutstanding":2527200000,"year":2024},{"capex":996600000,"ebitMargin":25.41,"fcf":4378100000,"fcfMargin":18.96,"grossMargin":37.22,"netDebt":4371400000,"netIncome":4270300000,"operatingCf":5374700000,"revenue":23094700000,"roc":19.94,"roe":31.84,"sharesOutstanding":2555000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.92,"fcfCagr5y":26.54,"roeAvg10y":24.63,"roeAvg5y":26.24,"yearsAvailable":20},"quarterly":[{"capex":570600000,"ebitMargin":21.25,"fcf":2238800000,"fcfMargin":15.73,"grossMargin":33.44,"netDebt":3921100000,"netIncome":2192300000,"operatingCf":2809400000,"quarter":3,"revenue":14232300000,"roc":19.29,"roe":23.19,"sharesOutstanding":2531000000,"year":2024},{"capex":665400000,"ebitMargin":21.57,"fcf":2149300000,"fcfMargin":14.12,"grossMargin":33.76,"netDebt":3963200000,"netIncome":2424100000,"operatingCf":2814700000,"quarter":4,"revenue":15222700000,"roc":18.92,"roe":24.76,"sharesOutstanding":2536200000,"year":2024},{"capex":759700000,"ebitMargin":21.86,"fcf":2223300000,"fcfMargin":13.25,"grossMargin":33.94,"netDebt":5509700000,"netIncome":2613200000,"operatingCf":2983000000,"quarter":1,"revenue":16777400000,"roc":20.03,"roe":25.37,"sharesOutstanding":2532400000,"year":2025},{"capex":915500000,"ebitMargin":23.01,"fcf":2817300000,"fcfMargin":14.97,"grossMargin":34.73,"netDebt":4855400000,"netIncome":3179700000,"operatingCf":3732800000,"quarter":2,"revenue":18818000000,"roc":21.58,"roe":27.6,"sharesOutstanding":2538400000,"year":2025},{"capex":942700000,"ebitMargin":24.64,"fcf":3556900000,"fcfMargin":16.96,"grossMargin":35.94,"netDebt":4267800000,"netIncome":3821000000,"operatingCf":4499600000,"quarter":3,"revenue":20973600000,"roc":24.42,"roe":30.52,"sharesOutstanding":2565600000,"year":2025},{"capex":996600000,"ebitMargin":25.86,"fcf":4378100000,"fcfMargin":18.96,"grossMargin":36.88,"netDebt":4371400000,"netIncome":4270300000,"operatingCf":5374700000,"quarter":4,"revenue":23094700000,"roc":20.29,"roe":31.84,"sharesOutstanding":2577400000,"year":2025},{"capex":1099600000,"ebitMargin":26,"fcf":4631700000,"fcfMargin":17.88,"grossMargin":37.35,"netDebt":14620900000,"netIncome":4475800000,"operatingCf":5731300000,"quarter":1,"revenue":25903800000,"roc":20.31,"roe":32.02,"sharesOutstanding":2579400000,"year":2026},{"capex":1158000000,"ebitMargin":27.19,"fcf":4713700000,"fcfMargin":16.25,"grossMargin":38.5,"netDebt":14081900000,"netIncome":5153700000,"operatingCf":5871700000,"quarter":2,"revenue":29011600000,"roc":22.3,"roe":33.27,"sharesOutstanding":2578800000,"year":2026}]}