{"annual":[{"capex":633000000,"ebitMargin":10.45,"fcf":1096000000,"fcfMargin":10.66,"grossMargin":45.66,"netDebt":11398000000,"netIncome":695000000,"operatingCf":1729000000,"revenue":10282000000,"roc":4.79,"roe":9.7,"sharesOutstanding":207509000,"year":2015},{"capex":718000000,"ebitMargin":11.46,"fcf":1841000000,"fcfMargin":14.75,"grossMargin":47.99,"netDebt":10010000000,"netIncome":976000000,"operatingCf":2559000000,"revenue":12483000000,"roc":6.75,"roe":12.78,"sharesOutstanding":217536000,"year":2016},{"capex":727000000,"ebitMargin":12.59,"fcf":1823000000,"fcfMargin":15.07,"grossMargin":49.33,"netDebt":4691000000,"netIncome":1100000000,"operatingCf":2550000000,"revenue":12093000000,"roc":4.43,"roe":8.5,"sharesOutstanding":223588000,"year":2017},{"capex":895000000,"ebitMargin":9.44,"fcf":1970000000,"fcfMargin":12.33,"grossMargin":45.48,"netDebt":20355000000,"netIncome":311000000,"operatingCf":2865000000,"revenue":15983000000,"roc":3.23,"roe":1.48,"sharesOutstanding":264621000,"year":2018},{"capex":957000000,"ebitMargin":10.18,"fcf":2373000000,"fcfMargin":13.72,"grossMargin":47.94,"netDebt":18854000000,"netIncome":1233000000,"operatingCf":3330000000,"revenue":17290000000,"roc":3.81,"roe":5.85,"sharesOutstanding":274775000,"year":2019},{"capex":810000000,"ebitMargin":5.67,"fcf":2729000000,"fcfMargin":16.98,"grossMargin":42.29,"netDebt":15105000000,"netIncome":874000000,"operatingCf":3539000000,"revenue":16074000000,"roc":1.89,"roe":3.68,"sharesOutstanding":282402000,"year":2020},{"capex":1231000000,"ebitMargin":11.76,"fcf":3416000000,"fcfMargin":17.86,"grossMargin":45.12,"netDebt":16032000000,"netIncome":2092000000,"operatingCf":4647000000,"revenue":19131000000,"roc":4.76,"roe":8.84,"sharesOutstanding":292089000,"year":2021},{"capex":973000000,"ebitMargin":12.09,"fcf":1660000000,"fcfMargin":8.8,"grossMargin":44.92,"netDebt":15792000000,"netIncome":1779000000,"operatingCf":2633000000,"revenue":18870000000,"roc":5.06,"roe":7.04,"sharesOutstanding":287364000,"year":2022},{"capex":874000000,"ebitMargin":10.9,"fcf":2115000000,"fcfMargin":10.92,"grossMargin":42.17,"netDebt":15343000000,"netIncome":1484000000,"operatingCf":2989000000,"revenue":19372000000,"roc":4.58,"roe":5.75,"sharesOutstanding":288392000,"year":2023},{"capex":725000000,"ebitMargin":11.88,"fcf":3072000000,"fcfMargin":15.22,"grossMargin":45.22,"netDebt":19730000000,"netIncome":1705000000,"operatingCf":3798000000,"revenue":20178000000,"roc":4.96,"roe":6.59,"sharesOutstanding":291009000,"year":2024},{"capex":760000000,"ebitMargin":11.8,"fcf":2670000000,"fcfMargin":12.23,"grossMargin":45.44,"netDebt":18330000000,"netIncome":1678000000,"operatingCf":3430000000,"revenue":21839000000,"roc":5.48,"roe":6.61,"sharesOutstanding":287118000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.46,"fcfCagr5y":0.22,"roeAvg10y":6.71,"roeAvg5y":6.96,"yearsAvailable":20},"quarterly":[{"capex":725000000,"ebitMargin":11.88,"fcf":3073000000,"fcfMargin":15.23,"grossMargin":45.22,"netDebt":19730000000,"netIncome":1705000000,"operatingCf":3798000000,"quarter":3,"revenue":20178000000,"roc":4.96,"roe":6.59,"sharesOutstanding":290602000,"year":2024},{"capex":714000000,"ebitMargin":11.68,"fcf":2936000000,"fcfMargin":14.22,"grossMargin":45.22,"netDebt":18047000000,"netIncome":1727000000,"operatingCf":3650000000,"quarter":4,"revenue":20640000000,"roc":5.13,"roe":6.85,"sharesOutstanding":290389000,"year":2024},{"capex":709000000,"ebitMargin":10.65,"fcf":2590000000,"fcfMargin":12.41,"grossMargin":44.5,"netDebt":18603000000,"netIncome":1498000000,"operatingCf":3299000000,"quarter":1,"revenue":20867000000,"roc":4.75,"roe":5.93,"sharesOutstanding":289193000,"year":2025},{"capex":704000000,"ebitMargin":11.7,"fcf":2550000000,"fcfMargin":11.92,"grossMargin":44.95,"netDebt":18606000000,"netIncome":1585000000,"operatingCf":3254000000,"quarter":2,"revenue":21386000000,"roc":5.35,"roe":6.22,"sharesOutstanding":288693000,"year":2025},{"capex":760000000,"ebitMargin":11.8,"fcf":2670000000,"fcfMargin":12.23,"grossMargin":45.44,"netDebt":18330000000,"netIncome":1678000000,"operatingCf":3430000000,"quarter":3,"revenue":21839000000,"roc":5.48,"roe":6.61,"sharesOutstanding":287118000,"year":2025},{"capex":763000000,"ebitMargin":12.4,"fcf":2631000000,"fcfMargin":12,"grossMargin":45.76,"netDebt":18515000000,"netIncome":1757000000,"operatingCf":3394000000,"quarter":4,"revenue":21923000000,"roc":5.9,"roe":6.95,"sharesOutstanding":285074627,"year":2025},{"capex":759000000,"ebitMargin":10.61,"fcf":3142000000,"fcfMargin":14.71,"grossMargin":46.48,"netDebt":16466000000,"netIncome":1138000000,"operatingCf":3901000000,"quarter":1,"revenue":21365000000,"roc":5.36,"roe":4.72,"sharesOutstanding":280640000,"year":2026},{"capex":728000000,"ebitMargin":9.83,"fcf":2606000000,"fcfMargin":12.51,"grossMargin":46.12,"netDebt":16100000000,"netIncome":941000000,"operatingCf":3334000000,"quarter":2,"revenue":20839000000,"roc":4.96,"roe":3.85,"sharesOutstanding":275158000,"year":2026}]}