{"annual":[{"capex":512900000,"ebitMargin":16.75,"fcf":3288900000,"fcfMargin":22.79,"grossMargin":54.83,"netDebt":12079600000,"netIncome":2596900000,"operatingCf":3801800000,"revenue":14433700000,"roc":5.75,"roe":10.96,"sharesOutstanding":708500000,"year":2015},{"capex":589600000,"ebitMargin":17.69,"fcf":2932200000,"fcfMargin":17.37,"grossMargin":55.58,"netDebt":11305300000,"netIncome":2553700000,"operatingCf":3521800000,"revenue":16882400000,"roc":7.78,"roe":11.1,"sharesOutstanding":699800000,"year":2016},{"capex":570700000,"ebitMargin":17.18,"fcf":2907100000,"fcfMargin":15.86,"grossMargin":55.81,"netDebt":9891800000,"netIncome":2492100000,"operatingCf":3477800000,"revenue":18329700000,"roc":7.52,"roe":9.45,"sharesOutstanding":706100000,"year":2017},{"capex":584000000,"ebitMargin":18.01,"fcf":3438000000,"fcfMargin":20.17,"grossMargin":55.75,"netDebt":8952500000,"netIncome":2650900000,"operatingCf":4022000000,"revenue":17048500000,"roc":7.14,"roe":9.4,"sharesOutstanding":710200000,"year":2018},{"capex":635500000,"ebitMargin":18.77,"fcf":3316100000,"fcfMargin":18.51,"grossMargin":55.74,"netDebt":2613700000,"netIncome":2557200000,"operatingCf":3951600000,"revenue":17911100000,"roc":5.88,"roe":8.45,"sharesOutstanding":725500000,"year":2019},{"capex":791000000,"ebitMargin":19.35,"fcf":5417000000,"fcfMargin":24.31,"grossMargin":55.98,"netDebt":16143000000,"netIncome":3646000000,"operatingCf":6208000000,"revenue":22284000000,"roc":6.27,"roe":9.17,"sharesOutstanding":718700000,"year":2020},{"capex":1294000000,"ebitMargin":27.33,"fcf":7064000000,"fcfMargin":23.98,"grossMargin":60.95,"netDebt":20686000000,"netIncome":6433000000,"operatingCf":8358000000,"revenue":29453000000,"roc":10.73,"roe":14.24,"sharesOutstanding":736800000,"year":2021},{"capex":1152000000,"ebitMargin":28.29,"fcf":7367000000,"fcfMargin":27.65,"grossMargin":60.76,"netDebt":14621000000,"netIncome":7209000000,"operatingCf":8519000000,"revenue":26643000000,"roc":9.92,"roe":14.39,"sharesOutstanding":737100000,"year":2022},{"capex":1383000000,"ebitMargin":21.77,"fcf":5781000000,"fcfMargin":24.2,"grossMargin":58.74,"netDebt":13672000000,"netIncome":4743000000,"operatingCf":7164000000,"revenue":23890000000,"roc":6.83,"roe":8.87,"sharesOutstanding":743100000,"year":2023},{"capex":1392000000,"ebitMargin":21.71,"fcf":5296000000,"fcfMargin":22.18,"grossMargin":59.5,"netDebt":15068000000,"netIncome":3899000000,"operatingCf":6688000000,"revenue":23875000000,"roc":7.33,"roe":7.87,"sharesOutstanding":737200000,"year":2024},{"capex":1156000000,"ebitMargin":20.91,"fcf":5260000000,"fcfMargin":21.41,"grossMargin":60.93,"netDebt":13803000000,"netIncome":3614000000,"operatingCf":6416000000,"revenue":24568000000,"roc":6.7,"roe":6.88,"sharesOutstanding":711000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.55,"fcfCagr5y":-6.28,"roeAvg10y":9.98,"roeAvg5y":10.45,"yearsAvailable":20},"quarterly":[{"capex":1392000000,"ebitMargin":21.71,"fcf":5296000000,"fcfMargin":22.18,"grossMargin":59.5,"netDebt":15068000000,"netIncome":3899000000,"operatingCf":6688000000,"quarter":4,"revenue":23875000000,"roc":7.33,"roe":7.87,"sharesOutstanding":737200000,"year":2024},{"capex":1346000000,"ebitMargin":21.6,"fcf":4902000000,"fcfMargin":20.58,"grossMargin":59.74,"netDebt":15584000000,"netIncome":3765000000,"operatingCf":6248000000,"quarter":1,"revenue":23820000000,"roc":7.1,"roe":7.4,"sharesOutstanding":720800000,"year":2025},{"capex":1307000000,"ebitMargin":21.53,"fcf":4862000000,"fcfMargin":20.25,"grossMargin":61.45,"netDebt":15598000000,"netIncome":3413000000,"operatingCf":6169000000,"quarter":2,"revenue":24013000000,"roc":6.91,"roe":6.52,"sharesOutstanding":719100000,"year":2025},{"capex":1301000000,"ebitMargin":22.11,"fcf":5017000000,"fcfMargin":20.67,"grossMargin":61.31,"netDebt":15328000000,"netIncome":3503000000,"operatingCf":6318000000,"quarter":3,"revenue":24268000000,"roc":7.29,"roe":6.86,"sharesOutstanding":713700000,"year":2025},{"capex":1156000000,"ebitMargin":20.85,"fcf":5260000000,"fcfMargin":21.41,"grossMargin":60.87,"netDebt":13803000000,"netIncome":3614000000,"operatingCf":6416000000,"quarter":4,"revenue":24568000000,"roc":6.68,"roe":6.88,"sharesOutstanding":711000000,"year":2025},{"capex":1148000000,"ebitMargin":20.95,"fcf":5291000000,"fcfMargin":21.35,"grossMargin":60.68,"netDebt":12783000000,"netIncome":3689000000,"operatingCf":6439000000,"quarter":1,"revenue":24778000000,"roc":6.82,"roe":6.97,"sharesOutstanding":711200000,"year":2026},{"capex":1169000000,"ebitMargin":20.42,"fcf":5466000000,"fcfMargin":21.77,"grossMargin":58.51,"netDebt":22210000000,"netIncome":4004000000,"operatingCf":6635000000,"quarter":2,"revenue":25107000000,"roc":6.08,"roe":7.61,"sharesOutstanding":707600000,"year":2026},{"capex":1132000000,"ebitMargin":20.38,"fcf":5727000000,"fcfMargin":22.36,"grossMargin":58.59,"netDebt":20800000000,"netIncome":4331000000,"operatingCf":6859000000,"quarter":3,"revenue":25608000000,"roc":6.19,"roe":8.08,"sharesOutstanding":706800000,"year":2026}]}