{"annual":[{"capex":506000000,"ebitMargin":12,"fcf":1903000000,"fcfMargin":9.12,"grossMargin":31.39,"netDebt":8181000000,"netIncome":1979000000,"operatingCf":2409000000,"revenue":20855000000,"roc":9.48,"roe":13.03,"sharesOutstanding":467100000,"year":2015},{"capex":497000000,"ebitMargin":12.49,"fcf":2073000000,"fcfMargin":10.5,"grossMargin":32.14,"netDebt":7734000000,"netIncome":1922000000,"operatingCf":2570000000,"revenue":19747000000,"roc":9.89,"roe":12.9,"sharesOutstanding":456500000,"year":2016},{"capex":520000000,"ebitMargin":13.11,"fcf":2146000000,"fcfMargin":10.52,"grossMargin":32.67,"netDebt":7190000000,"netIncome":2985000000,"operatingCf":2666000000,"revenue":20404000000,"roc":9.72,"roe":17.3,"sharesOutstanding":447000000,"year":2017},{"capex":565000000,"ebitMargin":13.8,"fcf":2093000000,"fcfMargin":9.69,"grossMargin":32.92,"netDebt":7238000000,"netIncome":2145000000,"operatingCf":2658000000,"revenue":21609000000,"roc":11.5,"roe":13.32,"sharesOutstanding":436900000,"year":2018},{"capex":587000000,"ebitMargin":14.31,"fcf":2864000000,"fcfMargin":13.39,"grossMargin":32.97,"netDebt":8283000000,"netIncome":2211000000,"operatingCf":3451000000,"revenue":21390000000,"roc":11.06,"roe":13.75,"sharesOutstanding":420800000,"year":2019},{"capex":389000000,"ebitMargin":13,"fcf":2555000000,"fcfMargin":14.31,"grossMargin":30.49,"netDebt":7946000000,"netIncome":1410000000,"operatingCf":2944000000,"revenue":17858000000,"roc":8.95,"roe":9.44,"sharesOutstanding":404000000,"year":2020},{"capex":575000000,"ebitMargin":14.62,"fcf":1588000000,"fcfMargin":8.09,"grossMargin":32.17,"netDebt":8619000000,"netIncome":2144000000,"operatingCf":2163000000,"revenue":19628000000,"roc":10.7,"roe":13.06,"sharesOutstanding":401600000,"year":2021},{"capex":598000000,"ebitMargin":15.62,"fcf":1935000000,"fcfMargin":9.32,"grossMargin":33.28,"netDebt":8820000000,"netIncome":2462000000,"operatingCf":2533000000,"revenue":20752000000,"roc":11.3,"roe":14.45,"sharesOutstanding":400800000,"year":2022},{"capex":757000000,"ebitMargin":16.48,"fcf":2867000000,"fcfMargin":12.36,"grossMargin":100,"netDebt":9314000000,"netIncome":3218000000,"operatingCf":3624000000,"revenue":23196000000,"roc":12.46,"roe":16.9,"sharesOutstanding":401100000,"year":2023},{"capex":808000000,"ebitMargin":19.56,"fcf":3519000000,"fcfMargin":14.15,"grossMargin":38.18,"netDebt":9266000000,"netIncome":3794000000,"operatingCf":4327000000,"revenue":24878000000,"roc":15.94,"roe":20.52,"sharesOutstanding":399400000,"year":2024},{"capex":919000000,"ebitMargin":19.05,"fcf":3553000000,"fcfMargin":12.94,"grossMargin":37.59,"netDebt":10547000000,"netIncome":4089000000,"operatingCf":4472000000,"revenue":27448000000,"roc":16.4,"roe":21.05,"sharesOutstanding":389500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.24,"fcfCagr5y":17.81,"roeAvg10y":15.27,"roeAvg5y":17.2,"yearsAvailable":20},"quarterly":[{"capex":796000000,"ebitMargin":18.85,"fcf":3232000000,"fcfMargin":13.14,"grossMargin":37.82,"netDebt":9603000000,"netIncome":3768000000,"operatingCf":4028000000,"quarter":3,"revenue":24605000000,"roc":14.82,"roe":19.71,"sharesOutstanding":398900000,"year":2024},{"capex":808000000,"ebitMargin":19.56,"fcf":3519000000,"fcfMargin":14.15,"grossMargin":38.18,"netDebt":9266000000,"netIncome":3794000000,"operatingCf":4327000000,"quarter":4,"revenue":24878000000,"roc":15.94,"roe":20.52,"sharesOutstanding":396000000,"year":2024},{"capex":772000000,"ebitMargin":19.8,"fcf":3318000000,"fcfMargin":13.11,"grossMargin":38.43,"netDebt":8972000000,"netIncome":3937000000,"operatingCf":4090000000,"quarter":1,"revenue":25312000000,"roc":16.88,"roe":21.27,"sharesOutstanding":393600000,"year":2025},{"capex":787000000,"ebitMargin":19.43,"fcf":3275000000,"fcfMargin":12.6,"grossMargin":38.15,"netDebt":11185000000,"netIncome":3926000000,"operatingCf":4062000000,"quarter":2,"revenue":25990000000,"roc":16.34,"roe":21.05,"sharesOutstanding":392500000,"year":2025},{"capex":782000000,"ebitMargin":19.37,"fcf":3322000000,"fcfMargin":12.47,"grossMargin":38.1,"netDebt":10893000000,"netIncome":3927000000,"operatingCf":4104000000,"quarter":3,"revenue":26633000000,"roc":16.55,"roe":20.79,"sharesOutstanding":390100000,"year":2025},{"capex":920000000,"ebitMargin":19.05,"fcf":3552000000,"fcfMargin":12.94,"grossMargin":37.59,"netDebt":10547000000,"netIncome":4089000000,"operatingCf":4472000000,"quarter":4,"revenue":27448000000,"roc":16.4,"roe":21.05,"sharesOutstanding":389500000,"year":2025},{"capex":966000000,"ebitMargin":18.13,"fcf":3775000000,"fcfMargin":13.24,"grossMargin":36.89,"netDebt":21268000000,"netIncome":3991000000,"operatingCf":4741000000,"quarter":1,"revenue":28522000000,"roc":11.93,"roe":20.19,"sharesOutstanding":389200000,"year":2026},{"capex":1017000000,"ebitMargin":17.68,"fcf":3933000000,"fcfMargin":13.1,"grossMargin":35.9,"netDebt":20843000000,"netIncome":3830000000,"operatingCf":4950000000,"quarter":2,"revenue":30025000000,"roc":11.99,"roe":18.91,"sharesOutstanding":389500000,"year":2026}]}