{"annual":[{"capex":685000000,"ebitMargin":19.56,"fcf":1844000000,"fcfMargin":11.35,"grossMargin":43.13,"netDebt":3787000000,"netIncome":2710000000,"operatingCf":2529000000,"revenue":16249000000,"roc":22.25,"roe":33.54,"sharesOutstanding":676500000,"year":2015},{"capex":447000000,"ebitMargin":18.69,"fcf":2434000000,"fcfMargin":16.76,"grossMargin":43.12,"netDebt":3453000000,"netIncome":1635000000,"operatingCf":2881000000,"revenue":14522000000,"roc":19.76,"roe":21.6,"sharesOutstanding":646800000,"year":2016},{"capex":476000000,"ebitMargin":17.61,"fcf":1436000000,"fcfMargin":9.41,"grossMargin":42.13,"netDebt":1594000000,"netIncome":1518000000,"operatingCf":1912000000,"revenue":15264000000,"roc":18.48,"roe":17.41,"sharesOutstanding":643400000,"year":2017},{"capex":617000000,"ebitMargin":16.96,"fcf":2275000000,"fcfMargin":13.07,"grossMargin":42.69,"netDebt":3667000000,"netIncome":2203000000,"operatingCf":2892000000,"revenue":17408000000,"roc":20.75,"roe":24.62,"sharesOutstanding":635300000,"year":2018},{"capex":594000000,"ebitMargin":16.98,"fcf":2412000000,"fcfMargin":13.13,"grossMargin":42.54,"netDebt":4227000000,"netIncome":2306000000,"operatingCf":3006000000,"revenue":18372000000,"roc":21.49,"roe":28.01,"sharesOutstanding":620600000,"year":2019},{"capex":538000000,"ebitMargin":16.59,"fcf":2545000000,"fcfMargin":15.16,"grossMargin":41.76,"netDebt":4544000000,"netIncome":1965000000,"operatingCf":3083000000,"revenue":16785000000,"roc":16.28,"roe":23.38,"sharesOutstanding":606600000,"year":2020},{"capex":581000000,"ebitMargin":15.15,"fcf":2994000000,"fcfMargin":23.15,"grossMargin":44.31,"netDebt":4879000000,"netIncome":2303000000,"operatingCf":3575000000,"revenue":12932000000,"roc":10.61,"roe":23.3,"sharesOutstanding":601800000,"year":2021},{"capex":531000000,"ebitMargin":17.07,"fcf":2391000000,"fcfMargin":17.32,"grossMargin":45.68,"netDebt":9010000000,"netIncome":3231000000,"operatingCf":2922000000,"revenue":13804000000,"roc":8.45,"roe":31.18,"sharesOutstanding":592900000,"year":2022},{"capex":363000000,"ebitMargin":18.19,"fcf":274000000,"fcfMargin":1.81,"grossMargin":48.97,"netDebt":654000000,"netIncome":13219000000,"operatingCf":637000000,"revenue":15165000000,"roc":7.32,"roe":63.89,"sharesOutstanding":577300000,"year":2023},{"capex":419000000,"ebitMargin":15.24,"fcf":2913000000,"fcfMargin":16.65,"grossMargin":50.79,"netDebt":4768000000,"netIncome":1968000000,"operatingCf":3332000000,"revenue":17492000000,"roc":6.92,"roe":9.1,"sharesOutstanding":574000000,"year":2024},{"capex":431000000,"ebitMargin":19.6,"fcf":2667000000,"fcfMargin":14.8,"grossMargin":52.84,"netDebt":12215000000,"netIncome":2293000000,"operatingCf":3098000000,"revenue":18016000000,"roc":10.98,"roe":11.31,"sharesOutstanding":566700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.3,"fcfCagr5y":-9.62,"roeAvg10y":25.38,"roeAvg5y":27.75,"yearsAvailable":20},"quarterly":[{"capex":419000000,"ebitMargin":15.24,"fcf":2913000000,"fcfMargin":16.65,"grossMargin":50.79,"netDebt":4768000000,"netIncome":1968000000,"operatingCf":3332000000,"quarter":3,"revenue":17492000000,"roc":6.92,"roe":9.1,"sharesOutstanding":574400000,"year":2024},{"capex":425000000,"ebitMargin":17.57,"fcf":3269000000,"fcfMargin":18.63,"grossMargin":52.44,"netDebt":4789000000,"netIncome":2411000000,"operatingCf":3694000000,"quarter":4,"revenue":17550000000,"roc":8.41,"roe":11.77,"sharesOutstanding":571100000,"year":2024},{"capex":430000000,"ebitMargin":18.33,"fcf":2762000000,"fcfMargin":15.69,"grossMargin":52.77,"netDebt":12964000000,"netIncome":2395000000,"operatingCf":3192000000,"quarter":1,"revenue":17606000000,"roc":10.37,"roe":12.44,"sharesOutstanding":565400000,"year":2025},{"capex":431000000,"ebitMargin":18.78,"fcf":2741000000,"fcfMargin":15.42,"grossMargin":52.7,"netDebt":12650000000,"netIncome":2652000000,"operatingCf":3172000000,"quarter":2,"revenue":17779000000,"roc":10.5,"roe":13.35,"sharesOutstanding":564700000,"year":2025},{"capex":431000000,"ebitMargin":19.6,"fcf":2667000000,"fcfMargin":14.8,"grossMargin":52.83,"netDebt":12215000000,"netIncome":2292000000,"operatingCf":3098000000,"quarter":3,"revenue":18015000000,"roc":10.98,"roe":11.3,"sharesOutstanding":565500000,"year":2025},{"capex":445000000,"ebitMargin":19.87,"fcf":2575000000,"fcfMargin":14.16,"grossMargin":52.75,"netDebt":12172000000,"netIncome":2312000000,"operatingCf":3020000000,"quarter":4,"revenue":18186000000,"roc":11.5,"roe":11.39,"sharesOutstanding":564100000,"year":2025},{"capex":443000000,"ebitMargin":19.96,"fcf":3115000000,"fcfMargin":17.01,"grossMargin":52.66,"netDebt":12266000000,"netIncome":2445000000,"operatingCf":3558000000,"quarter":1,"revenue":18316000000,"roc":11.63,"roe":12.04,"sharesOutstanding":563000000,"year":2026},{"capex":452000000,"ebitMargin":20.11,"fcf":3460000000,"fcfMargin":18.57,"grossMargin":53.16,"netDebt":11622000000,"netIncome":2577000000,"operatingCf":3912000000,"quarter":2,"revenue":18636000000,"roc":11.92,"roe":12.65,"sharesOutstanding":561100000,"year":2026}]}