{"annual":[{"capex":569000000,"ebitMargin":13.51,"fcf":1930000000,"fcfMargin":6.07,"grossMargin":19.61,"netDebt":614000000,"netIncome":3036000000,"operatingCf":2499000000,"revenue":31781000000,"roc":21.97,"roe":28.27,"sharesOutstanding":326700000,"year":2015},{"capex":392000000,"ebitMargin":12.25,"fcf":1806000000,"fcfMargin":5.91,"grossMargin":18.54,"netDebt":1554000000,"netIncome":2572000000,"operatingCf":2198000000,"revenue":30561000000,"roc":18.7,"roe":23.43,"sharesOutstanding":310400000,"year":2016},{"capex":428000000,"ebitMargin":13.68,"fcf":3451000000,"fcfMargin":11.14,"grossMargin":20.15,"netDebt":999000000,"netIncome":2912000000,"operatingCf":3879000000,"revenue":30973000000,"roc":19.3,"roe":25.47,"sharesOutstanding":304600000,"year":2017},{"capex":690000000,"ebitMargin":12.14,"fcf":2458000000,"fcfMargin":6.79,"grossMargin":18.39,"netDebt":11454000000,"netIncome":3345000000,"operatingCf":3148000000,"revenue":36193000000,"roc":14.33,"roe":28.51,"sharesOutstanding":299200000,"year":2018},{"capex":987000000,"ebitMargin":11.61,"fcf":1994000000,"fcfMargin":5.07,"grossMargin":17.76,"netDebt":12531000000,"netIncome":3484000000,"operatingCf":2981000000,"revenue":39350000000,"roc":14.26,"roe":25.66,"sharesOutstanding":290836000,"year":2019},{"capex":967000000,"ebitMargin":10.9,"fcf":2891000000,"fcfMargin":7.62,"grossMargin":16.68,"netDebt":11908000000,"netIncome":3167000000,"operatingCf":3858000000,"revenue":37925000000,"roc":11.69,"roe":20.22,"sharesOutstanding":287913000,"year":2020},{"capex":887000000,"ebitMargin":10.82,"fcf":3384000000,"fcfMargin":8.8,"grossMargin":16.66,"netDebt":11572000000,"netIncome":3257000000,"operatingCf":4271000000,"revenue":38469000000,"roc":11.53,"roe":18.46,"sharesOutstanding":282017000,"year":2021},{"capex":1114000000,"ebitMargin":10.69,"fcf":3465000000,"fcfMargin":8.79,"grossMargin":16.8,"netDebt":10872000000,"netIncome":3390000000,"operatingCf":4579000000,"revenue":39407000000,"roc":11.62,"roe":18.26,"sharesOutstanding":278169000,"year":2022},{"capex":904000000,"ebitMargin":10.04,"fcf":3806000000,"fcfMargin":9,"grossMargin":10.04,"netDebt":9170000000,"netIncome":3315000000,"operatingCf":4710000000,"revenue":42272000000,"roc":11.06,"roe":15.56,"sharesOutstanding":275725000,"year":2023},{"capex":916000000,"ebitMargin":10.05,"fcf":3196000000,"fcfMargin":6.7,"grossMargin":15.43,"netDebt":8979000000,"netIncome":3782000000,"operatingCf":4112000000,"revenue":47716000000,"roc":12.6,"roe":17.14,"sharesOutstanding":277485000,"year":2024},{"capex":1161000000,"ebitMargin":10.19,"fcf":3959000000,"fcfMargin":7.53,"grossMargin":15.13,"netDebt":7456000000,"netIncome":4210000000,"operatingCf":5120000000,"revenue":52550000000,"roc":13.24,"roe":16.43,"sharesOutstanding":273900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.42,"fcfCagr5y":4.02,"roeAvg10y":20.92,"roeAvg5y":17.17,"yearsAvailable":20},"quarterly":[{"capex":865000000,"ebitMargin":10.12,"fcf":2283000000,"fcfMargin":4.96,"grossMargin":15.64,"netDebt":9066000000,"netIncome":3639000000,"operatingCf":3148000000,"quarter":3,"revenue":46046000000,"roc":12.35,"roe":15.84,"sharesOutstanding":277900000,"year":2024},{"capex":916000000,"ebitMargin":10.05,"fcf":3196000000,"fcfMargin":6.7,"grossMargin":15.43,"netDebt":8979000000,"netIncome":3782000000,"operatingCf":4112000000,"quarter":4,"revenue":47716000000,"roc":12.6,"roe":17.14,"sharesOutstanding":276900000,"year":2024},{"capex":899000000,"ebitMargin":10.22,"fcf":3343000000,"fcfMargin":6.79,"grossMargin":15.43,"netDebt":10265000000,"netIncome":3977000000,"operatingCf":4242000000,"quarter":1,"revenue":49208000000,"roc":13.29,"roe":17.89,"sharesOutstanding":271749000,"year":2025},{"capex":896000000,"ebitMargin":10.3,"fcf":4130000000,"fcfMargin":8.22,"grossMargin":15.4,"netDebt":9096000000,"netIncome":4086000000,"operatingCf":5026000000,"quarter":2,"revenue":50273000000,"roc":13.44,"roe":17.33,"sharesOutstanding":270945000,"year":2025},{"capex":907000000,"ebitMargin":10.34,"fcf":4812000000,"fcfMargin":9.34,"grossMargin":15.33,"netDebt":7356000000,"netIncome":4215000000,"operatingCf":5719000000,"quarter":3,"revenue":51509000000,"roc":13.61,"roe":17.25,"sharesOutstanding":271800000,"year":2025},{"capex":1161000000,"ebitMargin":10.19,"fcf":3959000000,"fcfMargin":7.53,"grossMargin":15.13,"netDebt":7456000000,"netIncome":4210000000,"operatingCf":5120000000,"quarter":4,"revenue":52550000000,"roc":13.24,"roe":16.43,"sharesOutstanding":273900000,"year":2025},{"capex":1222000000,"ebitMargin":10.24,"fcf":6201000000,"fcfMargin":11.52,"grossMargin":15.24,"netDebt":4360000000,"netIncome":4341000000,"operatingCf":7423000000,"quarter":1,"revenue":53808000000,"roc":13.7,"roe":16.65,"sharesOutstanding":274100000,"year":2026},{"capex":1258000000,"ebitMargin":10.32,"fcf":6447000000,"fcfMargin":11.75,"grossMargin":15.38,"netDebt":5146000000,"netIncome":4487000000,"operatingCf":7705000000,"quarter":2,"revenue":54861000000,"roc":13.68,"roe":16.73,"sharesOutstanding":273800000,"year":2026}]}