{"annual":[{"capex":1073000000,"ebitMargin":17.7,"fcf":4381000000,"fcfMargin":11.36,"grossMargin":30.67,"netDebt":6613000000,"netIncome":4768000000,"operatingCf":5454000000,"revenue":38581000000,"roc":22.06,"roe":26.08,"sharesOutstanding":394650000,"year":2015},{"capex":1095000000,"ebitMargin":15.4,"fcf":4403000000,"fcfMargin":11.2,"grossMargin":29.58,"netDebt":7932000000,"netIncome":4812000000,"operatingCf":5498000000,"revenue":39302000000,"roc":16,"roe":24.84,"sharesOutstanding":387650000,"year":2016},{"capex":1031000000,"ebitMargin":15.55,"fcf":4935000000,"fcfMargin":12.17,"grossMargin":30.57,"netDebt":10823000000,"netIncome":1545000000,"operatingCf":5966000000,"revenue":40534000000,"roc":15.52,"roe":9.36,"sharesOutstanding":386050000,"year":2017},{"capex":828000000,"ebitMargin":16.04,"fcf":5606000000,"fcfMargin":13.41,"grossMargin":30.52,"netDebt":6927000000,"netIncome":6765000000,"operatingCf":6434000000,"revenue":41802000000,"roc":17.26,"roe":37.21,"sharesOutstanding":376500000,"year":2018},{"capex":839000000,"ebitMargin":18.66,"fcf":6058000000,"fcfMargin":16.5,"grossMargin":33.7,"netDebt":7640000000,"netIncome":6143000000,"operatingCf":6897000000,"revenue":36709000000,"roc":16.88,"roe":33.22,"sharesOutstanding":365150000,"year":2019},{"capex":906000000,"ebitMargin":17.45,"fcf":5302000000,"fcfMargin":16.25,"grossMargin":32.07,"netDebt":8937000000,"netIncome":4779000000,"operatingCf":6208000000,"revenue":32637000000,"roc":12.55,"roe":27.23,"sharesOutstanding":355600000,"year":2020},{"capex":895000000,"ebitMargin":18.03,"fcf":5143000000,"fcfMargin":14.95,"grossMargin":35.85,"netDebt":9672000000,"netIncome":5542000000,"operatingCf":6038000000,"revenue":34392000000,"roc":13.79,"roe":29.85,"sharesOutstanding":350200000,"year":2021},{"capex":766000000,"ebitMargin":18.12,"fcf":4508000000,"fcfMargin":12.71,"grossMargin":36.99,"netDebt":10910000000,"netIncome":4966000000,"operatingCf":5274000000,"revenue":35466000000,"roc":15.18,"roe":29.74,"sharesOutstanding":341550000,"year":2022},{"capex":741000000,"ebitMargin":19.32,"fcf":4599000000,"fcfMargin":12.54,"grossMargin":37.28,"netDebt":13611000000,"netIncome":5658000000,"operatingCf":5340000000,"revenue":36662000000,"roc":16.48,"roe":35.68,"sharesOutstanding":334100000,"year":2023},{"capex":871000000,"ebitMargin":19.21,"fcf":5226000000,"fcfMargin":15.05,"grossMargin":38.47,"netDebt":21658000000,"netIncome":5705000000,"operatingCf":6097000000,"revenue":34717000000,"roc":12.36,"roe":30.64,"sharesOutstanding":327650000,"year":2024},{"capex":986000000,"ebitMargin":17.54,"fcf":5422000000,"fcfMargin":14.48,"grossMargin":36.93,"netDebt":22093000000,"netIncome":4729000000,"operatingCf":6408000000,"revenue":37442000000,"roc":12.95,"roe":30.63,"sharesOutstanding":321400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.33,"fcfCagr5y":0.65,"roeAvg10y":28.84,"roeAvg5y":31.31,"yearsAvailable":20},"quarterly":[{"capex":871000000,"ebitMargin":19.9,"fcf":5226000000,"fcfMargin":13.57,"grossMargin":38.09,"netDebt":21658000000,"netIncome":5705000000,"operatingCf":6097000000,"quarter":4,"revenue":38498000000,"roc":14.2,"roe":30.64,"sharesOutstanding":327400000,"year":2024},{"capex":889000000,"ebitMargin":19.85,"fcf":5357000000,"fcfMargin":13.66,"grossMargin":38.06,"netDebt":24334000000,"netIncome":5691000000,"operatingCf":6246000000,"quarter":1,"revenue":39215000000,"roc":14.65,"roe":32.59,"sharesOutstanding":325850000,"year":2025},{"capex":994000000,"ebitMargin":19.81,"fcf":5200000000,"fcfMargin":13,"grossMargin":38.08,"netDebt":27299000000,"netIncome":5717000000,"operatingCf":6194000000,"quarter":2,"revenue":39990000000,"roc":13.95,"roe":35.52,"sharesOutstanding":640900000,"year":2025},{"capex":1227000000,"ebitMargin":18.91,"fcf":6258000000,"fcfMargin":15.39,"grossMargin":36.94,"netDebt":24107000000,"netIncome":6129000000,"operatingCf":7485000000,"quarter":3,"revenue":40670000000,"roc":13.2,"roe":36.52,"sharesOutstanding":638800000,"year":2025},{"capex":1185000000,"ebitMargin":17.54,"fcf":5223000000,"fcfMargin":13.95,"grossMargin":36.93,"netDebt":20547000000,"netIncome":4729000000,"operatingCf":6408000000,"quarter":4,"revenue":37442000000,"roc":12.95,"roe":30.63,"sharesOutstanding":638600000,"year":2025},{"capex":1157000000,"ebitMargin":14.87,"fcf":4004000000,"fcfMargin":10.89,"grossMargin":36.95,"netDebt":24762000000,"netIncome":4101000000,"operatingCf":5161000000,"quarter":1,"revenue":36763000000,"roc":10.54,"roe":19.24,"sharesOutstanding":638400000,"year":2026},{"capex":1108000000,"ebitMargin":14.09,"fcf":4010000000,"fcfMargin":11.1,"grossMargin":36.57,"netDebt":25237000000,"netIncome":8213000000,"operatingCf":5118000000,"quarter":2,"revenue":36130000000,"roc":9.4,"roe":44.31,"sharesOutstanding":319000000,"year":2026},{"capex":673000000,"ebitMargin":13.27,"fcf":1276000000,"fcfMargin":4.15,"grossMargin":38.04,"netDebt":10899000000,"netIncome":7052000000,"operatingCf":1949000000,"quarter":3,"revenue":30716000000,"roc":10.68,"roe":31.13,"sharesOutstanding":319200000,"year":2026}]}