{"annual":[{"capex":284000000,"ebitMargin":21.39,"fcf":2015000000,"fcfMargin":15.03,"grossMargin":39.43,"netDebt":4332000000,"netIncome":1899000000,"operatingCf":2299000000,"revenue":13405000000,"roc":21.46,"roe":36.35,"sharesOutstanding":370100000,"year":2015},{"capex":273000000,"ebitMargin":22.53,"fcf":2029000000,"fcfMargin":14.92,"grossMargin":40.29,"netDebt":5357000000,"netIncome":2035000000,"operatingCf":2302000000,"revenue":13599000000,"roc":24.63,"roe":47.84,"sharesOutstanding":357100000,"year":2016},{"capex":297000000,"ebitMargin":24.41,"fcf":2105000000,"fcfMargin":14.71,"grossMargin":40.51,"netDebt":5234000000,"netIncome":1687000000,"operatingCf":2402000000,"revenue":14314000000,"roc":25.45,"roe":36.79,"sharesOutstanding":346800000,"year":2017},{"capex":364000000,"ebitMargin":24.27,"fcf":2447000000,"fcfMargin":16.57,"grossMargin":40.46,"netDebt":5876000000,"netIncome":2563000000,"operatingCf":2811000000,"revenue":14768000000,"roc":31.64,"roe":78.76,"sharesOutstanding":337100000,"year":2018},{"capex":326000000,"ebitMargin":24.11,"fcf":2669000000,"fcfMargin":18.92,"grossMargin":40.85,"netDebt":5956000000,"netIncome":2521000000,"operatingCf":2995000000,"revenue":14109000000,"roc":26.34,"roe":83.31,"sharesOutstanding":325600000,"year":2019},{"capex":236000000,"ebitMargin":22.92,"fcf":2571000000,"fcfMargin":20.45,"grossMargin":41.35,"netDebt":5746000000,"netIncome":2109000000,"operatingCf":2807000000,"revenue":12574000000,"roc":22.13,"roe":66.3,"sharesOutstanding":318300000,"year":2020},{"capex":296000000,"ebitMargin":24.05,"fcf":2261000000,"fcfMargin":15.64,"grossMargin":41.27,"netDebt":6354000000,"netIncome":2694000000,"operatingCf":2557000000,"revenue":14455000000,"roc":27.58,"roe":74.32,"sharesOutstanding":316400000,"year":2021},{"capex":412000000,"ebitMargin":23.79,"fcf":1936000000,"fcfMargin":12.15,"grossMargin":40.82,"netDebt":7241000000,"netIncome":3034000000,"operatingCf":2348000000,"revenue":15932000000,"roc":34.57,"roe":98.25,"sharesOutstanding":310700000,"year":2022},{"capex":455000000,"ebitMargin":25.08,"fcf":3084000000,"fcfMargin":19.15,"grossMargin":42.16,"netDebt":7305000000,"netIncome":2957000000,"operatingCf":3539000000,"revenue":16107000000,"roc":37.26,"roe":98.17,"sharesOutstanding":303600000,"year":2023},{"capex":437000000,"ebitMargin":26.82,"fcf":2844000000,"fcfMargin":17.89,"grossMargin":43.65,"netDebt":7130000000,"netIncome":3488000000,"operatingCf":3281000000,"revenue":15898000000,"roc":39.63,"roe":105.19,"sharesOutstanding":297800000,"year":2024},{"capex":419000000,"ebitMargin":26.28,"fcf":2707000000,"fcfMargin":16.87,"grossMargin":44.1,"netDebt":8118000000,"netIncome":3066000000,"operatingCf":3126000000,"revenue":16044000000,"roc":38.25,"roe":95.07,"sharesOutstanding":292300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.34,"fcfCagr5y":8.46,"roeAvg10y":78.4,"roeAvg5y":94.2,"yearsAvailable":20},"quarterly":[{"capex":450000000,"ebitMargin":26.47,"fcf":2756000000,"fcfMargin":17.28,"grossMargin":43.26,"netDebt":7399000000,"netIncome":3455000000,"operatingCf":3206000000,"quarter":3,"revenue":15949000000,"roc":37.7,"roe":101.89,"sharesOutstanding":297000000,"year":2024},{"capex":437000000,"ebitMargin":26.82,"fcf":2844000000,"fcfMargin":17.89,"grossMargin":43.65,"netDebt":7130000000,"netIncome":3488000000,"operatingCf":3281000000,"quarter":4,"revenue":15898000000,"roc":39.63,"roe":105.19,"sharesOutstanding":295800000,"year":2024},{"capex":438000000,"ebitMargin":25.93,"fcf":2846000000,"fcfMargin":18.05,"grossMargin":43.09,"netDebt":7390000000,"netIncome":3369000000,"operatingCf":3284000000,"quarter":1,"revenue":15764000000,"roc":34.98,"roe":103.95,"sharesOutstanding":294500000,"year":2025},{"capex":423000000,"ebitMargin":25.98,"fcf":2724000000,"fcfMargin":17.25,"grossMargin":43.29,"netDebt":8149000000,"netIncome":3365000000,"operatingCf":3147000000,"quarter":2,"revenue":15790000000,"roc":33.86,"roe":104.83,"sharesOutstanding":292900000,"year":2025},{"capex":432000000,"ebitMargin":26.2,"fcf":2845000000,"fcfMargin":17.91,"grossMargin":43.64,"netDebt":8018000000,"netIncome":3026000000,"operatingCf":3277000000,"quarter":3,"revenue":15883000000,"roc":34.67,"roe":94.3,"sharesOutstanding":291700000,"year":2025},{"capex":419000000,"ebitMargin":26.28,"fcf":2707000000,"fcfMargin":16.87,"grossMargin":43.97,"netDebt":8118000000,"netIncome":3066000000,"operatingCf":3126000000,"quarter":4,"revenue":16044000000,"roc":38.25,"roe":95.07,"sharesOutstanding":290200000,"year":2025},{"capex":418000000,"ebitMargin":26.42,"fcf":2739000000,"fcfMargin":16.89,"grossMargin":44.12,"netDebt":8321000000,"netIncome":3134000000,"operatingCf":3157000000,"quarter":1,"revenue":16221000000,"roc":39.19,"roe":97.06,"sharesOutstanding":289100000,"year":2026},{"capex":409000000,"ebitMargin":26.5,"fcf":2921000000,"fcfMargin":17.74,"grossMargin":44.16,"netDebt":8855000000,"netIncome":3194000000,"operatingCf":3330000000,"quarter":2,"revenue":16469000000,"roc":41.38,"roe":110.37,"sharesOutstanding":287000000,"year":2026}]}