{"annual":[{"capex":78391000,"ebitMargin":11.27,"fcf":397300000,"fcfMargin":6.93,"grossMargin":28.26,"netDebt":1490655000,"netIncome":387205000,"operatingCf":475691000,"revenue":5737000000,"roc":27.73,"roe":null,"sharesOutstanding":125630000,"year":2015},{"capex":164000000,"ebitMargin":9.42,"fcf":696000000,"fcfMargin":10.21,"grossMargin":30.33,"netDebt":6002000000,"netIncome":115000000,"operatingCf":860000000,"revenue":6815000000,"roc":3.47,"roe":1.33,"sharesOutstanding":152000000,"year":2016},{"capex":369000000,"ebitMargin":7.41,"fcf":601000000,"fcfMargin":6.19,"grossMargin":35.05,"netDebt":9266000000,"netIncome":1309000000,"operatingCf":970000000,"revenue":9702000000,"roc":3.62,"roe":16.14,"sharesOutstanding":222600000,"year":2017},{"capex":459000000,"ebitMargin":7.12,"fcf":795000000,"fcfMargin":7.64,"grossMargin":35.21,"netDebt":10116000000,"netIncome":259000000,"operatingCf":1254000000,"revenue":10412000000,"roc":3.9,"roe":3.86,"sharesOutstanding":208200000,"year":2018},{"capex":582000000,"ebitMargin":7.01,"fcf":835000000,"fcfMargin":7.53,"grossMargin":34.16,"netDebt":11204000000,"netIncome":191000000,"operatingCf":1417000000,"revenue":11088000000,"roc":4.02,"roe":3.18,"sharesOutstanding":199600000,"year":2019},{"capex":616000000,"ebitMargin":6.44,"fcf":1343000000,"fcfMargin":11.82,"grossMargin":33.97,"netDebt":11090000000,"netIncome":279000000,"operatingCf":1959000000,"revenue":11359000000,"roc":3.65,"roe":4.65,"sharesOutstanding":195000000,"year":2020},{"capex":640000000,"ebitMargin":10.04,"fcf":2302000000,"fcfMargin":16.59,"grossMargin":33.45,"netDebt":11072000000,"netIncome":966000000,"operatingCf":2942000000,"revenue":13874000000,"roc":7.16,"roe":15.99,"sharesOutstanding":195000000,"year":2021},{"capex":674000000,"ebitMargin":12.48,"fcf":1586000000,"fcfMargin":11.01,"grossMargin":34.89,"netDebt":11795000000,"netIncome":1091000000,"operatingCf":2260000000,"revenue":14410000000,"roc":9.1,"roe":18.92,"sharesOutstanding":190600000,"year":2022},{"capex":649000000,"ebitMargin":13.19,"fcf":1500000000,"fcfMargin":10.01,"grossMargin":34.96,"netDebt":12520000000,"netIncome":1358000000,"operatingCf":2149000000,"revenue":14984000000,"roc":9.79,"roe":22.22,"sharesOutstanding":186300000,"year":2023},{"capex":602000000,"ebitMargin":14.29,"fcf":2114000000,"fcfMargin":13.72,"grossMargin":34.89,"netDebt":12454000000,"netIncome":1373000000,"operatingCf":2716000000,"revenue":15405000000,"roc":11.04,"roe":22.63,"sharesOutstanding":183400000,"year":2024},{"capex":603000000,"ebitMargin":13.38,"fcf":2051000000,"fcfMargin":12.58,"grossMargin":33.29,"netDebt":14194000000,"netIncome":1360000000,"operatingCf":2654000000,"revenue":16310000000,"roc":10.1,"roe":20.91,"sharesOutstanding":173500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":16.29,"fcfCagr5y":2.69,"roeAvg10y":12.98,"roeAvg5y":20.14,"yearsAvailable":16},"quarterly":[{"capex":617000000,"ebitMargin":13.74,"fcf":1961000000,"fcfMargin":12.8,"grossMargin":33.42,"netDebt":12128000000,"netIncome":1405000000,"operatingCf":2578000000,"quarter":3,"revenue":15315000000,"roc":10.43,"roe":20.17,"sharesOutstanding":184200000,"year":2024},{"capex":602000000,"ebitMargin":14.48,"fcf":2114000000,"fcfMargin":13.72,"grossMargin":33.15,"netDebt":12454000000,"netIncome":1373000000,"operatingCf":2716000000,"quarter":4,"revenue":15405000000,"roc":11.18,"roe":22.63,"sharesOutstanding":180800000,"year":2024},{"capex":599000000,"ebitMargin":14.33,"fcf":2163000000,"fcfMargin":13.96,"grossMargin":32.98,"netDebt":12767000000,"netIncome":1334000000,"operatingCf":2762000000,"quarter":1,"revenue":15497000000,"roc":11.02,"roe":22.32,"sharesOutstanding":177400000,"year":2025},{"capex":607000000,"ebitMargin":13.87,"fcf":2010000000,"fcfMargin":12.8,"grossMargin":34.25,"netDebt":13661000000,"netIncome":1237000000,"operatingCf":2617000000,"quarter":2,"revenue":15700000000,"roc":10.34,"roe":21.41,"sharesOutstanding":173200000,"year":2025},{"capex":750000000,"ebitMargin":13.71,"fcf":2640000000,"fcfMargin":16.6,"grossMargin":33.78,"netDebt":13376000000,"netIncome":1283000000,"operatingCf":2804000000,"quarter":3,"revenue":15904000000,"roc":10.79,"roe":20.83,"sharesOutstanding":171700000,"year":2025},{"capex":760000000,"ebitMargin":14.02,"fcf":2480000000,"fcfMargin":15.21,"grossMargin":26.28,"netDebt":14194000000,"netIncome":1360000000,"operatingCf":2654000000,"quarter":4,"revenue":16310000000,"roc":10.59,"roe":20.91,"sharesOutstanding":171900000,"year":2025},{"capex":745000000,"ebitMargin":13.86,"fcf":2545000000,"fcfMargin":15.3,"grossMargin":26.11,"netDebt":14118000000,"netIncome":1385000000,"operatingCf":2704000000,"quarter":1,"revenue":16632000000,"roc":10.8,"roe":22.26,"sharesOutstanding":169800000,"year":2026},{"capex":792000000,"ebitMargin":13.57,"fcf":2613000000,"fcfMargin":15.39,"grossMargin":26.23,"netDebt":14332000000,"netIncome":1375000000,"operatingCf":2819000000,"quarter":2,"revenue":16983000000,"roc":10.94,"roe":22.28,"sharesOutstanding":168600000,"year":2026}]}