{"annual":[{"capex":1813900000,"ebitMargin":28.12,"fcf":4725200000,"fcfMargin":18.59,"grossMargin":38.52,"netDebt":16436600000,"netIncome":4529300000,"operatingCf":6539100000,"revenue":25413000000,"roc":20.42,"roe":63.9,"sharesOutstanding":944600000,"year":2015},{"capex":1821100000,"ebitMargin":31.45,"fcf":4238500000,"fcfMargin":17.21,"grossMargin":41.45,"netDebt":24732300000,"netIncome":4686500000,"operatingCf":6059600000,"revenue":24621900000,"roc":28.1,"roe":null,"sharesOutstanding":861200000,"year":2016},{"capex":1853700000,"ebitMargin":41.86,"fcf":3697500000,"fcfMargin":16.2,"grossMargin":46.54,"netDebt":27072600000,"netIncome":5192300000,"operatingCf":5551200000,"revenue":22820400000,"roc":30.9,"roe":null,"sharesOutstanding":815500000,"year":2017},{"capex":2741700000,"ebitMargin":41.96,"fcf":4225000000,"fcfMargin":20.09,"grossMargin":51.3,"netDebt":30209300000,"netIncome":5924300000,"operatingCf":6966700000,"revenue":21025200000,"roc":29.57,"roe":null,"sharesOutstanding":785600000,"year":2018},{"capex":2393700000,"ebitMargin":43.03,"fcf":5728400000,"fcfMargin":27.18,"grossMargin":52.74,"netDebt":46657500000,"netIncome":6025400000,"operatingCf":8122100000,"revenue":21076500000,"roc":20.66,"roe":null,"sharesOutstanding":764900000,"year":2019},{"capex":1640800000,"ebitMargin":38.13,"fcf":4624400000,"fcfMargin":24.08,"grossMargin":50.77,"netDebt":48014100000,"netIncome":4730500000,"operatingCf":6265200000,"revenue":19207800000,"roc":15.77,"roe":null,"sharesOutstanding":750100000,"year":2020},{"capex":2040000000,"ebitMargin":44.59,"fcf":7101500000,"fcfMargin":30.58,"grossMargin":54.17,"netDebt":44639900000,"netIncome":7545200000,"operatingCf":9141500000,"revenue":23222900000,"roc":20.78,"roe":null,"sharesOutstanding":751800000,"year":2021},{"capex":1899200000,"ebitMargin":40.42,"fcf":5487500000,"fcfMargin":23.67,"grossMargin":56.97,"netDebt":46115200000,"netIncome":6177400000,"operatingCf":7386700000,"revenue":23182600000,"roc":20.09,"roe":null,"sharesOutstanding":741300000,"year":2022},{"capex":2357400000,"ebitMargin":45.68,"fcf":7254500000,"fcfMargin":28.46,"grossMargin":57.12,"netDebt":48512000000,"netIncome":8468800000,"operatingCf":9611900000,"revenue":25493700000,"roc":23.63,"roe":null,"sharesOutstanding":732300000,"year":2023},{"capex":2775000000,"ebitMargin":45.19,"fcf":6672000000,"fcfMargin":25.74,"grossMargin":56.75,"netDebt":50863000000,"netIncome":8223000000,"operatingCf":9447000000,"revenue":25920000000,"roc":22.82,"roe":null,"sharesOutstanding":721900000,"year":2024},{"capex":3365000000,"ebitMargin":46.1,"fcf":7186000000,"fcfMargin":26.73,"grossMargin":57.41,"netDebt":54040000000,"netIncome":8563000000,"operatingCf":10551000000,"revenue":26885000000,"roc":22.47,"roe":null,"sharesOutstanding":716400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.6,"fcfCagr5y":7.04,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":2726300000,"ebitMargin":44.9,"fcf":6577600000,"fcfMargin":25.36,"grossMargin":56.62,"netDebt":52190000000,"netIncome":8245000000,"operatingCf":9303900000,"quarter":3,"revenue":25938200000,"roc":23.36,"roe":null,"sharesOutstanding":720000000,"year":2024},{"capex":2776000000,"ebitMargin":45.19,"fcf":6670000000,"fcfMargin":25.73,"grossMargin":56.75,"netDebt":50863000000,"netIncome":8222000000,"operatingCf":9446000000,"quarter":4,"revenue":25920000000,"roc":22.82,"roe":null,"sharesOutstanding":719700000,"year":2024},{"capex":2780000000,"ebitMargin":45.22,"fcf":6704000000,"fcfMargin":26.08,"grossMargin":56.82,"netDebt":51525000000,"netIncome":8161000000,"operatingCf":9484000000,"quarter":1,"revenue":25707000000,"roc":22.22,"roe":null,"sharesOutstanding":718200000,"year":2025},{"capex":2896000000,"ebitMargin":45.8,"fcf":6897000000,"fcfMargin":26.47,"grossMargin":56.99,"netDebt":53991000000,"netIncome":8392000000,"operatingCf":9793000000,"quarter":2,"revenue":26060000000,"roc":21.6,"roe":null,"sharesOutstanding":717600000,"year":2025},{"capex":3113000000,"ebitMargin":46.08,"fcf":7372000000,"fcfMargin":28.07,"grossMargin":57.42,"netDebt":53405000000,"netIncome":8415000000,"operatingCf":10485000000,"quarter":3,"revenue":26265000000,"roc":22.2,"roe":null,"sharesOutstanding":715900000,"year":2025},{"capex":3365000000,"ebitMargin":46.09,"fcf":7186000000,"fcfMargin":26.73,"grossMargin":57.41,"netDebt":54040000000,"netIncome":8563000000,"operatingCf":10551000000,"quarter":4,"revenue":26886000000,"roc":22.47,"roe":null,"sharesOutstanding":716400000,"year":2025},{"capex":3496000000,"ebitMargin":46.26,"fcf":7039000000,"fcfMargin":25.65,"grossMargin":57.35,"netDebt":53711000000,"netIncome":8678000000,"operatingCf":10535000000,"quarter":1,"revenue":27447000000,"roc":22.72,"roe":null,"sharesOutstanding":713500000,"year":2026},{"capex":3586000000,"ebitMargin":46.22,"fcf":7761000000,"fcfMargin":28.02,"grossMargin":57.39,"netDebt":53770000000,"netIncome":8787000000,"operatingCf":11347000000,"quarter":2,"revenue":27703000000,"roc":22.9,"roe":null,"sharesOutstanding":711100000,"year":2026}]}