{"annual":[{"capex":1046000000,"ebitMargin":18.59,"fcf":4172000000,"fcfMargin":14.47,"grossMargin":68.29,"netDebt":28137000000,"netIncome":3538000000,"operatingCf":5218000000,"revenue":28833000000,"roc":5.8,"roe":6.83,"sharesOutstanding":1425900000,"year":2016},{"capex":1254000000,"ebitMargin":18.12,"fcf":5626000000,"fcfMargin":18.94,"grossMargin":68.72,"netDebt":28434000000,"netIncome":4028000000,"operatingCf":6880000000,"revenue":29710000000,"roc":6.29,"roe":8.01,"sharesOutstanding":1391400000,"year":2017},{"capex":1068000000,"ebitMargin":22.17,"fcf":3616000000,"fcfMargin":12.07,"grossMargin":69.73,"netDebt":22094000000,"netIncome":3104000000,"operatingCf":4684000000,"revenue":29953000000,"roc":8.17,"roe":6.12,"sharesOutstanding":1368200000,"year":2018},{"capex":1134000000,"ebitMargin":20.51,"fcf":5873000000,"fcfMargin":19.22,"grossMargin":70.04,"netDebt":20922000000,"netIncome":4631000000,"operatingCf":7007000000,"revenue":30557000000,"roc":7.72,"roe":9.25,"sharesOutstanding":1357500000,"year":2019},{"capex":1213000000,"ebitMargin":16.57,"fcf":6021000000,"fcfMargin":20.82,"grossMargin":67.41,"netDebt":20657000000,"netIncome":4789000000,"operatingCf":7234000000,"revenue":28913000000,"roc":5.96,"roe":9.44,"sharesOutstanding":1351100000,"year":2020},{"capex":1355000000,"ebitMargin":14.89,"fcf":4885000000,"fcfMargin":16.22,"grossMargin":65.19,"netDebt":22796000000,"netIncome":3606000000,"operatingCf":6240000000,"revenue":30117000000,"roc":5.3,"roe":7.01,"sharesOutstanding":1354000000,"year":2021},{"capex":1368000000,"ebitMargin":18.15,"fcf":5978000000,"fcfMargin":18.87,"grossMargin":67.98,"netDebt":20400000000,"netIncome":5039000000,"operatingCf":7346000000,"revenue":31686000000,"roc":7.32,"roe":9.59,"sharesOutstanding":1351400000,"year":2022},{"capex":1459000000,"ebitMargin":17.56,"fcf":4580000000,"fcfMargin":14.67,"grossMargin":65.67,"netDebt":22821000000,"netIncome":3758000000,"operatingCf":6039000000,"revenue":31227000000,"roc":6.7,"roe":7.3,"sharesOutstanding":1332800000,"year":2023},{"capex":1587000000,"ebitMargin":15.89,"fcf":5200000000,"fcfMargin":16.07,"grossMargin":65.34,"netDebt":23740000000,"netIncome":3676000000,"operatingCf":6787000000,"revenue":32364000000,"roc":6.5,"roe":7.32,"sharesOutstanding":1330200000,"year":2024},{"capex":1859000000,"ebitMargin":17.76,"fcf":5185000000,"fcfMargin":15.46,"grossMargin":65.32,"netDebt":26298000000,"netIncome":4662000000,"operatingCf":7044000000,"revenue":33537000000,"roc":7.56,"roe":9.71,"sharesOutstanding":1289900000,"year":2025},{"capex":1904000000,"ebitMargin":17.78,"fcf":5426000000,"fcfMargin":14.92,"grossMargin":65.02,"netDebt":26012000000,"netIncome":4800000000,"operatingCf":7330000000,"revenue":36364000000,"roc":7.95,"roe":9.7,"sharesOutstanding":1288100000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":2.08,"fcfCagr5y":0.79,"roeAvg10y":8.34,"roeAvg5y":8.72,"yearsAvailable":20},"quarterly":[{"capex":1696000000,"ebitMargin":16.39,"fcf":5499000000,"fcfMargin":16.67,"grossMargin":65.05,"netDebt":26932000000,"netIncome":4288000000,"operatingCf":7195000000,"quarter":4,"revenue":32996000000,"roc":6.95,"roe":8.84,"sharesOutstanding":1286900000,"year":2024},{"capex":1826000000,"ebitMargin":16.78,"fcf":5467000000,"fcfMargin":16.47,"grossMargin":65.27,"netDebt":25367000000,"netIncome":4260000000,"operatingCf":7293000000,"quarter":1,"revenue":33199000000,"roc":7.13,"roe":8.63,"sharesOutstanding":1286200000,"year":2025},{"capex":1859000000,"ebitMargin":17.76,"fcf":5185000000,"fcfMargin":15.46,"grossMargin":65.31,"netDebt":26298000000,"netIncome":4663000000,"operatingCf":7044000000,"quarter":2,"revenue":33537000000,"roc":7.56,"roe":9.71,"sharesOutstanding":1287700000,"year":2025},{"capex":1843000000,"ebitMargin":17.9,"fcf":5303000000,"fcfMargin":15.51,"grossMargin":63.44,"netDebt":27336000000,"netIncome":4661000000,"operatingCf":7146000000,"quarter":3,"revenue":34200000000,"roc":7.71,"roe":9.73,"sharesOutstanding":1287100000,"year":2025},{"capex":1907000000,"ebitMargin":17.87,"fcf":5206000000,"fcfMargin":14.98,"grossMargin":62.27,"netDebt":27818000000,"netIncome":4765000000,"operatingCf":7113000000,"quarter":4,"revenue":34758000000,"roc":7.63,"roe":9.79,"sharesOutstanding":1287500000,"year":2025},{"capex":1875000000,"ebitMargin":17.86,"fcf":5410000000,"fcfMargin":15.25,"grossMargin":61.95,"netDebt":26924000000,"netIncome":4614000000,"operatingCf":7285000000,"quarter":1,"revenue":35484000000,"roc":7.73,"roe":9.42,"sharesOutstanding":1288200000,"year":2026},{"capex":1904000000,"ebitMargin":17.78,"fcf":5426000000,"fcfMargin":14.92,"grossMargin":65.02,"netDebt":26012000000,"netIncome":4800000000,"operatingCf":7330000000,"quarter":2,"revenue":36364000000,"roc":7.95,"roe":9.7,"sharesOutstanding":1288100000,"year":2026},{"capex":1903000000,"ebitMargin":18.08,"fcf":6132000000,"fcfMargin":16.33,"grossMargin":66.69,"netDebt":26462000000,"netIncome":5230000000,"operatingCf":8035000000,"quarter":3,"revenue":37542000000,"roc":8.33,"roe":10.41,"sharesOutstanding":1285100000,"year":2026}]}