{"annual":[{"capex":2385000000,"ebitMargin":27.39,"fcf":492000000,"fcfMargin":4.68,"grossMargin":27.39,"netDebt":8992000000,"netIncome":1556000000,"operatingCf":2877000000,"revenue":10511000000,"roc":8.99,"roe":12.77,"sharesOutstanding":304400000,"year":2015},{"capex":1887000000,"ebitMargin":31.05,"fcf":1147000000,"fcfMargin":11.6,"grossMargin":31.05,"netDebt":9256000000,"netIncome":1668000000,"operatingCf":3034000000,"revenue":9888000000,"roc":9.43,"roe":13.44,"sharesOutstanding":296000000,"year":2016},{"capex":1723000000,"ebitMargin":33.38,"fcf":1530000000,"fcfMargin":14.5,"grossMargin":33.38,"netDebt":9146000000,"netIncome":5404000000,"operatingCf":3253000000,"revenue":10551000000,"roc":10.62,"roe":33.03,"sharesOutstanding":290300000,"year":2017},{"capex":1951000000,"ebitMargin":34.55,"fcf":1775000000,"fcfMargin":15.49,"grossMargin":34.55,"netDebt":10787000000,"netIncome":2666000000,"operatingCf":3726000000,"revenue":11458000000,"roc":11.77,"roe":17.35,"sharesOutstanding":280200000,"year":2018},{"capex":2019000000,"ebitMargin":34.46,"fcf":1873000000,"fcfMargin":16.58,"grossMargin":34.46,"netDebt":12154000000,"netIncome":2722000000,"operatingCf":3892000000,"revenue":11296000000,"roc":10.93,"roe":17.93,"sharesOutstanding":265600000,"year":2019},{"capex":1494000000,"ebitMargin":34.7,"fcf":2143000000,"fcfMargin":21.89,"grossMargin":34.7,"netDebt":11999000000,"netIncome":2013000000,"operatingCf":3637000000,"revenue":9789000000,"roc":9.49,"roe":13.61,"sharesOutstanding":256600000,"year":2020},{"capex":1470000000,"ebitMargin":39.18,"fcf":2785000000,"fcfMargin":25,"grossMargin":39.18,"netDebt":13414000000,"netIncome":3005000000,"operatingCf":4255000000,"revenue":11142000000,"roc":12.13,"roe":22.03,"sharesOutstanding":248100000,"year":2021},{"capex":1948000000,"ebitMargin":37.14,"fcf":2274000000,"fcfMargin":17.84,"grossMargin":37.14,"netDebt":15136000000,"netIncome":3270000000,"operatingCf":4222000000,"revenue":12745000000,"roc":13.06,"roe":25.68,"sharesOutstanding":235600000,"year":2022},{"capex":2349000000,"ebitMargin":23.45,"fcf":830000000,"fcfMargin":6.83,"grossMargin":50.16,"netDebt":16003000000,"netIncome":1827000000,"operatingCf":3179000000,"revenue":12156000000,"roc":7.31,"roe":14.29,"sharesOutstanding":227400000,"year":2023},{"capex":2381000000,"ebitMargin":31.05,"fcf":1671000000,"fcfMargin":13.78,"grossMargin":31.05,"netDebt":15837000000,"netIncome":2622000000,"operatingCf":4052000000,"revenue":12123000000,"roc":9.38,"roe":18.33,"sharesOutstanding":226400000,"year":2024},{"capex":2204000000,"ebitMargin":32.91,"fcf":2157000000,"fcfMargin":17.71,"grossMargin":42.43,"netDebt":15557000000,"netIncome":2873000000,"operatingCf":4361000000,"revenue":12180000000,"roc":9.67,"roe":18.48,"sharesOutstanding":224800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.93,"fcfCagr5y":-13.52,"roeAvg10y":19.42,"roeAvg5y":19.76,"yearsAvailable":20},"quarterly":[{"capex":2382000000,"ebitMargin":31.05,"fcf":1670000000,"fcfMargin":13.78,"grossMargin":31.05,"netDebt":15837000000,"netIncome":2622000000,"operatingCf":4052000000,"quarter":4,"revenue":12123000000,"roc":9.38,"roe":18.33,"sharesOutstanding":226500000,"year":2024},{"capex":2274000000,"ebitMargin":36.25,"fcf":1889000000,"fcfMargin":15.6,"grossMargin":36.25,"netDebt":16209000000,"netIncome":3319000000,"operatingCf":4163000000,"quarter":1,"revenue":12112000000,"roc":10.88,"roe":22.87,"sharesOutstanding":226500000,"year":2025},{"capex":2180000000,"ebitMargin":36.06,"fcf":2024000000,"fcfMargin":16.62,"grossMargin":36.06,"netDebt":16064000000,"netIncome":3350000000,"operatingCf":4204000000,"quarter":2,"revenue":12178000000,"roc":10.85,"roe":22.66,"sharesOutstanding":225000000,"year":2025},{"capex":2150000000,"ebitMargin":34.05,"fcf":2099000000,"fcfMargin":17.16,"grossMargin":34.05,"netDebt":15665000000,"netIncome":2962000000,"operatingCf":4249000000,"quarter":3,"revenue":12230000000,"roc":10.14,"roe":19.56,"sharesOutstanding":224700000,"year":2025},{"capex":2204000000,"ebitMargin":32.91,"fcf":2157000000,"fcfMargin":17.71,"grossMargin":42.43,"netDebt":15557000000,"netIncome":2873000000,"operatingCf":4361000000,"quarter":4,"revenue":12180000000,"roc":9.67,"roe":18.48,"sharesOutstanding":224800000,"year":2025},{"capex":2137000000,"ebitMargin":32.39,"fcf":1618000000,"fcfMargin":13.28,"grossMargin":45.31,"netDebt":15760000000,"netIncome":2670000000,"operatingCf":3755000000,"quarter":1,"revenue":12185000000,"roc":9.45,"roe":16.89,"sharesOutstanding":225102881,"year":2026},{"capex":2101000000,"ebitMargin":31.63,"fcf":1631000000,"fcfMargin":13.01,"grossMargin":53.69,"netDebt":15547000000,"netIncome":2636000000,"operatingCf":3732000000,"quarter":2,"revenue":12540000000,"roc":9.5,"roe":16.22,"sharesOutstanding":225102881,"year":2026},{"capex":2136000000,"ebitMargin":31.54,"fcf":1647000000,"fcfMargin":12.71,"grossMargin":52.87,"netDebt":15015000000,"netIncome":2684000000,"operatingCf":3783000000,"quarter":3,"revenue":12963000000,"roc":9.67,"roe":16.04,"sharesOutstanding":225200000,"year":2026}]}