{"annual":[{"capex":471000000,"ebitMargin":13.07,"fcf":1691000000,"fcfMargin":7.19,"grossMargin":23.98,"netDebt":4097000000,"netIncome":1990000000,"operatingCf":2162000000,"revenue":23526000000,"roc":16.19,"roe":36.04,"sharesOutstanding":191600000,"year":2015},{"capex":920000000,"ebitMargin":13.03,"fcf":1893000000,"fcfMargin":7.72,"grossMargin":23.57,"netDebt":4517000000,"netIncome":2200000000,"operatingCf":2813000000,"revenue":24508000000,"roc":15.98,"roe":41.83,"sharesOutstanding":180500000,"year":2016},{"capex":928000000,"ebitMargin":12.79,"fcf":1685000000,"fcfMargin":6.53,"grossMargin":23.07,"netDebt":3174000000,"netIncome":2015000000,"operatingCf":2613000000,"revenue":25803000000,"roc":11.8,"roe":28.59,"sharesOutstanding":175600000,"year":2017},{"capex":1249000000,"ebitMargin":12.56,"fcf":2578000000,"fcfMargin":8.57,"grossMargin":22.57,"netDebt":12304000000,"netIncome":3229000000,"operatingCf":3827000000,"revenue":30095000000,"roc":12.87,"roe":39.44,"sharesOutstanding":174600000,"year":2018},{"capex":1264000000,"ebitMargin":11.73,"fcf":3033000000,"fcfMargin":8.96,"grossMargin":21.45,"netDebt":11833000000,"netIncome":2248000000,"operatingCf":4297000000,"revenue":33841000000,"roc":12.54,"roe":25.49,"sharesOutstanding":170000000,"year":2019},{"capex":1420000000,"ebitMargin":11.05,"fcf":2885000000,"fcfMargin":7.84,"grossMargin":20.32,"netDebt":13045000000,"netIncome":3189000000,"operatingCf":4305000000,"revenue":36799000000,"roc":11.65,"roe":30.14,"sharesOutstanding":167600000,"year":2020},{"capex":1415000000,"ebitMargin":15.84,"fcf":2152000000,"fcfMargin":6.03,"grossMargin":20.38,"netDebt":12717000000,"netIncome":7005000000,"operatingCf":3567000000,"revenue":35667000000,"roc":17.1,"roe":54.19,"sharesOutstanding":160900000,"year":2021},{"capex":1435000000,"ebitMargin":9.84,"fcf":1466000000,"fcfMargin":4.01,"grossMargin":20.42,"netDebt":14247000000,"netIncome":4896000000,"operatingCf":2901000000,"revenue":36602000000,"roc":11.19,"roe":31.97,"sharesOutstanding":155600000,"year":2022},{"capex":1775000000,"ebitMargin":6.46,"fcf":2100000000,"fcfMargin":5.34,"grossMargin":100,"netDebt":14831000000,"netIncome":2056000000,"operatingCf":3875000000,"revenue":39290000000,"roc":7.33,"roe":13.9,"sharesOutstanding":152000000,"year":2023},{"capex":1767000000,"ebitMargin":10.65,"fcf":2621000000,"fcfMargin":6.39,"grossMargin":20.38,"netDebt":15841000000,"netIncome":4174000000,"operatingCf":4388000000,"revenue":41033000000,"roc":12.4,"roe":27.3,"sharesOutstanding":147300000,"year":2024},{"capex":1450000000,"ebitMargin":10.2,"fcf":3307000000,"fcfMargin":7.88,"grossMargin":19.81,"netDebt":15338000000,"netIncome":4182000000,"operatingCf":4757000000,"revenue":41954000000,"roc":11.41,"roe":25.08,"sharesOutstanding":143800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.4,"fcfCagr5y":7.27,"roeAvg10y":31.79,"roeAvg5y":30.49,"yearsAvailable":20},"quarterly":[{"capex":1767000000,"ebitMargin":10.65,"fcf":2621000000,"fcfMargin":6.39,"grossMargin":20.38,"netDebt":15841000000,"netIncome":4174000000,"operatingCf":4388000000,"quarter":4,"revenue":41033000000,"roc":12.4,"roe":27.3,"sharesOutstanding":147300000,"year":2024},{"capex":1753000000,"ebitMargin":9.59,"fcf":1776000000,"fcfMargin":4.4,"grossMargin":19.34,"netDebt":16795000000,"netIncome":3711000000,"operatingCf":3529000000,"quarter":1,"revenue":40368000000,"roc":11.22,"roe":24.77,"sharesOutstanding":144900000,"year":2025},{"capex":1664000000,"ebitMargin":10.39,"fcf":1308000000,"fcfMargin":3.23,"grossMargin":19.33,"netDebt":17422000000,"netIncome":3945000000,"operatingCf":2972000000,"quarter":2,"revenue":40501000000,"roc":11.69,"roe":25.5,"sharesOutstanding":144000000,"year":2025},{"capex":1604000000,"ebitMargin":10.58,"fcf":1834000000,"fcfMargin":4.48,"grossMargin":19.42,"netDebt":17330000000,"netIncome":4019000000,"operatingCf":3438000000,"quarter":3,"revenue":40928000000,"roc":11.83,"roe":25.14,"sharesOutstanding":143500000,"year":2025},{"capex":1450000000,"ebitMargin":10.2,"fcf":3307000000,"fcfMargin":7.88,"grossMargin":19.81,"netDebt":15338000000,"netIncome":4182000000,"operatingCf":4757000000,"quarter":4,"revenue":41954000000,"roc":11.41,"roe":25.08,"sharesOutstanding":142900000,"year":2025},{"capex":1361000000,"ebitMargin":11.08,"fcf":3305000000,"fcfMargin":7.8,"grossMargin":20.52,"netDebt":14984000000,"netIncome":4576000000,"operatingCf":4666000000,"quarter":1,"revenue":42367000000,"roc":12.63,"roe":26.74,"sharesOutstanding":142500000,"year":2026},{"capex":1432000000,"ebitMargin":10.18,"fcf":3646000000,"fcfMargin":8.5,"grossMargin":20.06,"netDebt":13982000000,"netIncome":4496000000,"operatingCf":5078000000,"quarter":2,"revenue":42892000000,"roc":11.67,"roe":25.14,"sharesOutstanding":142400000,"year":2026},{"capex":1437000000,"ebitMargin":10.08,"fcf":3829000000,"fcfMargin":8.78,"grossMargin":20.02,"netDebt":12891000000,"netIncome":4520000000,"operatingCf":5266000000,"quarter":3,"revenue":43591000000,"roc":11.34,"roe":24.19,"sharesOutstanding":142400000,"year":2026}]}