{"annual":[{"capex":1725200000,"ebitMargin":12.18,"fcf":830800000,"fcfMargin":4.35,"grossMargin":19.38,"netDebt":7622500000,"netIncome":1604000000,"operatingCf":2556000000,"revenue":19115100000,"roc":14.95,"roe":23.11,"sharesOutstanding":533400000,"year":2015},{"capex":1964900000,"ebitMargin":11.32,"fcf":335900000,"fcfMargin":1.97,"grossMargin":19.8,"netDebt":7632100000,"netIncome":521700000,"operatingCf":2300800000,"revenue":17033300000,"roc":12.24,"roe":7.7,"sharesOutstanding":527700000,"year":2016},{"capex":1846600000,"ebitMargin":10.75,"fcf":869200000,"fcfMargin":4.47,"grossMargin":18.9,"netDebt":7853700000,"netIncome":1675200000,"operatingCf":2715800000,"revenue":19456400000,"roc":12.12,"roe":20.81,"sharesOutstanding":529350000,"year":2017},{"capex":1952300000,"ebitMargin":11.44,"fcf":1040000000,"fcfMargin":4.43,"grossMargin":18.66,"netDebt":7357000000,"netIncome":2195100000,"operatingCf":2992300000,"revenue":23495700000,"roc":14.95,"roe":25.55,"sharesOutstanding":527700000,"year":2018},{"capex":1970800000,"ebitMargin":11.62,"fcf":889500000,"fcfMargin":3.47,"grossMargin":18.8,"netDebt":7634900000,"netIncome":2387900000,"operatingCf":2860300000,"revenue":25599700000,"roc":14.92,"roe":24.6,"sharesOutstanding":521249979,"year":2019},{"capex":1638400000,"ebitMargin":8.88,"fcf":1348800000,"fcfMargin":7.2,"grossMargin":18.49,"netDebt":7771100000,"netIncome":1301200000,"operatingCf":2987200000,"revenue":18728500000,"roc":7.94,"roe":12.49,"sharesOutstanding":521099979,"year":2020},{"capex":1632800000,"ebitMargin":9.81,"fcf":553900000,"fcfMargin":2.35,"grossMargin":18.19,"netDebt":7332600000,"netIncome":1865500000,"operatingCf":2186700000,"revenue":23522300000,"roc":10.78,"roe":16.09,"sharesOutstanding":522599979,"year":2021},{"capex":1390500000,"ebitMargin":12.76,"fcf":1636500000,"fcfMargin":5.68,"grossMargin":18.14,"netDebt":6989900000,"netIncome":3011600000,"operatingCf":3027000000,"revenue":28819700000,"roc":15.52,"roe":22.87,"sharesOutstanding":523349979,"year":2022},{"capex":1262500000,"ebitMargin":15.39,"fcf":2927500000,"fcfMargin":8.33,"grossMargin":18.28,"netDebt":7195400000,"netIncome":4600800000,"operatingCf":4190000000,"revenue":35127400000,"roc":19.3,"roe":28.97,"sharesOutstanding":525000000,"year":2023},{"capex":1745600000,"ebitMargin":14.53,"fcf":2895300000,"fcfMargin":8.6,"grossMargin":19.93,"netDebt":8834200000,"netIncome":4162000000,"operatingCf":4640900000,"revenue":33663800000,"roc":16.07,"roe":23.77,"sharesOutstanding":526600000,"year":2024},{"capex":1386600000,"ebitMargin":10.41,"fcf":3029200000,"fcfMargin":10.65,"grossMargin":16.23,"netDebt":9328400000,"netIncome":2375800000,"operatingCf":4415800000,"revenue":28444800000,"roc":8.93,"roe":12.33,"sharesOutstanding":526800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.17,"fcfCagr5y":35.74,"roeAvg10y":19.52,"roeAvg5y":20.81,"yearsAvailable":20},"quarterly":[{"capex":1606100000,"ebitMargin":15.51,"fcf":2775800000,"fcfMargin":7.97,"grossMargin":20.68,"netDebt":8670700000,"netIncome":4707300000,"operatingCf":4381900000,"quarter":3,"revenue":34832900000,"roc":17.22,"roe":25.22,"sharesOutstanding":526500000,"year":2024},{"capex":1745600000,"ebitMargin":14.53,"fcf":2895300000,"fcfMargin":8.6,"grossMargin":19.93,"netDebt":8834200000,"netIncome":4162000000,"operatingCf":4640900000,"quarter":4,"revenue":33663800000,"roc":16.07,"roe":23.77,"sharesOutstanding":526700000,"year":2024},{"capex":1719600000,"ebitMargin":13.46,"fcf":2362600000,"fcfMargin":7.3,"grossMargin":19.03,"netDebt":10137300000,"netIncome":3471800000,"operatingCf":4082200000,"quarter":1,"revenue":32361200000,"roc":14.14,"roe":19.26,"sharesOutstanding":526900000,"year":2025},{"capex":1428900000,"ebitMargin":12.39,"fcf":2879900000,"fcfMargin":9.26,"grossMargin":18.15,"netDebt":10388700000,"netIncome":3073000000,"operatingCf":4475600000,"quarter":2,"revenue":31099600000,"roc":11.77,"roe":16.22,"sharesOutstanding":526700000,"year":2025},{"capex":1356400000,"ebitMargin":11.4,"fcf":3194000000,"fcfMargin":10.82,"grossMargin":17.42,"netDebt":9547500000,"netIncome":2690900000,"operatingCf":4717200000,"quarter":3,"revenue":29531500000,"roc":10.18,"roe":13.89,"sharesOutstanding":526799999,"year":2025},{"capex":1219800000,"ebitMargin":10.41,"fcf":3029200000,"fcfMargin":10.65,"grossMargin":16.23,"netDebt":9328400000,"netIncome":2375800000,"operatingCf":4415800000,"quarter":4,"revenue":28444800000,"roc":8.93,"roe":12.33,"sharesOutstanding":526800000,"year":2025},{"capex":1041200000,"ebitMargin":9.68,"fcf":3269300000,"fcfMargin":12,"grossMargin":15.11,"netDebt":9300800000,"netIncome":2476000000,"operatingCf":4477300000,"quarter":1,"revenue":27237400000,"roc":8.04,"roe":12.53,"sharesOutstanding":527400000,"year":2026},{"capex":1210900000,"ebitMargin":9.81,"fcf":3133800000,"fcfMargin":11.49,"grossMargin":14.86,"netDebt":9121700000,"netIncome":2504200000,"operatingCf":4344700000,"quarter":2,"revenue":27273600000,"roc":8.08,"roe":12.32,"sharesOutstanding":527600000,"year":2026}]}