{"annual":[{"capex":945600000,"ebitMargin":17.41,"fcf":734100000,"fcfMargin":8.05,"grossMargin":28.25,"netDebt":7500500000,"netIncome":749900000,"operatingCf":1679700000,"revenue":9115000000,"roc":8.49,"roe":9.65,"sharesOutstanding":351400000,"year":2015},{"capex":927800000,"ebitMargin":17.17,"fcf":920000000,"fcfMargin":9.8,"grossMargin":27.56,"netDebt":7591100000,"netIncome":612600000,"operatingCf":1847800000,"revenue":9387700000,"roc":8.57,"roe":7.96,"sharesOutstanding":344400000,"year":2016},{"capex":989800000,"ebitMargin":16.51,"fcf":920900000,"fcfMargin":9.17,"grossMargin":27.05,"netDebt":8104100000,"netIncome":1278400000,"operatingCf":1910700000,"revenue":10044300000,"roc":8.96,"roe":16.06,"sharesOutstanding":339000000,"year":2017},{"capex":1071800000,"ebitMargin":17.57,"fcf":1171000000,"fcfMargin":11.66,"grossMargin":28,"netDebt":8267000000,"netIncome":1036900000,"operatingCf":2242800000,"revenue":10039800000,"roc":9.33,"roe":13.08,"sharesOutstanding":328400000,"year":2018},{"capex":1207100000,"ebitMargin":17.81,"fcf":1145000000,"fcfMargin":11.12,"grossMargin":28.26,"netDebt":8905400000,"netIncome":1073300000,"operatingCf":2352100000,"revenue":10299400000,"roc":9.34,"roe":13.22,"sharesOutstanding":322000000,"year":2019},{"capex":1194600000,"ebitMargin":16.83,"fcf":1277000000,"fcfMargin":12.58,"grossMargin":39.92,"netDebt":9136100000,"netIncome":967200000,"operatingCf":2471600000,"revenue":10153600000,"roc":8.08,"roe":11.4,"sharesOutstanding":319836000,"year":2020},{"capex":1316300000,"ebitMargin":18.53,"fcf":1470400000,"fcfMargin":13.02,"grossMargin":29.12,"netDebt":9802600000,"netIncome":1290400000,"operatingCf":2786700000,"revenue":11295000000,"roc":9.29,"roe":14.37,"sharesOutstanding":319425000,"year":2021},{"capex":1454000000,"ebitMargin":17.85,"fcf":1736000000,"fcfMargin":12.85,"grossMargin":28.61,"netDebt":11938000000,"netIncome":1487600000,"operatingCf":3190000000,"revenue":13511300000,"roc":9.4,"roe":15.36,"sharesOutstanding":317080000,"year":2022},{"capex":1631100000,"ebitMargin":19,"fcf":1986700000,"fcfMargin":13.28,"grossMargin":29.56,"netDebt":12929000000,"netIncome":1731000000,"operatingCf":3617800000,"revenue":14964500000,"roc":10.46,"roe":16.42,"sharesOutstanding":316665000,"year":2023},{"capex":1855000000,"ebitMargin":20.11,"fcf":2081000000,"fcfMargin":12.98,"grossMargin":30.55,"netDebt":12883000000,"netIncome":2043000000,"operatingCf":3936000000,"revenue":16032000000,"roc":11.4,"roe":17.91,"sharesOutstanding":314800000,"year":2024},{"capex":1887000000,"ebitMargin":20.02,"fcf":2409000000,"fcfMargin":14.52,"grossMargin":41.96,"netDebt":13730000000,"netIncome":2139000000,"operatingCf":4296000000,"revenue":16591000000,"roc":10.91,"roe":17.87,"sharesOutstanding":311900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.22,"fcfCagr5y":13.04,"roeAvg10y":14.37,"roeAvg5y":16.39,"yearsAvailable":20},"quarterly":[{"capex":1905300000,"ebitMargin":19.76,"fcf":1907200000,"fcfMargin":12.06,"grossMargin":30.22,"netDebt":12719400000,"netIncome":1970600000,"operatingCf":3812500000,"quarter":3,"revenue":15817500000,"roc":11.09,"roe":17.55,"sharesOutstanding":314371000,"year":2024},{"capex":1855000000,"ebitMargin":20.11,"fcf":2081000000,"fcfMargin":12.98,"grossMargin":30.55,"netDebt":12883000000,"netIncome":2043000000,"operatingCf":3936000000,"quarter":4,"revenue":16031900000,"roc":11.4,"roe":17.91,"sharesOutstanding":314400000,"year":2024},{"capex":1799500000,"ebitMargin":20.35,"fcf":2350000000,"fcfMargin":14.52,"grossMargin":33.63,"netDebt":13447000000,"netIncome":2084200000,"operatingCf":4149500000,"quarter":1,"revenue":16179200000,"roc":11.12,"roe":17.87,"sharesOutstanding":313300000,"year":2025},{"capex":1803100000,"ebitMargin":20.43,"fcf":2356000000,"fcfMargin":14.4,"grossMargin":36.66,"netDebt":13094000000,"netIncome":2122700000,"operatingCf":4159100000,"quarter":2,"revenue":16366200000,"roc":11.24,"roe":17.62,"sharesOutstanding":313100000,"year":2025},{"capex":1807600000,"ebitMargin":20.17,"fcf":2529400000,"fcfMargin":15.33,"grossMargin":39.32,"netDebt":13422000000,"netIncome":2107000000,"operatingCf":4337000000,"quarter":3,"revenue":16502000000,"roc":11.27,"roe":17.75,"sharesOutstanding":311700000,"year":2025},{"capex":1887000000,"ebitMargin":20.03,"fcf":2409000000,"fcfMargin":14.52,"grossMargin":41.96,"netDebt":13730000000,"netIncome":2139000000,"operatingCf":4296000000,"quarter":4,"revenue":16591000000,"roc":10.92,"roe":17.87,"sharesOutstanding":309700000,"year":2025},{"capex":1904000000,"ebitMargin":20.05,"fcf":2594000000,"fcfMargin":15.54,"grossMargin":39.07,"netDebt":13969000000,"netIncome":2169000000,"operatingCf":4498000000,"quarter":1,"revenue":16695000000,"roc":10.85,"roe":18.11,"sharesOutstanding":309100000,"year":2026},{"capex":1889000000,"ebitMargin":20,"fcf":3404000000,"fcfMargin":20.15,"grossMargin":39.09,"netDebt":14188000000,"netIncome":2185000000,"operatingCf":4542000000,"quarter":2,"revenue":16890000000,"roc":10.83,"roe":18.16,"sharesOutstanding":307600000,"year":2026}]}