{"annual":[{"capex":1303700000,"ebitMargin":18.79,"fcf":2445400000,"fcfMargin":12.76,"grossMargin":31.12,"netDebt":817400000,"netIncome":2757400000,"operatingCf":3749100000,"revenue":19162700000,"roc":40.95,"roe":47.38,"sharesOutstanding":1513400000,"year":2015},{"capex":1440300000,"ebitMargin":19.57,"fcf":3134800000,"fcfMargin":14.71,"grossMargin":31.63,"netDebt":1473400000,"netIncome":2817700000,"operatingCf":4575100000,"revenue":21315900000,"roc":42.65,"roe":47.89,"sharesOutstanding":1486700000,"year":2016},{"capex":1519400000,"ebitMargin":18.47,"fcf":2654900000,"fcfMargin":11.86,"grossMargin":30.53,"netDebt":1470300000,"netIncome":2884700000,"operatingCf":4174300000,"revenue":22386800000,"roc":40.76,"roe":52.86,"sharesOutstanding":1461500000,"year":2017},{"capex":1976400000,"ebitMargin":15.71,"fcf":9961400000,"fcfMargin":40.3,"grossMargin":29.6,"netDebt":683800000,"netIncome":4518300000,"operatingCf":11937800000,"revenue":24719500000,"roc":21.02,"roe":386.34,"sharesOutstanding":1394600000,"year":2018},{"capex":1806600000,"ebitMargin":15.38,"fcf":3240400000,"fcfMargin":12.22,"grossMargin":28.25,"netDebt":8480400000,"netIncome":3599200000,"operatingCf":5047000000,"revenue":26508600000,"roc":31.25,"roe":null,"sharesOutstanding":1233200000,"year":2019},{"capex":1483600000,"ebitMargin":6.64,"fcf":114200000,"fcfMargin":0.49,"grossMargin":21.51,"netDebt":20907900000,"netIncome":928300000,"operatingCf":1597800000,"revenue":23518000000,"roc":7.09,"roe":null,"sharesOutstanding":1181800000,"year":2020},{"capex":1470000000,"ebitMargin":16.77,"fcf":4519100000,"fcfMargin":15.55,"grossMargin":28.87,"netDebt":17149400000,"netIncome":4199300000,"operatingCf":5989100000,"revenue":29060600000,"roc":20.96,"roe":null,"sharesOutstanding":1185500000,"year":2021},{"capex":1841300000,"ebitMargin":14.32,"fcf":2556000000,"fcfMargin":7.93,"grossMargin":25.96,"netDebt":20986400000,"netIncome":3281600000,"operatingCf":4397300000,"revenue":32250300000,"roc":24.53,"roe":null,"sharesOutstanding":1158500000,"year":2022},{"capex":2333600000,"ebitMargin":16.32,"fcf":3675100000,"fcfMargin":10.22,"grossMargin":27.37,"netDebt":21048300000,"netIncome":4124500000,"operatingCf":6008700000,"revenue":35975600000,"roc":29.21,"roe":null,"sharesOutstanding":1151300000,"year":2023},{"capex":2777500000,"ebitMargin":14.95,"fcf":3318100000,"fcfMargin":9.17,"grossMargin":26.84,"netDebt":22516900000,"netIncome":3760900000,"operatingCf":6095600000,"revenue":36176200000,"roc":24.29,"roe":null,"sharesOutstanding":1137300000,"year":2024},{"capex":2305500000,"ebitMargin":9.63,"fcf":2442000000,"fcfMargin":6.57,"grossMargin":24.15,"netDebt":23391700000,"netIncome":1856400000,"operatingCf":4747500000,"revenue":37184400000,"roc":16.42,"roe":null,"sharesOutstanding":1139800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.72,"fcfCagr5y":9.49,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":2777500000,"ebitMargin":14.95,"fcf":3318100000,"fcfMargin":9.17,"grossMargin":26.84,"netDebt":22516900000,"netIncome":3760800000,"operatingCf":6095600000,"quarter":3,"revenue":36176100000,"roc":24.29,"roe":null,"sharesOutstanding":1137300000,"year":2024},{"capex":2874500000,"ebitMargin":13.96,"fcf":2909200000,"fcfMargin":8.05,"grossMargin":26.05,"netDebt":22200100000,"netIncome":3517200000,"operatingCf":5783700000,"quarter":4,"revenue":36148600000,"roc":22.76,"roe":null,"sharesOutstanding":1138400000,"year":2024},{"capex":2804600000,"ebitMargin":12.51,"fcf":2765100000,"fcfMargin":7.61,"grossMargin":24.97,"netDebt":23338100000,"netIncome":3129000000,"operatingCf":5569700000,"quarter":1,"revenue":36347200000,"roc":21.44,"roe":null,"sharesOutstanding":1140000000,"year":2025},{"capex":2647700000,"ebitMargin":10.81,"fcf":2253600000,"fcfMargin":6.14,"grossMargin":23.68,"netDebt":23713500000,"netIncome":2632500000,"operatingCf":4901300000,"quarter":2,"revenue":36689300000,"roc":17.62,"roe":null,"sharesOutstanding":1139800000,"year":2025},{"capex":2305500000,"ebitMargin":9.7,"fcf":2442000000,"fcfMargin":6.57,"grossMargin":22.9,"netDebt":23391700000,"netIncome":1856400000,"operatingCf":4747500000,"quarter":3,"revenue":37184400000,"roc":16.54,"roe":null,"sharesOutstanding":1140900000,"year":2025},{"capex":1936300000,"ebitMargin":9,"fcf":2336900000,"fcfMargin":6.2,"grossMargin":20.6,"netDebt":30105100000,"netIncome":1368900000,"operatingCf":4273200000,"quarter":4,"revenue":37695000000,"roc":16.37,"roe":null,"sharesOutstanding":1141900000,"year":2025},{"capex":1619800000,"ebitMargin":9.28,"fcf":2725900000,"fcfMargin":7.09,"grossMargin":20.36,"netDebt":22859400000,"netIncome":1495600000,"operatingCf":4345700000,"quarter":1,"revenue":38464900000,"roc":18.69,"roe":null,"sharesOutstanding":1143200000,"year":2026},{"capex":1343800000,"ebitMargin":9.43,"fcf":3642100000,"fcfMargin":9.5,"grossMargin":31.75,"netDebt":18984300000,"netIncome":1982600000,"operatingCf":4985900000,"quarter":2,"revenue":38331600000,"roc":19.67,"roe":null,"sharesOutstanding":1143800000,"year":2026}]}