{"annual":[{"capex":422900000,"ebitMargin":14.7,"fcf":2394000000,"fcfMargin":14.11,"grossMargin":46.2,"netDebt":12019900000,"netIncome":1975400000,"operatingCf":2816900000,"revenue":16965400000,"roc":6.8,"roe":9.25,"sharesOutstanding":401900000,"year":2015},{"capex":444400000,"ebitMargin":15.64,"fcf":2711900000,"fcfMargin":14.84,"grossMargin":46.96,"netDebt":15841700000,"netIncome":2021800000,"operatingCf":3156300000,"revenue":18274100000,"roc":6.97,"roe":9.39,"sharesOutstanding":397400000,"year":2016},{"capex":508000000,"ebitMargin":15.62,"fcf":3497000000,"fcfMargin":16.72,"grossMargin":46.27,"netDebt":19649000000,"netIncome":2225000000,"operatingCf":4005000000,"revenue":20918000000,"roc":6.58,"roe":8.76,"sharesOutstanding":398000000,"year":2017},{"capex":758000000,"ebitMargin":15.9,"fcf":3785000000,"fcfMargin":15.54,"grossMargin":45.11,"netDebt":16875000000,"netIncome":2938000000,"operatingCf":4543000000,"revenue":24358000000,"roc":7.73,"roe":10.65,"sharesOutstanding":406000000,"year":2018},{"capex":926000000,"ebitMargin":16.67,"fcf":4047000000,"fcfMargin":15.84,"grossMargin":44.41,"netDebt":16070000000,"netIncome":3696000000,"operatingCf":4973000000,"revenue":25542000000,"roc":8.16,"roe":12.45,"sharesOutstanding":403000000,"year":2019},{"capex":1474000000,"ebitMargin":24.51,"fcf":6815000000,"fcfMargin":21.15,"grossMargin":49.75,"netDebt":12220000000,"netIncome":6375000000,"operatingCf":8289000000,"revenue":32218000000,"roc":13.44,"roe":18.47,"sharesOutstanding":399000000,"year":2020},{"capex":2523000000,"ebitMargin":26.31,"fcf":7020000000,"fcfMargin":17.9,"grossMargin":50.07,"netDebt":31862000000,"netIncome":7725000000,"operatingCf":9543000000,"revenue":39211000000,"roc":12.63,"roe":18.94,"sharesOutstanding":397000000,"year":2021},{"capex":2243000000,"ebitMargin":18.98,"fcf":6911000000,"fcfMargin":15.39,"grossMargin":42.33,"netDebt":27549000000,"netIncome":6950000000,"operatingCf":9154000000,"revenue":44915000000,"roc":10.64,"roe":15.8,"sharesOutstanding":394000000,"year":2022},{"capex":1479000000,"ebitMargin":16,"fcf":6927000000,"fcfMargin":16.16,"grossMargin":40.98,"netDebt":28341000000,"netIncome":5995000000,"operatingCf":8406000000,"revenue":42857000000,"roc":8.1,"roe":12.83,"sharesOutstanding":388000000,"year":2023},{"capex":1400000000,"ebitMargin":17.87,"fcf":7267000000,"fcfMargin":16.95,"grossMargin":41.34,"netDebt":28766000000,"netIncome":6335000000,"operatingCf":8667000000,"revenue":42879000000,"roc":9.12,"roe":12.78,"sharesOutstanding":383000000,"year":2024},{"capex":1525000000,"ebitMargin":18.2,"fcf":6293000000,"fcfMargin":14.12,"grossMargin":40.93,"netDebt":29533000000,"netIncome":6737000000,"operatingCf":7818000000,"revenue":44557000000,"roc":8.52,"roe":12.61,"sharesOutstanding":377000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.46,"fcfCagr5y":-0.42,"roeAvg10y":13.27,"roeAvg5y":14.59,"yearsAvailable":20},"quarterly":[{"capex":1400000000,"ebitMargin":17.87,"fcf":7267000000,"fcfMargin":16.95,"grossMargin":40.51,"netDebt":28766000000,"netIncome":6336000000,"operatingCf":8667000000,"quarter":4,"revenue":42879000000,"roc":9.12,"roe":12.78,"sharesOutstanding":383000000,"year":2024},{"capex":1415000000,"ebitMargin":18.14,"fcf":6724000000,"fcfMargin":15.67,"grossMargin":40.56,"netDebt":30055000000,"netIncome":6515000000,"operatingCf":8139000000,"quarter":1,"revenue":42898000000,"roc":9.06,"roe":13.19,"sharesOutstanding":379000000,"year":2025},{"capex":1408000000,"ebitMargin":18.38,"fcf":6170000000,"fcfMargin":14.28,"grossMargin":40.41,"netDebt":30653000000,"netIncome":6584000000,"operatingCf":7578000000,"quarter":2,"revenue":43211000000,"roc":8.97,"roe":13.03,"sharesOutstanding":378000000,"year":2025},{"capex":1540000000,"ebitMargin":18.52,"fcf":6111000000,"fcfMargin":13.97,"grossMargin":40.48,"netDebt":33698000000,"netIncome":6570000000,"operatingCf":7651000000,"quarter":3,"revenue":43735000000,"roc":9.19,"roe":12.88,"sharesOutstanding":378000000,"year":2025},{"capex":1525000000,"ebitMargin":18.26,"fcf":6293000000,"fcfMargin":14.12,"grossMargin":40.95,"netDebt":29533000000,"netIncome":6715000000,"operatingCf":7818000000,"quarter":4,"revenue":44555000000,"roc":8.55,"roe":12.57,"sharesOutstanding":377000000,"year":2025},{"capex":1539000000,"ebitMargin":18.05,"fcf":6748000000,"fcfMargin":14.93,"grossMargin":40.88,"netDebt":39907000000,"netIncome":6859000000,"operatingCf":8287000000,"quarter":1,"revenue":45196000000,"roc":8.27,"roe":13.21,"sharesOutstanding":373000000,"year":2026},{"capex":1695000000,"ebitMargin":17.97,"fcf":7318000000,"fcfMargin":15.79,"grossMargin":41.03,"netDebt":38485000000,"netIncome":6978000000,"operatingCf":9013000000,"quarter":2,"revenue":46336000000,"roc":8.49,"roe":13.25,"sharesOutstanding":371000000,"year":2026},{"capex":1728000000,"ebitMargin":17.98,"fcf":7596000000,"fcfMargin":16.04,"grossMargin":41.44,"netDebt":35909000000,"netIncome":7083000000,"operatingCf":9324000000,"quarter":3,"revenue":47351000000,"roc":8.51,"roe":12.93,"sharesOutstanding":371000000,"year":2026}]}