{"annual":[{"capex":1556000000,"ebitMargin":7.01,"fcf":8184000000,"fcfMargin":5.21,"grossMargin":23.57,"netDebt":21171000000,"netIncome":5813000000,"operatingCf":9740000000,"revenue":157107000000,"roc":16.09,"roe":17.24,"sharesOutstanding":967000000,"year":2015},{"capex":1705000000,"ebitMargin":7,"fcf":8090000000,"fcfMargin":4.38,"grossMargin":23.47,"netDebt":22540000000,"netIncome":7017000000,"operatingCf":9795000000,"revenue":184840000000,"roc":17.6,"roe":18.27,"sharesOutstanding":968000000,"year":2016},{"capex":2023000000,"ebitMargin":7.56,"fcf":11573000000,"fcfMargin":5.75,"grossMargin":23.37,"netDebt":19711000000,"netIncome":10558000000,"operatingCf":13596000000,"revenue":201159000000,"roc":17.17,"roe":21.19,"sharesOutstanding":985000000,"year":2017},{"capex":2063000000,"ebitMargin":7.67,"fcf":13650000000,"fcfMargin":6.03,"grossMargin":23.8,"netDebt":25688000000,"netIncome":11986000000,"operatingCf":15713000000,"revenue":226247000000,"roc":17.52,"roe":23.19,"sharesOutstanding":983000000,"year":2018},{"capex":2071000000,"ebitMargin":8.13,"fcf":16392000000,"fcfMargin":6.77,"grossMargin":23.79,"netDebt":29693000000,"netIncome":13839000000,"operatingCf":18463000000,"revenue":242155000000,"roc":17.56,"roe":24.02,"sharesOutstanding":966000000,"year":2019},{"capex":2051000000,"ebitMargin":8.71,"fcf":20123000000,"fcfMargin":7.83,"grossMargin":26.06,"netDebt":26546000000,"netIncome":15403000000,"operatingCf":22174000000,"revenue":257141000000,"roc":17.94,"roe":23.52,"sharesOutstanding":961000000,"year":2020},{"capex":2454000000,"ebitMargin":8.33,"fcf":19889000000,"fcfMargin":6.92,"grossMargin":24.22,"netDebt":24628000000,"netIncome":17285000000,"operatingCf":22343000000,"revenue":287597000000,"roc":17.9,"roe":24.09,"sharesOutstanding":956000000,"year":2021},{"capex":2802000000,"ebitMargin":8.77,"fcf":23404000000,"fcfMargin":7.22,"grossMargin":24.56,"netDebt":34258000000,"netIncome":20120000000,"operatingCf":26206000000,"revenue":324162000000,"roc":18.17,"roe":25.87,"sharesOutstanding":950000000,"year":2022},{"capex":3386000000,"ebitMargin":8.71,"fcf":25682000000,"fcfMargin":6.91,"grossMargin":24.48,"netDebt":42008000000,"netIncome":22381000000,"operatingCf":29068000000,"revenue":371622000000,"roc":18.53,"roe":25.22,"sharesOutstanding":938000000,"year":2023},{"capex":3499000000,"ebitMargin":8.07,"fcf":20705000000,"fcfMargin":5.17,"grossMargin":22.33,"netDebt":51592000000,"netIncome":14405000000,"operatingCf":24204000000,"revenue":400278000000,"roc":16.6,"roe":15.55,"sharesOutstanding":929000000,"year":2024},{"capex":3622000000,"ebitMargin":4.24,"fcf":16075000000,"fcfMargin":3.59,"grossMargin":18.53,"netDebt":54024000000,"netIncome":12056000000,"operatingCf":19697000000,"revenue":447567000000,"roc":9.74,"roe":12.81,"sharesOutstanding":910000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.63,"fcfCagr5y":-0.5,"roeAvg10y":21.37,"roeAvg5y":20.71,"yearsAvailable":20},"quarterly":[{"capex":3499000000,"ebitMargin":8.07,"fcf":20705000000,"fcfMargin":5.17,"grossMargin":22.33,"netDebt":51592000000,"netIncome":14405000000,"operatingCf":24204000000,"quarter":4,"revenue":400278000000,"roc":16.6,"roe":15.55,"sharesOutstanding":927000000,"year":2024},{"capex":3654000000,"ebitMargin":8.16,"fcf":24862000000,"fcfMargin":6.06,"grossMargin":21.99,"netDebt":46980000000,"netIncome":22106000000,"operatingCf":28516000000,"quarter":1,"revenue":410057000000,"roc":17.05,"roe":23.26,"sharesOutstanding":918000000,"year":2025},{"capex":3687000000,"ebitMargin":7.27,"fcf":25271000000,"fcfMargin":5.98,"grossMargin":20.84,"netDebt":50597000000,"netIncome":21296000000,"operatingCf":28958000000,"quarter":2,"revenue":422818000000,"roc":15.55,"roe":22.48,"sharesOutstanding":910000000,"year":2025},{"capex":3586000000,"ebitMargin":6.06,"fcf":17372000000,"fcfMargin":3.99,"grossMargin":19.7,"netDebt":52926000000,"netIncome":17589000000,"operatingCf":20958000000,"quarter":3,"revenue":435159000000,"roc":13.2,"roe":18.36,"sharesOutstanding":912000000,"year":2025},{"capex":3622000000,"ebitMargin":4.24,"fcf":16075000000,"fcfMargin":3.59,"grossMargin":18.53,"netDebt":54024000000,"netIncome":12056000000,"operatingCf":19697000000,"quarter":4,"revenue":447567000000,"roc":9.74,"roe":12.81,"sharesOutstanding":910000000,"year":2025},{"capex":3487000000,"ebitMargin":4.19,"fcf":19666000000,"fcfMargin":4.37,"grossMargin":18.8,"netDebt":49916000000,"netIncome":12044000000,"operatingCf":23153000000,"quarter":1,"revenue":449713000000,"roc":9.49,"roe":12.3,"sharesOutstanding":910000000,"year":2026},{"capex":3400000000,"ebitMargin":4.82,"fcf":23617000000,"fcfMargin":5.25,"grossMargin":22.49,"netDebt":44743000000,"netIncome":14122000000,"operatingCf":27017000000,"quarter":2,"revenue":450129000000,"roc":10.95,"roe":14.34,"sharesOutstanding":906000000,"year":2026},{"capex":3369000000,"ebitMargin":5.32,"fcf":22826000000,"fcfMargin":5.08,"grossMargin":22.81,"netDebt":48486000000,"netIncome":15884000000,"operatingCf":26195000000,"quarter":3,"revenue":449662000000,"roc":12.15,"roe":15.25,"sharesOutstanding":902000000,"year":2026}]}