{"annual":[{"capex":11477000000,"ebitMargin":5,"fcf":16075000000,"fcfMargin":3.33,"grossMargin":25.13,"netDebt":41329000000,"netIncome":14694000000,"operatingCf":27552000000,"revenue":482130000000,"roc":17.86,"roe":17.57,"sharesOutstanding":9651000000,"year":2016},{"capex":10619000000,"ebitMargin":4.69,"fcf":20911000000,"fcfMargin":4.3,"grossMargin":25.65,"netDebt":39071000000,"netIncome":13643000000,"operatingCf":31673000000,"revenue":485873000000,"roc":17.26,"roe":16.94,"sharesOutstanding":9336000000,"year":2017},{"capex":10051000000,"ebitMargin":4.08,"fcf":18286000000,"fcfMargin":3.65,"grossMargin":25.37,"netDebt":39731000000,"netIncome":9862000000,"operatingCf":28337000000,"revenue":500343000000,"roc":16.22,"roe":12.2,"sharesOutstanding":9030000000,"year":2018},{"capex":10344000000,"ebitMargin":4.27,"fcf":17409000000,"fcfMargin":3.38,"grossMargin":25.1,"netDebt":50311000000,"netIncome":6670000000,"operatingCf":27753000000,"revenue":514405000000,"roc":15.48,"roe":8.38,"sharesOutstanding":8835000000,"year":2019},{"capex":10705000000,"ebitMargin":3.93,"fcf":14550000000,"fcfMargin":2.78,"grossMargin":24.69,"netDebt":62968000000,"netIncome":14881000000,"operatingCf":25255000000,"revenue":523964000000,"roc":12.96,"roe":18.25,"sharesOutstanding":8604000000,"year":2020},{"capex":10264000000,"ebitMargin":4.03,"fcf":25810000000,"fcfMargin":4.62,"grossMargin":24.83,"netDebt":45505000000,"netIncome":13510000000,"operatingCf":36074000000,"revenue":559151000000,"roc":14.11,"roe":15.43,"sharesOutstanding":8541000000,"year":2021},{"capex":13106000000,"ebitMargin":4.53,"fcf":11075000000,"fcfMargin":1.93,"grossMargin":25.1,"netDebt":42563000000,"netIncome":13673000000,"operatingCf":24181000000,"revenue":572754000000,"roc":16.47,"roe":14.88,"sharesOutstanding":8415000000,"year":2022},{"capex":16857000000,"ebitMargin":3.34,"fcf":12244000000,"fcfMargin":2,"grossMargin":24.14,"netDebt":50038000000,"netIncome":11680000000,"operatingCf":29101000000,"revenue":611289000000,"roc":13.53,"roe":13.91,"sharesOutstanding":8202000000,"year":2023},{"capex":20606000000,"ebitMargin":4.17,"fcf":15120000000,"fcfMargin":2.33,"grossMargin":24.38,"netDebt":50576000000,"netIncome":15511000000,"operatingCf":35726000000,"revenue":648125000000,"roc":16.88,"roe":17.13,"sharesOutstanding":8109000000,"year":2024},{"capex":23783000000,"ebitMargin":4.31,"fcf":12660000000,"fcfMargin":1.86,"grossMargin":24.85,"netDebt":51077000000,"netIncome":19436000000,"operatingCf":36443000000,"revenue":680985000000,"roc":17.87,"roe":21.36,"sharesOutstanding":8081000000,"year":2025},{"capex":26642000000,"ebitMargin":4.18,"fcf":14923000000,"fcfMargin":2.09,"grossMargin":24.93,"netDebt":56368000000,"netIncome":21893000000,"operatingCf":41565000000,"revenue":713163000000,"roc":16.83,"roe":21.98,"sharesOutstanding":8022000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-3.17,"fcfCagr5y":-4.57,"roeAvg10y":16.04,"roeAvg5y":17.85,"yearsAvailable":20},"quarterly":[{"capex":22628000000,"ebitMargin":4.27,"fcf":17002000000,"fcfMargin":2.52,"grossMargin":24.7,"netDebt":51700000000,"netIncome":19676000000,"operatingCf":39630000000,"quarter":4,"revenue":673819000000,"roc":17.87,"roe":22.33,"sharesOutstanding":8082000000,"year":2024},{"capex":23783000000,"ebitMargin":4.31,"fcf":12660000000,"fcfMargin":1.86,"grossMargin":24.85,"netDebt":51077000000,"netIncome":19436000000,"operatingCf":36443000000,"quarter":1,"revenue":680985000000,"roc":17.87,"roe":21.36,"sharesOutstanding":8078000000,"year":2025},{"capex":24093000000,"ebitMargin":4.33,"fcf":13512000000,"fcfMargin":1.97,"grossMargin":24.88,"netDebt":57894000000,"netIncome":18819000000,"operatingCf":37605000000,"quarter":2,"revenue":685086000000,"roc":18.59,"roe":22.46,"sharesOutstanding":8051000000,"year":2025},{"capex":24685000000,"ebitMargin":4.18,"fcf":13753000000,"fcfMargin":1.98,"grossMargin":24.9,"netDebt":55583000000,"netIncome":21344000000,"operatingCf":38438000000,"quarter":3,"revenue":693153000000,"roc":17.33,"roe":23.69,"sharesOutstanding":8016000000,"year":2025},{"capex":25714000000,"ebitMargin":4.12,"fcf":15263000000,"fcfMargin":2.17,"grossMargin":24.91,"netDebt":57842000000,"netIncome":22910000000,"operatingCf":40977000000,"quarter":4,"revenue":703061000000,"roc":16.76,"roe":23.84,"sharesOutstanding":8011000000,"year":2025},{"capex":26642000000,"ebitMargin":4.18,"fcf":14923000000,"fcfMargin":2.09,"grossMargin":24.93,"netDebt":56368000000,"netIncome":21893000000,"operatingCf":41565000000,"quarter":1,"revenue":713163000000,"roc":16.83,"roe":21.98,"sharesOutstanding":8010000000,"year":2026},{"capex":28340000000,"ebitMargin":4.16,"fcf":12552000000,"fcfMargin":1.73,"grossMargin":24.98,"netDebt":63450000000,"netIncome":22736000000,"operatingCf":40892000000,"quarter":2,"revenue":725305000000,"roc":17.25,"roe":24.1,"sharesOutstanding":7999000000,"year":2026},{"capex":29414000000,"ebitMargin":4.39,"fcf":13509000000,"fcfMargin":1.84,"grossMargin":25.23,"netDebt":62226000000,"netIncome":22076000000,"operatingCf":42923000000,"quarter":3,"revenue":735840000000,"roc":18.11,"roe":22.47,"sharesOutstanding":7978000000,"year":2026}]}