{"annual":[{"capex":1233000000,"ebitMargin":16.53,"fcf":1265000000,"fcfMargin":9.76,"grossMargin":26.89,"netDebt":8942000000,"netIncome":753000000,"operatingCf":2498000000,"revenue":12961000000,"roc":11.96,"roe":14.09,"sharesOutstanding":455900000,"year":2015},{"capex":1339000000,"ebitMargin":17.72,"fcf":1621000000,"fcfMargin":11.91,"grossMargin":28.08,"netDebt":9278000000,"netIncome":1182000000,"operatingCf":3003000000,"revenue":13609000000,"roc":13.35,"roe":22.31,"sharesOutstanding":446500000,"year":2016},{"capex":1509000000,"ebitMargin":18.09,"fcf":1671000000,"fcfMargin":11.54,"grossMargin":28.22,"netDebt":9469000000,"netIncome":1949000000,"operatingCf":3180000000,"revenue":14485000000,"roc":14.11,"roe":32.38,"sharesOutstanding":441900000,"year":2017},{"capex":1694000000,"ebitMargin":18.34,"fcf":1876000000,"fcfMargin":12.58,"grossMargin":28.08,"netDebt":9965000000,"netIncome":1925000000,"operatingCf":3570000000,"revenue":14914000000,"roc":14,"roe":30.68,"sharesOutstanding":432200000,"year":2018},{"capex":1818000000,"ebitMargin":17.82,"fcf":2056000000,"fcfMargin":13.3,"grossMargin":28.37,"netDebt":9937000000,"netIncome":1670000000,"operatingCf":3874000000,"revenue":15455000000,"roc":11.2,"roe":23.63,"sharesOutstanding":427500000,"year":2019},{"capex":1632000000,"ebitMargin":16.28,"fcf":1771000000,"fcfMargin":11.64,"grossMargin":27.64,"netDebt":13257000000,"netIncome":1496000000,"operatingCf":3403000000,"revenue":15218000000,"roc":9.61,"roe":20.08,"sharesOutstanding":425100000,"year":2020},{"capex":1904000000,"ebitMargin":16.78,"fcf":2434000000,"fcfMargin":13.57,"grossMargin":26.89,"netDebt":13287000000,"netIncome":1816000000,"operatingCf":4338000000,"revenue":17931000000,"roc":12.02,"roe":25.49,"sharesOutstanding":422900000,"year":2021},{"capex":2587000000,"ebitMargin":17.45,"fcf":1949000000,"fcfMargin":9.89,"grossMargin":27.24,"netDebt":14633000000,"netIncome":2238000000,"operatingCf":4536000000,"revenue":19698000000,"roc":12.75,"roe":32.68,"sharesOutstanding":415000000,"year":2022},{"capex":2895000000,"ebitMargin":18.72,"fcf":1824000000,"fcfMargin":8.93,"grossMargin":28.15,"netDebt":15771000000,"netIncome":2304000000,"operatingCf":4719000000,"revenue":20426000000,"roc":13.37,"roe":33.38,"sharesOutstanding":406900000,"year":2023},{"capex":3231000000,"ebitMargin":18.81,"fcf":2159000000,"fcfMargin":9.79,"grossMargin":29.07,"netDebt":23486000000,"netIncome":2746000000,"operatingCf":5390000000,"revenue":22063000000,"roc":10.83,"roe":33.28,"sharesOutstanding":403400000,"year":2024},{"capex":3227000000,"ebitMargin":18.28,"fcf":2816000000,"fcfMargin":11.17,"grossMargin":29.08,"netDebt":22706000000,"netIncome":2708000000,"operatingCf":6043000000,"revenue":25204000000,"roc":11.43,"roe":27.11,"sharesOutstanding":404200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.13,"fcfCagr5y":3.38,"roeAvg10y":28.1,"roeAvg5y":30.39,"yearsAvailable":20},"quarterly":[{"capex":3158000000,"ebitMargin":19.83,"fcf":2103000000,"fcfMargin":9.83,"grossMargin":29.32,"netDebt":16039000000,"netIncome":2641000000,"operatingCf":5261000000,"quarter":3,"revenue":21387000000,"roc":14.16,"roe":33.1,"sharesOutstanding":403200000,"year":2024},{"capex":3231000000,"ebitMargin":18.81,"fcf":2159000000,"fcfMargin":9.79,"grossMargin":29.07,"netDebt":23486000000,"netIncome":2746000000,"operatingCf":5390000000,"quarter":4,"revenue":22063000000,"roc":10.83,"roe":33.28,"sharesOutstanding":403600000,"year":2024},{"capex":3394000000,"ebitMargin":18.16,"fcf":1837000000,"fcfMargin":8.01,"grossMargin":28.89,"netDebt":23621000000,"netIncome":2675000000,"operatingCf":5231000000,"quarter":1,"revenue":22922000000,"roc":10.64,"roe":30.92,"sharesOutstanding":403900000,"year":2025},{"capex":3459000000,"ebitMargin":17.88,"fcf":2163000000,"fcfMargin":9.03,"grossMargin":28.97,"netDebt":23580000000,"netIncome":2721000000,"operatingCf":5622000000,"quarter":2,"revenue":23950000000,"roc":10.73,"roe":29.57,"sharesOutstanding":404300000,"year":2025},{"capex":3454000000,"ebitMargin":17.64,"fcf":2402000000,"fcfMargin":9.69,"grossMargin":28.92,"netDebt":23187000000,"netIncome":2564000000,"operatingCf":5856000000,"quarter":3,"revenue":24784000000,"roc":10.97,"roe":26.94,"sharesOutstanding":404300000,"year":2025},{"capex":3227000000,"ebitMargin":18.28,"fcf":2816000000,"fcfMargin":11.17,"grossMargin":29.08,"netDebt":22706000000,"netIncome":2708000000,"operatingCf":6043000000,"quarter":4,"revenue":25204000000,"roc":11.43,"roe":27.11,"sharesOutstanding":404500000,"year":2025},{"capex":3046000000,"ebitMargin":18.46,"fcf":3290000000,"fcfMargin":12.95,"grossMargin":32.06,"netDebt":22733000000,"netIncome":2794000000,"operatingCf":6336000000,"quarter":1,"revenue":25413000000,"roc":11.57,"roe":27.88,"sharesOutstanding":404400000,"year":2026},{"capex":2944000000,"ebitMargin":18.54,"fcf":3573000000,"fcfMargin":13.92,"grossMargin":35.04,"netDebt":22799000000,"netIncome":2853000000,"operatingCf":6517000000,"quarter":2,"revenue":25667000000,"roc":11.75,"roe":28.74,"sharesOutstanding":403300000,"year":2026}]}