{
 "2015": {
  "net_income_bn": 85.9,
  "capex_bn": 35.8,
  "ocf_bn": 129.0
 },
 "2016": {
  "net_income_bn": 95.6,
  "capex_bn": 43.8,
  "ocf_bn": 169.3
 },
 "2017": {
  "net_income_bn": 102.3,
  "capex_bn": 55.9,
  "ocf_bn": 186.3
 },
 "2018": {
  "net_income_bn": 142.2,
  "capex_bn": 79.5,
  "ocf_bn": 235.1
 },
 "2019": {
  "net_income_bn": 160.8,
  "capex_bn": 81.3,
  "ocf_bn": 258.1
 },
 "2020": {
  "net_income_bn": 197.5,
  "capex_bn": 103.5,
  "ocf_bn": 323.0
 },
 "2021": {
  "net_income_bn": 320.0,
  "capex_bn": 143.4,
  "ocf_bn": 397.1
 },
 "2022": {
  "net_income_bn": 269.9,
  "capex_bn": 170.2,
  "ocf_bn": 420.3
 },
 "2023": {
  "net_income_bn": 357.5,
  "capex_bn": 161.3,
  "ocf_bn": 497.3
 },
 "2024": {
  "net_income_bn": 483.6,
  "capex_bn": 241.3,
  "ocf_bn": 648.3
 },
 "2025": {
  "net_income_bn": 608.0,
  "capex_bn": 384.8,
  "ocf_bn": 785.1
 }
}