{"annual":[{"capex":1110000000,"ebitMargin":14.45,"fcf":1856000000,"fcfMargin":9.1,"grossMargin":53.71,"netDebt":4000000000,"netIncome":4423000000,"operatingCf":2966000000,"revenue":20405000000,"roc":8.47,"roe":20.85,"sharesOutstanding":1506000000,"year":2015},{"capex":1121000000,"ebitMargin":15.58,"fcf":2082000000,"fcfMargin":9.98,"grossMargin":53.92,"netDebt":3386000000,"netIncome":1400000000,"operatingCf":3203000000,"revenue":20853000000,"roc":6.72,"roe":6.82,"sharesOutstanding":1483000000,"year":2016},{"capex":1135000000,"ebitMargin":7.2,"fcf":4435000000,"fcfMargin":16.19,"grossMargin":47.7,"netDebt":18517000000,"netIncome":477000000,"operatingCf":5570000000,"revenue":27390000000,"roc":2.93,"roe":1.54,"sharesOutstanding":1749000000,"year":2017},{"capex":1394000000,"ebitMargin":12.57,"fcf":4906000000,"fcfMargin":16.04,"grossMargin":51.75,"netDebt":15722000000,"netIncome":2368000000,"operatingCf":6300000000,"revenue":30578000000,"roc":6.61,"roe":7.76,"sharesOutstanding":1770000000,"year":2018},{"capex":1638000000,"ebitMargin":14.39,"fcf":4498000000,"fcfMargin":14.1,"grossMargin":52.32,"netDebt":15239000000,"netIncome":3687000000,"operatingCf":6136000000,"revenue":31904000000,"roc":8.05,"roe":11.86,"sharesOutstanding":1781000000,"year":2019},{"capex":2177000000,"ebitMargin":15.29,"fcf":5724000000,"fcfMargin":16.54,"grossMargin":50.21,"netDebt":13052000000,"netIncome":4495000000,"operatingCf":7901000000,"revenue":34608000000,"roc":8.73,"roe":13.71,"sharesOutstanding":1786000000,"year":2020},{"capex":1885000000,"ebitMargin":21.36,"fcf":8648000000,"fcfMargin":20.08,"grossMargin":53.89,"netDebt":9452000000,"netIncome":7071000000,"operatingCf":10533000000,"revenue":43075000000,"roc":14.82,"roe":19.75,"sharesOutstanding":1789000000,"year":2021},{"capex":1777000000,"ebitMargin":19.16,"fcf":7804000000,"fcfMargin":17.88,"grossMargin":51.14,"netDebt":8064000000,"netIncome":6933000000,"operatingCf":9581000000,"revenue":43653000000,"roc":14.19,"roe":18.9,"sharesOutstanding":1764000000,"year":2022},{"capex":2202000000,"ebitMargin":16.04,"fcf":5059000000,"fcfMargin":12.61,"grossMargin":49.96,"netDebt":8977000000,"netIncome":5723000000,"operatingCf":7261000000,"revenue":40109000000,"roc":10.84,"roe":14.83,"sharesOutstanding":1749000000,"year":2023},{"capex":2207000000,"ebitMargin":16.27,"fcf":6351000000,"fcfMargin":15.14,"grossMargin":50.83,"netDebt":7659000000,"netIncome":13402000000,"operatingCf":8558000000,"revenue":41950000000,"roc":10.15,"roe":28.12,"sharesOutstanding":1748000000,"year":2024},{"capex":2171000000,"ebitMargin":18.16,"fcf":7395000000,"fcfMargin":16.68,"grossMargin":55.51,"netDebt":6545000000,"netIncome":6524000000,"operatingCf":9566000000,"revenue":44328000000,"roc":11.46,"roe":12.51,"sharesOutstanding":1747000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.64,"fcfCagr5y":-5.35,"roeAvg10y":13.58,"roeAvg5y":18.82,"yearsAvailable":20},"quarterly":[{"capex":2207000000,"ebitMargin":16.4,"fcf":6351000000,"fcfMargin":15.14,"grossMargin":50.9,"netDebt":7659000000,"netIncome":13402000000,"operatingCf":8558000000,"quarter":4,"revenue":41950000000,"roc":10.23,"roe":28.12,"sharesOutstanding":1746000000,"year":2024},{"capex":2293000000,"ebitMargin":16.96,"fcf":6657000000,"fcfMargin":15.72,"grossMargin":51.42,"netDebt":6710000000,"netIncome":13502000000,"operatingCf":8950000000,"quarter":1,"revenue":42344000000,"roc":10.49,"roe":27.66,"sharesOutstanding":1747220000,"year":2025},{"capex":2262000000,"ebitMargin":17.51,"fcf":6775000000,"fcfMargin":15.72,"grossMargin":52.79,"netDebt":6486000000,"netIncome":13979000000,"operatingCf":9037000000,"quarter":2,"revenue":43109000000,"roc":10.7,"roe":27.65,"sharesOutstanding":1751000000,"year":2025},{"capex":2202000000,"ebitMargin":17.76,"fcf":6917000000,"fcfMargin":15.78,"grossMargin":53.98,"netDebt":5430000000,"netIncome":13977000000,"operatingCf":9119000000,"quarter":3,"revenue":43843000000,"roc":11.19,"roe":27.43,"sharesOutstanding":1749000000,"year":2025},{"capex":2171000000,"ebitMargin":18.16,"fcf":7395000000,"fcfMargin":16.68,"grossMargin":55.51,"netDebt":6545000000,"netIncome":6524000000,"operatingCf":9566000000,"quarter":4,"revenue":44328000000,"roc":11.46,"roe":12.51,"sharesOutstanding":1747000000,"year":2025},{"capex":2086000000,"ebitMargin":18.17,"fcf":7378000000,"fcfMargin":16.35,"grossMargin":56.38,"netDebt":27244000000,"netIncome":6276000000,"operatingCf":9464000000,"quarter":1,"revenue":45134000000,"roc":8.91,"roe":12.06,"sharesOutstanding":1747000000,"year":2026},{"capex":1983000000,"ebitMargin":17.03,"fcf":8720000000,"fcfMargin":18.72,"grossMargin":56.8,"netDebt":27504000000,"netIncome":5425000000,"operatingCf":9905000000,"quarter":2,"revenue":46585000000,"roc":8.68,"roe":10.61,"sharesOutstanding":1743000000,"year":2026},{"capex":null,"ebitMargin":15.24,"fcf":null,"fcfMargin":null,"grossMargin":57.12,"netDebt":null,"netIncome":4701000000,"operatingCf":null,"quarter":3,"revenue":48229000000,"roc":null,"roe":null,"sharesOutstanding":1738000000,"year":2026}]}