{"annual":[{"capex":532000000,"ebitMargin":32.97,"fcf":7003000000,"fcfMargin":30.64,"grossMargin":80.31,"netDebt":23272000000,"netIncome":5144000000,"operatingCf":7535000000,"revenue":22859000000,"roc":17.88,"roe":130.39,"sharesOutstanding":1637000000,"year":2015},{"capex":479000000,"ebitMargin":36.43,"fcf":6562000000,"fcfMargin":25.59,"grossMargin":77.25,"netDebt":31742000000,"netIncome":5953000000,"operatingCf":7041000000,"revenue":25638000000,"roc":16.58,"roe":128.41,"sharesOutstanding":1631000000,"year":2016},{"capex":529000000,"ebitMargin":33.83,"fcf":9431000000,"fcfMargin":33.42,"grossMargin":75.05,"netDebt":28065000000,"netIncome":5309000000,"operatingCf":9960000000,"revenue":28216000000,"roc":17.63,"roe":104.16,"sharesOutstanding":1603000000,"year":2017},{"capex":638000000,"ebitMargin":19.49,"fcf":12789000000,"fcfMargin":39.05,"grossMargin":76.44,"netDebt":33021000000,"netIncome":5687000000,"operatingCf":13427000000,"revenue":32753000000,"roc":15.16,"roe":null,"sharesOutstanding":1546000000,"year":2018},{"capex":552000000,"ebitMargin":39.03,"fcf":12772000000,"fcfMargin":38.39,"grossMargin":77.64,"netDebt":27164000000,"netIncome":7882000000,"operatingCf":13324000000,"revenue":33266000000,"roc":17.66,"roe":null,"sharesOutstanding":1484000000,"year":2019},{"capex":798000000,"ebitMargin":24.81,"fcf":16790000000,"fcfMargin":36.66,"grossMargin":66.41,"netDebt":78614000000,"netIncome":4616000000,"operatingCf":17588000000,"revenue":45804000000,"roc":9.32,"roe":35.24,"sharesOutstanding":1673000000,"year":2020},{"capex":787000000,"ebitMargin":31.89,"fcf":21990000000,"fcfMargin":39.13,"grossMargin":68.96,"netDebt":67829000000,"netIncome":11542000000,"operatingCf":22777000000,"revenue":56197000000,"roc":16.1,"roe":74.77,"sharesOutstanding":1777000000,"year":2021},{"capex":695000000,"ebitMargin":31.21,"fcf":24248000000,"fcfMargin":41.77,"grossMargin":70,"netDebt":54990000000,"netIncome":11836000000,"operatingCf":24943000000,"revenue":58054000000,"roc":16.58,"roe":68.47,"sharesOutstanding":1778000000,"year":2022},{"capex":777000000,"ebitMargin":23.49,"fcf":22062000000,"fcfMargin":40.62,"grossMargin":62.42,"netDebt":47306000000,"netIncome":4863000000,"operatingCf":22839000000,"revenue":54318000000,"roc":13.17,"roe":46.77,"sharesOutstanding":1773000000,"year":2023},{"capex":974000000,"ebitMargin":16.22,"fcf":17832000000,"fcfMargin":31.65,"grossMargin":69.99,"netDebt":62317000000,"netIncome":4278000000,"operatingCf":18806000000,"revenue":56334000000,"roc":9.48,"roe":127.17,"sharesOutstanding":1773000000,"year":2024},{"capex":1214000000,"ebitMargin":32.85,"fcf":17816000000,"fcfMargin":29.13,"grossMargin":70.24,"netDebt":63839000000,"netIncome":4226000000,"operatingCf":19030000000,"revenue":61160000000,"roc":22.16,"roe":null,"sharesOutstanding":1774000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.19,"fcfCagr5y":-2.9,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":17},"quarterly":[{"capex":888000000,"ebitMargin":24.89,"fcf":15623000000,"fcfMargin":28.13,"grossMargin":67.21,"netDebt":63822000000,"netIncome":5122000000,"operatingCf":16511000000,"quarter":3,"revenue":55533000000,"roc":13.77,"roe":84.37,"sharesOutstanding":1772000000,"year":2024},{"capex":974000000,"ebitMargin":16.22,"fcf":17832000000,"fcfMargin":31.65,"grossMargin":69.99,"netDebt":62317000000,"netIncome":4278000000,"operatingCf":18806000000,"quarter":4,"revenue":56334000000,"roc":9.48,"roe":127.17,"sharesOutstanding":1773000000,"year":2024},{"capex":1016000000,"ebitMargin":17.56,"fcf":15385000000,"fcfMargin":26.82,"grossMargin":70.69,"netDebt":64714000000,"netIncome":4195000000,"operatingCf":16401000000,"quarter":1,"revenue":57367000000,"roc":10.1,"roe":286.94,"sharesOutstanding":1772000000,"year":2025},{"capex":1044000000,"ebitMargin":18.8,"fcf":18239000000,"fcfMargin":31.27,"grossMargin":70.93,"netDebt":64014000000,"netIncome":3763000000,"operatingCf":19283000000,"quarter":2,"revenue":58328000000,"roc":11.26,"roe":null,"sharesOutstanding":1772000000,"year":2025},{"capex":1176000000,"ebitMargin":15.16,"fcf":19684000000,"fcfMargin":33,"grossMargin":69.74,"netDebt":63114000000,"netIncome":2388000000,"operatingCf":20860000000,"quarter":3,"revenue":59644000000,"roc":9.57,"roe":null,"sharesOutstanding":1772000000,"year":2025},{"capex":1214000000,"ebitMargin":26.72,"fcf":17816000000,"fcfMargin":29.13,"grossMargin":70.24,"netDebt":63645000000,"netIncome":4226000000,"operatingCf":19030000000,"quarter":4,"revenue":61160000000,"roc":18.02,"roe":null,"sharesOutstanding":1774000000,"year":2025},{"capex":1244000000,"ebitMargin":27.6,"fcf":19980000000,"fcfMargin":31.81,"grossMargin":70.68,"netDebt":63467000000,"netIncome":3639000000,"operatingCf":21224000000,"quarter":1,"revenue":62819000000,"roc":18.38,"roe":null,"sharesOutstanding":1774000000,"year":2026},{"capex":1297000000,"ebitMargin":29.32,"fcf":18210000000,"fcfMargin":28.28,"grossMargin":71.48,"netDebt":64253000000,"netIncome":6314000000,"operatingCf":19507000000,"quarter":2,"revenue":64386000000,"roc":20.19,"roe":null,"sharesOutstanding":1771000000,"year":2026}]}