{"annual":[{"capex":229000000,"ebitMargin":44.35,"fcf":5581000000,"fcfMargin":29.6,"grossMargin":58.95,"netDebt":10550000000,"netIncome":5241000000,"operatingCf":5810000000,"revenue":18854000000,"roc":32.84,"roe":182.42,"sharesOutstanding":1962921348,"year":2015},{"capex":189000000,"ebitMargin":45.31,"fcf":3602000000,"fcfMargin":18.63,"grossMargin":59.94,"netDebt":9312000000,"netIncome":14239000000,"operatingCf":3791000000,"revenue":19337000000,"roc":22.72,"roe":111.48,"sharesOutstanding":1952000000,"year":2016},{"capex":199000000,"ebitMargin":49.02,"fcf":4723000000,"fcfMargin":24.23,"grossMargin":61.31,"netDebt":12641000000,"netIncome":10222000000,"operatingCf":4922000000,"revenue":19494000000,"roc":26.25,"roe":66.48,"sharesOutstanding":1921000000,"year":2017},{"capex":238000000,"ebitMargin":35.94,"fcf":8153000000,"fcfMargin":32.14,"grossMargin":48.31,"netDebt":24413000000,"netIncome":6963000000,"operatingCf":8391000000,"revenue":25364000000,"roc":26.46,"roe":47.09,"sharesOutstanding":1888000000,"year":2018},{"capex":246000000,"ebitMargin":41.12,"fcf":7591000000,"fcfMargin":30.23,"grossMargin":72.68,"netDebt":25925000000,"netIncome":-1293000000,"operatingCf":7837000000,"revenue":25110000000,"roc":25.13,"roe":-20.78,"sharesOutstanding":1869000000,"year":2019},{"capex":231000000,"ebitMargin":41.57,"fcf":8154000000,"fcfMargin":31.18,"grossMargin":49.8,"netDebt":24526000000,"netIncome":4467000000,"operatingCf":8385000000,"revenue":26153000000,"roc":28.35,"roe":157.34,"sharesOutstanding":1859000000,"year":2020},{"capex":169000000,"ebitMargin":44.44,"fcf":8236000000,"fcfMargin":31.66,"grossMargin":73.57,"netDebt":23500000000,"netIncome":2475000000,"operatingCf":8405000000,"revenue":26013000000,"roc":37.36,"roe":null,"sharesOutstanding":1845000000,"year":2021},{"capex":205000000,"ebitMargin":47.49,"fcf":8051000000,"fcfMargin":32.08,"grossMargin":56.77,"netDebt":22650000000,"netIncome":5764000000,"operatingCf":8256000000,"revenue":25096000000,"roc":42.06,"roe":null,"sharesOutstanding":1804000000,"year":2022},{"capex":196000000,"ebitMargin":50.31,"fcf":9091000000,"fcfMargin":37.13,"grossMargin":58.34,"netDebt":22547000000,"netIncome":8130000000,"operatingCf":9287000000,"revenue":24483000000,"roc":45.2,"roe":null,"sharesOutstanding":1777000000,"year":2023},{"capex":142000000,"ebitMargin":54.98,"fcf":8611000000,"fcfMargin":42.12,"grossMargin":70.27,"netDebt":21799000000,"netIncome":11264000000,"operatingCf":8753000000,"revenue":20444000000,"roc":42.59,"roe":null,"sharesOutstanding":1718000000,"year":2024},{"capex":216000000,"ebitMargin":59.76,"fcf":9074000000,"fcfMargin":45.06,"grossMargin":72.21,"netDebt":21228000000,"netIncome":6947000000,"operatingCf":9290000000,"revenue":20139000000,"roc":46.53,"roe":null,"sharesOutstanding":1677000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.53,"fcfCagr5y":3.09,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":148000000,"ebitMargin":54.78,"fcf":8492000000,"fcfMargin":41.71,"grossMargin":70.04,"netDebt":23258000000,"netIncome":10285000000,"operatingCf":8640000000,"quarter":3,"revenue":20362000000,"roc":42.62,"roe":null,"sharesOutstanding":1703000000,"year":2024},{"capex":142000000,"ebitMargin":54.98,"fcf":8611000000,"fcfMargin":42.12,"grossMargin":70.27,"netDebt":21799000000,"netIncome":11264000000,"operatingCf":8753000000,"quarter":4,"revenue":20444000000,"roc":42.59,"roe":null,"sharesOutstanding":1694000000,"year":2024},{"capex":145000000,"ebitMargin":55.46,"fcf":8451000000,"fcfMargin":41.74,"grossMargin":70.81,"netDebt":21333000000,"netIncome":10212000000,"operatingCf":8596000000,"quarter":1,"revenue":20246000000,"roc":44.72,"roe":null,"sharesOutstanding":1690000000,"year":2025},{"capex":148000000,"ebitMargin":58.87,"fcf":8728000000,"fcfMargin":43.08,"grossMargin":71.63,"netDebt":23433000000,"netIncome":8787000000,"operatingCf":8876000000,"quarter":2,"revenue":20259000000,"roc":46.69,"roe":null,"sharesOutstanding":1684000000,"year":2025},{"capex":171000000,"ebitMargin":59.54,"fcf":9188000000,"fcfMargin":45.56,"grossMargin":71.98,"netDebt":22229000000,"netIncome":8869000000,"operatingCf":9359000000,"quarter":3,"revenue":20166000000,"roc":44.93,"roe":null,"sharesOutstanding":1684000000,"year":2025},{"capex":216000000,"ebitMargin":59.76,"fcf":9074000000,"fcfMargin":45.06,"grossMargin":72.21,"netDebt":21235000000,"netIncome":6947000000,"operatingCf":9290000000,"quarter":4,"revenue":20139000000,"roc":46.53,"roe":null,"sharesOutstanding":1677000000,"year":2025},{"capex":271000000,"ebitMargin":58.58,"fcf":8623000000,"fcfMargin":40.97,"grossMargin":70.31,"netDebt":21071000000,"netIncome":8053000000,"operatingCf":8894000000,"quarter":1,"revenue":21048000000,"roc":47.1,"roe":null,"sharesOutstanding":1673000000,"year":2026},{"capex":296000000,"ebitMargin":58.05,"fcf":9112000000,"fcfMargin":43.16,"grossMargin":69.95,"netDebt":22210000000,"netIncome":7973000000,"operatingCf":9408000000,"quarter":2,"revenue":21114000000,"roc":47.87,"roe":null,"sharesOutstanding":1672000000,"year":2026}]}