{"annual":[{"capex":1341000000,"ebitMargin":23.09,"fcf":9631000000,"fcfMargin":28.01,"grossMargin":89.5,"netDebt":30000000000,"netIncome":5163000000,"operatingCf":10972000000,"revenue":34380000000,"roc":8.88,"roe":24.59,"sharesOutstanding":1003000000,"year":2015},{"capex":1375000000,"ebitMargin":20.96,"fcf":6849000000,"fcfMargin":17.85,"grossMargin":86.62,"netDebt":27478000000,"netIncome":5375000000,"operatingCf":8224000000,"revenue":38361000000,"roc":9.47,"roe":26.22,"sharesOutstanding":935000000,"year":2016},{"capex":1062000000,"ebitMargin":19.04,"fcf":12478000000,"fcfMargin":32,"grossMargin":87.5,"netDebt":26203000000,"netIncome":2748000000,"operatingCf":13540000000,"revenue":38990000000,"roc":7.84,"roe":15.05,"sharesOutstanding":886000000,"year":2017},{"capex":1310000000,"ebitMargin":18.78,"fcf":7620000000,"fcfMargin":17.62,"grossMargin":85.45,"netDebt":34000000000,"netIncome":6921000000,"operatingCf":8930000000,"revenue":43258000000,"roc":4.68,"roe":31.46,"sharesOutstanding":859000000,"year":2018},{"capex":1645000000,"ebitMargin":17.9,"fcf":11987000000,"fcfMargin":25.45,"grossMargin":85.06,"netDebt":40003000000,"netIncome":6759000000,"operatingCf":13632000000,"revenue":47097000000,"roc":8.1,"roe":29.3,"sharesOutstanding":830000000,"year":2019},{"capex":1478000000,"ebitMargin":11.21,"fcf":4113000000,"fcfMargin":10.73,"grossMargin":82.19,"netDebt":12004000000,"netIncome":3135000000,"operatingCf":5591000000,"revenue":38337000000,"roc":4.68,"roe":13.64,"sharesOutstanding":806000000,"year":2020},{"capex":1550000000,"ebitMargin":24.06,"fcf":13095000000,"fcfMargin":29.47,"grossMargin":100.31,"netDebt":19396000000,"netIncome":8060000000,"operatingCf":14645000000,"revenue":44430000000,"roc":11.94,"roe":36.34,"sharesOutstanding":790000000,"year":2021},{"capex":1855000000,"ebitMargin":17.23,"fcf":19224000000,"fcfMargin":34.56,"grossMargin":91.11,"netDebt":10384000000,"netIncome":7514000000,"operatingCf":21079000000,"revenue":55625000000,"roc":9.35,"roe":30.41,"sharesOutstanding":752000000,"year":2022},{"capex":1563000000,"ebitMargin":15.61,"fcf":16996000000,"fcfMargin":25.23,"grossMargin":82.52,"netDebt":2629000000,"netIncome":8374000000,"operatingCf":18559000000,"revenue":67364000000,"roc":9.1,"roe":29.85,"sharesOutstanding":736000000,"year":2023},{"capex":1911000000,"ebitMargin":17.38,"fcf":12139000000,"fcfMargin":16.36,"grossMargin":81.89,"netDebt":10537000000,"netIncome":10129000000,"operatingCf":14050000000,"revenue":74201000000,"roc":11.25,"roe":33.47,"sharesOutstanding":713000000,"year":2024},{"capex":2425000000,"ebitMargin":17.14,"fcf":16003000000,"fcfMargin":19.89,"grossMargin":83.23,"netDebt":10051000000,"netIncome":10833000000,"operatingCf":18428000000,"revenue":80464000000,"roc":10.67,"roe":32.36,"sharesOutstanding":696000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.71,"fcfCagr5y":7.4,"roeAvg10y":27.81,"roeAvg5y":32.49,"yearsAvailable":20},"quarterly":[{"capex":1913000000,"ebitMargin":17.38,"fcf":12137000000,"fcfMargin":16.36,"grossMargin":81.89,"netDebt":10537000000,"netIncome":10129000000,"operatingCf":14050000000,"quarter":4,"revenue":74201000000,"roc":11.25,"roe":33.47,"sharesOutstanding":704000000,"year":2024},{"capex":1947000000,"ebitMargin":17.36,"fcf":11315000000,"fcfMargin":15.02,"grossMargin":82.37,"netDebt":389000000,"netIncome":10276000000,"operatingCf":13262000000,"quarter":1,"revenue":75327000000,"roc":10.83,"roe":32.93,"sharesOutstanding":702000000,"year":2025},{"capex":2001000000,"ebitMargin":16.71,"fcf":11093000000,"fcfMargin":14.43,"grossMargin":82.53,"netDebt":1865000000,"netIncome":10146000000,"operatingCf":13094000000,"quarter":2,"revenue":76863000000,"roc":9.83,"roe":31.4,"sharesOutstanding":699000000,"year":2025},{"capex":2199000000,"ebitMargin":17.12,"fcf":18940000000,"fcfMargin":24.08,"grossMargin":83.03,"netDebt":5798000000,"netIncome":10541000000,"operatingCf":21139000000,"quarter":3,"revenue":78641000000,"roc":10.24,"roe":32.52,"sharesOutstanding":693000000,"year":2025},{"capex":2425000000,"ebitMargin":17.14,"fcf":16003000000,"fcfMargin":19.89,"grossMargin":83.23,"netDebt":10051000000,"netIncome":10833000000,"operatingCf":18428000000,"quarter":4,"revenue":80464000000,"roc":10.67,"roe":32.36,"sharesOutstanding":688000000,"year":2025},{"capex":3144000000,"ebitMargin":20.7,"fcf":14324000000,"fcfMargin":17.38,"grossMargin":83.5,"netDebt":6685000000,"netIncome":11220000000,"operatingCf":17468000000,"quarter":1,"revenue":82411000000,"roc":11.43,"roe":33,"sharesOutstanding":686000000,"year":2026},{"capex":3423000000,"ebitMargin":27.18,"fcf":15052000000,"fcfMargin":17.9,"grossMargin":84.35,"netDebt":13806000000,"netIncome":11445000000,"operatingCf":18475000000,"quarter":2,"revenue":84073000000,"roc":17.08,"roe":33.39,"sharesOutstanding":678000000,"year":2026},{"capex":4042000000,"ebitMargin":27.55,"fcf":14710000000,"fcfMargin":17.21,"grossMargin":85.21,"netDebt":16750000000,"netIncome":12255000000,"operatingCf":17559000000,"quarter":3,"revenue":85496000000,"roc":7.63,"roe":34.23,"sharesOutstanding":674000000,"year":2026}]}