{"annual":[{"capex":649000000,"ebitMargin":39.1,"fcf":8428000000,"fcfMargin":38.91,"grossMargin":80.49,"netDebt":27285000000,"netIncome":6939000000,"operatingCf":9077000000,"revenue":21662000000,"roc":13.46,"roe":24.71,"sharesOutstanding":766000000,"year":2015},{"capex":837000000,"ebitMargin":42.6,"fcf":9517000000,"fcfMargin":41.39,"grossMargin":81.9,"netDebt":31355000000,"netIncome":7722000000,"operatingCf":10354000000,"revenue":22991000000,"roc":14.75,"roe":25.85,"sharesOutstanding":754000000,"year":2016},{"capex":664000000,"ebitMargin":43.65,"fcf":10513000000,"fcfMargin":46.01,"grossMargin":82.19,"netDebt":31542000000,"netIncome":1979000000,"operatingCf":11177000000,"revenue":22849000000,"roc":14.06,"roe":7.84,"sharesOutstanding":735000000,"year":2017},{"capex":738000000,"ebitMargin":43.22,"fcf":10558000000,"fcfMargin":44.46,"grossMargin":82.73,"netDebt":26984000000,"netIncome":8394000000,"operatingCf":11296000000,"revenue":23747000000,"roc":19.39,"roe":67.15,"sharesOutstanding":665000000,"year":2018},{"capex":618000000,"ebitMargin":41.41,"fcf":8532000000,"fcfMargin":36.52,"grossMargin":81.35,"netDebt":23866000000,"netIncome":7842000000,"operatingCf":9150000000,"revenue":23362000000,"roc":20.64,"roe":81.07,"sharesOutstanding":609000000,"year":2019},{"capex":608000000,"ebitMargin":35.95,"fcf":9889000000,"fcfMargin":38.9,"grossMargin":75.77,"netDebt":26720000000,"netIncome":7264000000,"operatingCf":10497000000,"revenue":25424000000,"roc":17.82,"roe":77.2,"sharesOutstanding":590000000,"year":2020},{"capex":880000000,"ebitMargin":29.4,"fcf":8381000000,"fcfMargin":32.26,"grossMargin":75.16,"netDebt":25320000000,"netIncome":5893000000,"operatingCf":9261000000,"revenue":25979000000,"roc":15.6,"roe":87.96,"sharesOutstanding":573000000,"year":2021},{"capex":936000000,"ebitMargin":36.34,"fcf":8785000000,"fcfMargin":33.37,"grossMargin":75.66,"netDebt":31316000000,"netIncome":6552000000,"operatingCf":9721000000,"revenue":26323000000,"roc":19.35,"roe":178.97,"sharesOutstanding":541000000,"year":2022},{"capex":1112000000,"ebitMargin":28.01,"fcf":7359000000,"fcfMargin":26.11,"grossMargin":70.02,"netDebt":53669000000,"netIncome":6717000000,"operatingCf":8471000000,"revenue":28190000000,"roc":10.03,"roe":107.78,"sharesOutstanding":538000000,"year":2023},{"capex":1096000000,"ebitMargin":21.71,"fcf":10394000000,"fcfMargin":31.1,"grossMargin":61.53,"netDebt":48126000000,"netIncome":4090000000,"operatingCf":11490000000,"revenue":33424000000,"roc":10.56,"roe":69.59,"sharesOutstanding":541000000,"year":2024},{"capex":1858000000,"ebitMargin":29.06,"fcf":8100000000,"fcfMargin":22.05,"grossMargin":70.8,"netDebt":45475000000,"netIncome":7711000000,"operatingCf":9958000000,"revenue":36741000000,"roc":16.4,"roe":89.06,"sharesOutstanding":542000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-1.19,"fcfCagr5y":-1.5,"roeAvg10y":79.25,"roeAvg5y":106.67,"yearsAvailable":20},"quarterly":[{"capex":974000000,"ebitMargin":19.11,"fcf":6283000000,"fcfMargin":19.31,"grossMargin":60.48,"netDebt":51387000000,"netIncome":4230000000,"operatingCf":7257000000,"quarter":3,"revenue":32534000000,"roc":8.81,"roe":56.2,"sharesOutstanding":542000000,"year":2024},{"capex":1096000000,"ebitMargin":21.71,"fcf":10394000000,"fcfMargin":31.1,"grossMargin":61.53,"netDebt":48126000000,"netIncome":4090000000,"operatingCf":11490000000,"quarter":4,"revenue":33424000000,"roc":10.56,"roe":69.59,"sharesOutstanding":542000000,"year":2024},{"capex":1277000000,"ebitMargin":21.82,"fcf":10915000000,"fcfMargin":31.98,"grossMargin":63,"netDebt":48571000000,"netIncome":5933000000,"operatingCf":12192000000,"quarter":1,"revenue":34126000000,"roc":11.22,"roe":95.59,"sharesOutstanding":541000000,"year":2025},{"capex":1408000000,"ebitMargin":23.44,"fcf":10605000000,"fcfMargin":30.38,"grossMargin":64.47,"netDebt":48176000000,"netIncome":6619000000,"operatingCf":12013000000,"quarter":2,"revenue":34905000000,"roc":12.13,"roe":89.11,"sharesOutstanding":541000000,"year":2025},{"capex":1587000000,"ebitMargin":24.08,"fcf":11539000000,"fcfMargin":32.09,"grossMargin":66.15,"netDebt":45142000000,"netIncome":7005000000,"operatingCf":13126000000,"quarter":3,"revenue":35959000000,"roc":12.67,"roe":72.82,"sharesOutstanding":542000000,"year":2025},{"capex":1858000000,"ebitMargin":27.99,"fcf":8100000000,"fcfMargin":22.03,"grossMargin":70.49,"netDebt":45475000000,"netIncome":7711000000,"operatingCf":9958000000,"quarter":4,"revenue":36769000000,"roc":15.81,"roe":89.06,"sharesOutstanding":543000000,"year":2025},{"capex":2159000000,"ebitMargin":31.63,"fcf":8597000000,"fcfMargin":23.09,"grossMargin":71.46,"netDebt":45285000000,"netIncome":7800000000,"operatingCf":10756000000,"quarter":1,"revenue":37238000000,"roc":17.44,"roe":84.87,"sharesOutstanding":544000000,"year":2026},{"capex":2303000000,"ebitMargin":33.18,"fcf":10175000000,"fcfMargin":26.69,"grossMargin":72.65,"netDebt":43315000000,"netIncome":8743000000,"operatingCf":12478000000,"quarter":2,"revenue":38125000000,"roc":18.03,"roe":74.8,"sharesOutstanding":544000000,"year":2026}]}