{"annual":[{"capex":215000000,"ebitMargin":17.53,"fcf":948000000,"fcfMargin":9.81,"grossMargin":40.92,"netDebt":-255000000,"netIncome":1377000000,"operatingCf":1163000000,"revenue":9659000000,"roc":14.71,"roe":18.09,"sharesOutstanding":1226000000,"year":2015},{"capex":253000000,"ebitMargin":19.88,"fcf":2213000000,"fcfMargin":20.44,"grossMargin":41.67,"netDebt":-81000000,"netIncome":1721000000,"operatingCf":2466000000,"revenue":10825000000,"roc":19.67,"roe":23.85,"sharesOutstanding":1116000000,"year":2016},{"capex":345000000,"ebitMargin":26.78,"fcf":3264000000,"fcfMargin":22.21,"grossMargin":44.99,"netDebt":294000000,"netIncome":3519000000,"operatingCf":3609000000,"revenue":14698000000,"roc":25.72,"roe":37.64,"sharesOutstanding":1084000000,"year":2017},{"capex":622000000,"ebitMargin":26.88,"fcf":3165000000,"fcfMargin":18.95,"grossMargin":45,"netDebt":1869000000,"netIncome":3038000000,"operatingCf":3787000000,"revenue":16705000000,"roc":32.77,"roe":44.42,"sharesOutstanding":1026000000,"year":2018},{"capex":441000000,"ebitMargin":22.93,"fcf":2806000000,"fcfMargin":19.21,"grossMargin":43.72,"netDebt":2184000000,"netIncome":2706000000,"operatingCf":3247000000,"revenue":14608000000,"roc":22.96,"roe":32.94,"sharesOutstanding":945000000,"year":2019},{"capex":422000000,"ebitMargin":25.37,"fcf":3382000000,"fcfMargin":19.66,"grossMargin":44.72,"netDebt":97000000,"netIncome":3619000000,"operatingCf":3804000000,"revenue":17202000000,"roc":24.39,"roe":34.21,"sharesOutstanding":923000000,"year":2020},{"capex":668000000,"ebitMargin":29.87,"fcf":4774000000,"fcfMargin":20.7,"grossMargin":47.32,"netDebt":457000000,"netIncome":5888000000,"operatingCf":5442000000,"revenue":23063000000,"roc":35.36,"roe":48.08,"sharesOutstanding":919000000,"year":2021},{"capex":787000000,"ebitMargin":30.2,"fcf":4612000000,"fcfMargin":17.89,"grossMargin":46.51,"netDebt":3834000000,"netIncome":6525000000,"operatingCf":5399000000,"revenue":25785000000,"roc":40.25,"roe":53.51,"sharesOutstanding":877000000,"year":2022},{"capex":1106000000,"ebitMargin":28.86,"fcf":7594000000,"fcfMargin":28.64,"grossMargin":46.7,"netDebt":-133000000,"netIncome":6856000000,"operatingCf":8700000000,"revenue":26517000000,"roc":32.77,"roe":41.94,"sharesOutstanding":845000000,"year":2023},{"capex":1190000000,"ebitMargin":28.95,"fcf":7487000000,"fcfMargin":27.55,"grossMargin":47.46,"netDebt":-1417000000,"netIncome":7177000000,"operatingCf":8677000000,"revenue":27176000000,"roc":30.33,"roe":37.77,"sharesOutstanding":834000000,"year":2024},{"capex":2260000000,"ebitMargin":29.22,"fcf":5698000000,"fcfMargin":20.09,"grossMargin":48.67,"netDebt":-191000000,"netIncome":6998000000,"operatingCf":7958000000,"revenue":28368000000,"roc":29.29,"roe":34.28,"sharesOutstanding":808000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.8,"fcfCagr5y":17.63,"roeAvg10y":38.86,"roeAvg5y":43.11,"yearsAvailable":20},"quarterly":[{"capex":1190000000,"ebitMargin":28.95,"fcf":7487000000,"fcfMargin":27.55,"grossMargin":47.46,"netDebt":-1417000000,"netIncome":7177000000,"operatingCf":8677000000,"quarter":4,"revenue":27176000000,"roc":30.33,"roe":37.77,"sharesOutstanding":828000000,"year":2024},{"capex":1342000000,"ebitMargin":29.22,"fcf":5935000000,"fcfMargin":21.48,"grossMargin":47.73,"netDebt":-1630000000,"netIncome":6343000000,"operatingCf":7277000000,"quarter":1,"revenue":27635000000,"roc":31.54,"roe":34.06,"sharesOutstanding":819000000,"year":2025},{"capex":1595000000,"ebitMargin":29.66,"fcf":5861000000,"fcfMargin":20.87,"grossMargin":48.14,"netDebt":501000000,"netIncome":6758000000,"operatingCf":7456000000,"quarter":2,"revenue":28089000000,"roc":32.5,"roe":35.64,"sharesOutstanding":815000000,"year":2025},{"capex":1882000000,"ebitMargin":30.14,"fcf":5823000000,"fcfMargin":20.35,"grossMargin":48.5,"netDebt":1379000000,"netIncome":6832000000,"operatingCf":7705000000,"quarter":3,"revenue":28613000000,"roc":32.75,"roe":35.03,"sharesOutstanding":811000000,"year":2025},{"capex":2260000000,"ebitMargin":29.22,"fcf":5698000000,"fcfMargin":20.09,"grossMargin":48.67,"netDebt":-191000000,"netIncome":6998000000,"operatingCf":7958000000,"quarter":4,"revenue":28368000000,"roc":29.29,"roe":34.28,"sharesOutstanding":798000000,"year":2025},{"capex":2525000000,"ebitMargin":29.1,"fcf":6194000000,"fcfMargin":21.95,"grossMargin":48.72,"netDebt":-28000000,"netIncome":7839000000,"operatingCf":8719000000,"quarter":1,"revenue":28214000000,"roc":27.47,"roe":36.1,"sharesOutstanding":799000000,"year":2026},{"capex":2650000000,"ebitMargin":29.51,"fcf":5341000000,"fcfMargin":18.4,"grossMargin":48.96,"netDebt":967000000,"netIncome":8508000000,"operatingCf":7991000000,"quarter":2,"revenue":29024000000,"roc":27.37,"roe":35.58,"sharesOutstanding":799000000,"year":2026},{"capex":2773000000,"ebitMargin":30.5,"fcf":5621000000,"fcfMargin":18.23,"grossMargin":49.4,"netDebt":309000000,"netIncome":9267000000,"operatingCf":8394000000,"quarter":3,"revenue":30837000000,"roc":28.36,"roe":36.16,"sharesOutstanding":800000000,"year":2026}]}