{"annual":[{"capex":165000000,"ebitMargin":11.94,"fcf":1068000000,"fcfMargin":52.69,"grossMargin":88.36,"netDebt":null,"netIncome":388000000,"operatingCf":1233000000,"revenue":2027000000,"roc":null,"roe":null,"sharesOutstanding":1026054856,"year":2021},{"capex":75000000,"ebitMargin":25.16,"fcf":383000000,"fcfMargin":14.17,"grossMargin":91.86,"netDebt":-743000000,"netIncome":549000000,"operatingCf":458000000,"revenue":2703000000,"roc":13.29,"roe":15.47,"sharesOutstanding":1026054856,"year":2022},{"capex":93000000,"ebitMargin":25.31,"fcf":646000000,"fcfMargin":24.11,"grossMargin":92.72,"netDebt":-1335000000,"netIncome":524000000,"operatingCf":739000000,"revenue":2679000000,"roc":12.32,"roe":12.94,"sharesOutstanding":1026054856,"year":2023},{"capex":143000000,"ebitMargin":3.06,"fcf":947000000,"fcfMargin":29.29,"grossMargin":92.76,"netDebt":-1697000000,"netIncome":306000000,"operatingCf":1090000000,"revenue":3233000000,"roc":1.54,"roe":5.78,"sharesOutstanding":1044497032,"year":2024},{"capex":219000000,"ebitMargin":20.64,"fcf":178000000,"fcfMargin":4.44,"grossMargin":94.86,"netDebt":-1729000000,"netIncome":792000000,"operatingCf":397000000,"revenue":4007000000,"roc":10.33,"roe":11.58,"sharesOutstanding":1063000000,"year":2025},{"capex":545000000,"ebitMargin":18.46,"fcf":979000000,"fcfMargin":19.9,"grossMargin":92.48,"netDebt":-2294000000,"netIncome":904000000,"operatingCf":1524000000,"revenue":4920000000,"roc":9.4,"roe":10.91,"sharesOutstanding":1068000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":0.11,"roeAvg10y":null,"roeAvg5y":11.34,"yearsAvailable":6},"quarterly":[{"capex":168000000,"ebitMargin":11.49,"fcf":525000000,"fcfMargin":14.85,"grossMargin":93.62,"netDebt":-1235000000,"netIncome":641000000,"operatingCf":693000000,"quarter":3,"revenue":3535000000,"roc":5.65,"roe":10.66,"sharesOutstanding":1063000000,"year":2024},{"capex":180000000,"ebitMargin":11.94,"fcf":626000000,"fcfMargin":16.95,"grossMargin":94.04,"netDebt":-1765000000,"netIncome":806000000,"operatingCf":806000000,"quarter":4,"revenue":3694000000,"roc":5.79,"roe":12.56,"sharesOutstanding":1064000000,"year":2024},{"capex":239000000,"ebitMargin":20.74,"fcf":158000000,"fcfMargin":3.94,"grossMargin":94.7,"netDebt":-1729000000,"netIncome":792000000,"operatingCf":397000000,"quarter":1,"revenue":4007000000,"roc":10.38,"roe":11.58,"sharesOutstanding":1065000000,"year":2025},{"capex":362000000,"ebitMargin":18.35,"fcf":657000000,"fcfMargin":15.94,"grossMargin":94.71,"netDebt":-1560000000,"netIncome":699000000,"operatingCf":1019000000,"quarter":2,"revenue":4121000000,"roc":9.05,"roe":9.98,"sharesOutstanding":1065000000,"year":2025},{"capex":440000000,"ebitMargin":19.38,"fcf":1140000000,"fcfMargin":25.84,"grossMargin":95.63,"netDebt":-2089000000,"netIncome":830000000,"operatingCf":1580000000,"quarter":3,"revenue":4412000000,"roc":9.77,"roe":11.21,"sharesOutstanding":1069000000,"year":2025},{"capex":561000000,"ebitMargin":18.65,"fcf":961000000,"fcfMargin":20.57,"grossMargin":95.43,"netDebt":-1949000000,"netIncome":801000000,"operatingCf":1522000000,"quarter":4,"revenue":4671000000,"roc":9.55,"roe":10.27,"sharesOutstanding":1069000000,"year":2025},{"capex":573000000,"ebitMargin":18.31,"fcf":951000000,"fcfMargin":19.33,"grossMargin":94.63,"netDebt":-2294000000,"netIncome":904000000,"operatingCf":1524000000,"quarter":1,"revenue":4920000000,"roc":9.32,"roe":10.91,"sharesOutstanding":1068000000,"year":2026},{"capex":620000000,"ebitMargin":17.3,"fcf":1474000000,"fcfMargin":28.59,"grossMargin":95.35,"netDebt":-2573000000,"netIncome":1044000000,"operatingCf":2094000000,"quarter":2,"revenue":5156000000,"roc":8.93,"roe":12.1,"sharesOutstanding":1078000000,"year":2026}]}