{"annual":[{"capex":247000000,"ebitMargin":10.57,"fcf":353000000,"fcfMargin":4.72,"grossMargin":61.04,"netDebt":5358000000,"netIncome":-239000000,"operatingCf":600000000,"revenue":7477000000,"roc":5.03,"roe":-3.78,"sharesOutstanding":1341200000,"year":2015},{"capex":376000000,"ebitMargin":14.74,"fcf":596000000,"fcfMargin":7.11,"grossMargin":63.71,"netDebt":5288000000,"netIncome":347000000,"operatingCf":972000000,"revenue":8386000000,"roc":8.52,"roe":5.15,"sharesOutstanding":1377200000,"year":2016},{"capex":319000000,"ebitMargin":16.85,"fcf":1107000000,"fcfMargin":12.23,"grossMargin":64.89,"netDebt":5390000000,"netIncome":104000000,"operatingCf":1426000000,"revenue":9048000000,"roc":11.39,"roe":1.48,"sharesOutstanding":1392700000,"year":2017},{"capex":316000000,"ebitMargin":17.68,"fcf":-6000000,"fcfMargin":-0.06,"grossMargin":65.94,"netDebt":6884000000,"netIncome":1671000000,"operatingCf":310000000,"revenue":9823000000,"roc":11.04,"roe":19.15,"sharesOutstanding":1401400000,"year":2018},{"capex":461000000,"ebitMargin":15.95,"fcf":1375000000,"fcfMargin":12.81,"grossMargin":64.08,"netDebt":10060000000,"netIncome":4700000000,"operatingCf":1836000000,"revenue":10735000000,"roc":6.66,"roe":33.87,"sharesOutstanding":1410600000,"year":2019},{"capex":376000000,"ebitMargin":6.06,"fcf":1132000000,"fcfMargin":11.42,"grossMargin":56.25,"netDebt":7805000000,"netIncome":-82000000,"operatingCf":1508000000,"revenue":9913000000,"roc":2.22,"roe":-0.54,"sharesOutstanding":1416700000,"year":2020},{"capex":554000000,"ebitMargin":16.17,"fcf":1316000000,"fcfMargin":11.07,"grossMargin":62.76,"netDebt":7526000000,"netIncome":1040000000,"operatingCf":1870000000,"revenue":11888000000,"roc":6.88,"roe":6.26,"sharesOutstanding":1433800000,"year":2021},{"capex":612000000,"ebitMargin":14.38,"fcf":914000000,"fcfMargin":7.21,"grossMargin":60.83,"netDebt":8354000000,"netIncome":698000000,"operatingCf":1526000000,"revenue":12682000000,"roc":6.36,"roe":3.97,"sharesOutstanding":1439700000,"year":2022},{"capex":800000000,"ebitMargin":15.32,"fcf":1703000000,"fcfMargin":11.96,"grossMargin":62.02,"netDebt":8627000000,"netIncome":1593000000,"operatingCf":2503000000,"revenue":14240000000,"roc":7.22,"roe":8.26,"sharesOutstanding":1463500000,"year":2023},{"capex":790000000,"ebitMargin":15.73,"fcf":2645000000,"fcfMargin":15.79,"grossMargin":61.31,"netDebt":10733000000,"netIncome":1854000000,"operatingCf":3435000000,"revenue":16747000000,"roc":7.99,"roe":8.52,"sharesOutstanding":1485900000,"year":2024},{"capex":876000000,"ebitMargin":19.78,"fcf":3658000000,"fcfMargin":18.22,"grossMargin":69.01,"netDebt":10373000000,"netIncome":2886000000,"operatingCf":4534000000,"revenue":20074000000,"roc":10.39,"roe":11.91,"sharesOutstanding":1494500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":18.52,"fcfCagr5y":33.54,"roeAvg10y":9.8,"roeAvg5y":7.78,"yearsAvailable":20},"quarterly":[{"capex":971000000,"ebitMargin":16.49,"fcf":1965000000,"fcfMargin":12.35,"grossMargin":62.41,"netDebt":8756000000,"netIncome":1791000000,"operatingCf":2936000000,"quarter":3,"revenue":15910000000,"roc":8.15,"roe":8.65,"sharesOutstanding":1487400000,"year":2024},{"capex":997000000,"ebitMargin":15.85,"fcf":2438000000,"fcfMargin":14.56,"grossMargin":61.44,"netDebt":10733000000,"netIncome":1853000000,"operatingCf":3435000000,"quarter":4,"revenue":16746000000,"roc":8.04,"roe":8.51,"sharesOutstanding":1490200000,"year":2024},{"capex":939000000,"ebitMargin":16.56,"fcf":2873000000,"fcfMargin":16.37,"grossMargin":61.84,"netDebt":10983000000,"netIncome":2033000000,"operatingCf":3812000000,"quarter":1,"revenue":17553000000,"roc":8.28,"roe":9.15,"sharesOutstanding":1493100000,"year":2025},{"capex":974000000,"ebitMargin":16.1,"fcf":3311000000,"fcfMargin":17.9,"grossMargin":63.23,"netDebt":11493000000,"netIncome":2502000000,"operatingCf":4285000000,"quarter":2,"revenue":18494000000,"roc":8.19,"roe":11.16,"sharesOutstanding":1493300000,"year":2025},{"capex":851000000,"ebitMargin":17.33,"fcf":3775000000,"fcfMargin":19.51,"grossMargin":65.05,"netDebt":10771000000,"netIncome":2788000000,"operatingCf":4626000000,"quarter":3,"revenue":19350000000,"roc":8.97,"roe":11.92,"sharesOutstanding":1495500000,"year":2025},{"capex":909000000,"ebitMargin":19.78,"fcf":3625000000,"fcfMargin":18.06,"grossMargin":69.01,"netDebt":10373000000,"netIncome":2890000000,"operatingCf":4534000000,"quarter":4,"revenue":20075000000,"roc":10.39,"roe":11.93,"sharesOutstanding":1495800000,"year":2025},{"capex":899000000,"ebitMargin":20.12,"fcf":3442000000,"fcfMargin":16.7,"grossMargin":70.41,"netDebt":9505000000,"netIncome":3553000000,"operatingCf":4341000000,"quarter":1,"revenue":20615000000,"roc":10.42,"roe":13.74,"sharesOutstanding":1495000000,"year":2026},{"capex":904000000,"ebitMargin":21.46,"fcf":3625000000,"fcfMargin":17.27,"grossMargin":71.16,"netDebt":12085000000,"netIncome":3667000000,"operatingCf":4529000000,"quarter":2,"revenue":20996000000,"roc":11.62,"roe":14.71,"sharesOutstanding":1484900000,"year":2026}]}