{"annual":[{"capex":820000000,"ebitMargin":10.45,"fcf":1285000000,"fcfMargin":7.76,"grossMargin":76.39,"netDebt":4304000000,"netIncome":1565000000,"operatingCf":2105000000,"revenue":16560000000,"roc":7.29,"roe":10.97,"sharesOutstanding":1679000000,"year":2015},{"capex":1215000000,"ebitMargin":22.99,"fcf":1843000000,"fcfMargin":9.49,"grossMargin":74.42,"netDebt":2471000000,"netIncome":4457000000,"operatingCf":3058000000,"revenue":19427000000,"roc":17.96,"roe":27.55,"sharesOutstanding":1680000000,"year":2016},{"capex":1055000000,"ebitMargin":16.59,"fcf":4220000000,"fcfMargin":20.31,"grossMargin":71.05,"netDebt":2541000000,"netIncome":1007000000,"operatingCf":5275000000,"revenue":20776000000,"roc":14.37,"roe":8.58,"sharesOutstanding":1652000000,"year":2017},{"capex":951000000,"ebitMargin":22.67,"fcf":6115000000,"fcfMargin":27.1,"grossMargin":71.34,"netDebt":438000000,"netIncome":4920000000,"operatingCf":7066000000,"revenue":22561000000,"roc":21.02,"roe":35.07,"sharesOutstanding":1637000000,"year":2018},{"capex":836000000,"ebitMargin":22.62,"fcf":7231000000,"fcfMargin":27.66,"grossMargin":69.1,"netDebt":35192000000,"netIncome":3439000000,"operatingCf":8067000000,"revenue":26145000000,"roc":5.3,"roe":6.66,"sharesOutstanding":1712000000,"year":2019},{"capex":753000000,"ebitMargin":5.12,"fcf":13299000000,"fcfMargin":31.28,"grossMargin":72.31,"netDebt":37127000000,"netIncome":-9015000000,"operatingCf":14052000000,"revenue":42518000000,"roc":2.19,"roe":-23.84,"sharesOutstanding":2258000000,"year":2020},{"capex":973000000,"ebitMargin":18.4,"fcf":15234000000,"fcfMargin":32.84,"grossMargin":78.57,"netDebt":31617000000,"netIncome":6994000000,"operatingCf":16207000000,"revenue":46385000000,"roc":9.76,"roe":19.46,"sharesOutstanding":2245000000,"year":2021},{"capex":1118000000,"ebitMargin":19.72,"fcf":11948000000,"fcfMargin":25.88,"grossMargin":78.04,"netDebt":31594000000,"netIncome":6327000000,"operatingCf":13066000000,"revenue":46159000000,"roc":12.15,"roe":20.37,"sharesOutstanding":2146000000,"year":2022},{"capex":1209000000,"ebitMargin":18.21,"fcf":12651000000,"fcfMargin":28.11,"grossMargin":76.24,"netDebt":30000000000,"netIncome":8025000000,"operatingCf":13860000000,"revenue":45006000000,"roc":11.24,"roe":27.27,"sharesOutstanding":2078000000,"year":2023},{"capex":1248000000,"ebitMargin":12.19,"fcf":13942000000,"fcfMargin":28.87,"grossMargin":71.08,"netDebt":40854000000,"netIncome":-8948000000,"operatingCf":15190000000,"revenue":48300000000,"roc":8.55,"roe":-54.78,"sharesOutstanding":2027000000,"year":2024},{"capex":1311000000,"ebitMargin":28.48,"fcf":12845000000,"fcfMargin":26.65,"grossMargin":71.08,"netDebt":36930000000,"netIncome":7054000000,"operatingCf":14156000000,"revenue":48195000000,"roc":20.6,"roe":38.19,"sharesOutstanding":2041000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":23.37,"fcfCagr5y":-0.87,"roeAvg10y":10.45,"roeAvg5y":10.1,"yearsAvailable":20},"quarterly":[{"capex":1200000000,"ebitMargin":15.35,"fcf":13803000000,"fcfMargin":29.1,"grossMargin":74.91,"netDebt":43510000000,"netIncome":-7258000000,"operatingCf":15003000000,"quarter":3,"revenue":47435000000,"roc":10.25,"roe":-42.34,"sharesOutstanding":2031000000,"year":2024},{"capex":1248000000,"ebitMargin":12.19,"fcf":13942000000,"fcfMargin":28.87,"grossMargin":71.08,"netDebt":40854000000,"netIncome":-8948000000,"operatingCf":15190000000,"quarter":4,"revenue":48300000000,"roc":8.55,"roe":-54.78,"sharesOutstanding":2037000000,"year":2024},{"capex":1224000000,"ebitMargin":16.52,"fcf":13086000000,"fcfMargin":27.47,"grossMargin":70.47,"netDebt":40364000000,"netIncome":5419000000,"operatingCf":14310000000,"quarter":1,"revenue":47636000000,"roc":11.51,"roe":31.16,"sharesOutstanding":2037000000,"year":2025},{"capex":1323000000,"ebitMargin":20.86,"fcf":14578000000,"fcfMargin":30.56,"grossMargin":70.29,"netDebt":38330000000,"netIncome":5049000000,"operatingCf":15901000000,"quarter":2,"revenue":47704000000,"roc":14.82,"roe":28.96,"sharesOutstanding":2038000000,"year":2025},{"capex":1319000000,"ebitMargin":23.77,"fcf":15302000000,"fcfMargin":31.86,"grossMargin":69.5,"netDebt":35315000000,"netIncome":6039000000,"operatingCf":16621000000,"quarter":3,"revenue":48034000000,"roc":16.61,"roe":32.55,"sharesOutstanding":2037963000,"year":2025},{"capex":1311000000,"ebitMargin":28.47,"fcf":12845000000,"fcfMargin":26.65,"grossMargin":71.08,"netDebt":36930000000,"netIncome":7054000000,"operatingCf":14156000000,"quarter":4,"revenue":48195000000,"roc":20.6,"roe":38.19,"sharesOutstanding":2041000000,"year":2025},{"capex":1398000000,"ebitMargin":28.03,"fcf":11908000000,"fcfMargin":24.56,"grossMargin":70.45,"netDebt":36854000000,"netIncome":7275000000,"operatingCf":13306000000,"quarter":1,"revenue":48483000000,"roc":20.19,"roe":36.25,"sharesOutstanding":2043511000,"year":2026},{"capex":1342000000,"ebitMargin":28.14,"fcf":11440000000,"fcfMargin":23.26,"grossMargin":70.16,"netDebt":34398000000,"netIncome":9282000000,"operatingCf":12782000000,"quarter":2,"revenue":49187000000,"roc":20.07,"roe":41.59,"sharesOutstanding":2048000000,"year":2026}]}