{"annual":[{"capex":593000000,"ebitMargin":23.92,"fcf":1725000000,"fcfMargin":25.28,"grossMargin":52.07,"netDebt":2127000000,"netIncome":1364000000,"operatingCf":2318000000,"revenue":6824000000,"roc":17.23,"roe":28.94,"sharesOutstanding":2809999940,"year":2015},{"capex":723000000,"ebitMargin":-3.09,"fcf":2688000000,"fcfMargin":20.3,"grossMargin":44.86,"netDebt":10545000000,"netIncome":-1739000000,"operatingCf":3411000000,"revenue":13240000000,"roc":-0.87,"roe":-7.95,"sharesOutstanding":3829999920,"year":2016},{"capex":1069000000,"ebitMargin":13.44,"fcf":5482000000,"fcfMargin":31.08,"grossMargin":48.25,"netDebt":6344000000,"netIncome":1692000000,"operatingCf":6551000000,"revenue":17636000000,"roc":4.57,"roe":7.3,"sharesOutstanding":4209999910,"year":2017},{"capex":635000000,"ebitMargin":24.63,"fcf":8245000000,"fcfMargin":39.55,"grossMargin":51.48,"netDebt":13201000000,"netIncome":12259000000,"operatingCf":8880000000,"revenue":20848000000,"roc":10.75,"roe":45.99,"sharesOutstanding":4309999910,"year":2018},{"capex":432000000,"ebitMargin":15.24,"fcf":9265000000,"fcfMargin":41,"grossMargin":55.24,"netDebt":27743000000,"netIncome":2724000000,"operatingCf":9697000000,"revenue":22597000000,"roc":5.68,"roe":10.91,"sharesOutstanding":4190000000,"year":2019},{"capex":463000000,"ebitMargin":16.8,"fcf":11598000000,"fcfMargin":48.55,"grossMargin":56.58,"netDebt":33444000000,"netIncome":2960000000,"operatingCf":12061000000,"revenue":23888000000,"roc":5.77,"roe":12.38,"sharesOutstanding":4210000000,"year":2020},{"capex":443000000,"ebitMargin":31.03,"fcf":13321000000,"fcfMargin":48.53,"grossMargin":61.36,"netDebt":27567000000,"netIncome":6736000000,"operatingCf":13764000000,"revenue":27450000000,"roc":12.29,"roe":26.96,"sharesOutstanding":4290000000,"year":2021},{"capex":424000000,"ebitMargin":42.84,"fcf":16312000000,"fcfMargin":49.13,"grossMargin":66.55,"netDebt":27099000000,"netIncome":11495000000,"operatingCf":16736000000,"revenue":33203000000,"roc":21.49,"roe":50.62,"sharesOutstanding":4230000000,"year":2022},{"capex":452000000,"ebitMargin":45.25,"fcf":17633000000,"fcfMargin":49.23,"grossMargin":68.93,"netDebt":25040000000,"netIncome":14082000000,"operatingCf":18085000000,"revenue":35819000000,"roc":24.76,"roe":58.7,"sharesOutstanding":4270000000,"year":2023},{"capex":548000000,"ebitMargin":26.1,"fcf":19414000000,"fcfMargin":37.64,"grossMargin":63.03,"netDebt":58218000000,"netIncome":5895000000,"operatingCf":19962000000,"revenue":51574000000,"roc":9.04,"roe":8.71,"sharesOutstanding":4778000000,"year":2024},{"capex":623000000,"ebitMargin":39.89,"fcf":26914000000,"fcfMargin":42.13,"grossMargin":67.77,"netDebt":48958000000,"netIncome":23126000000,"operatingCf":27537000000,"revenue":63887000000,"roc":16.7,"roe":28.45,"sharesOutstanding":4853000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":26.27,"fcfCagr5y":15.76,"roeAvg10y":24.21,"roeAvg5y":34.69,"yearsAvailable":20},"quarterly":[{"capex":548000000,"ebitMargin":26.1,"fcf":19414000000,"fcfMargin":37.64,"grossMargin":63.03,"netDebt":58218000000,"netIncome":5895000000,"operatingCf":19962000000,"quarter":4,"revenue":51574000000,"roc":9.04,"roe":8.71,"sharesOutstanding":4828000000,"year":2024},{"capex":526000000,"ebitMargin":32.35,"fcf":20734000000,"fcfMargin":38.02,"grossMargin":64.7,"netDebt":57272000000,"netIncome":10073000000,"operatingCf":21260000000,"quarter":1,"revenue":54529000000,"roc":12.21,"roe":14.43,"sharesOutstanding":4836000000,"year":2025},{"capex":538000000,"ebitMargin":35.94,"fcf":22697000000,"fcfMargin":39.79,"grossMargin":66.09,"netDebt":57810000000,"netIncome":12917000000,"operatingCf":23235000000,"quarter":2,"revenue":57046000000,"roc":14.24,"roe":18.56,"sharesOutstanding":4826000000,"year":2025},{"capex":508000000,"ebitMargin":37.72,"fcf":24930000000,"fcfMargin":41.6,"grossMargin":66.83,"netDebt":53511000000,"netIncome":18932000000,"operatingCf":25438000000,"quarter":3,"revenue":59926000000,"roc":15.18,"roe":25.84,"sharesOutstanding":4860000000,"year":2025},{"capex":623000000,"ebitMargin":39.89,"fcf":26914000000,"fcfMargin":42.13,"grossMargin":67.77,"netDebt":48958000000,"netIncome":23126000000,"operatingCf":27537000000,"quarter":4,"revenue":63887000000,"roc":16.7,"roe":28.45,"sharesOutstanding":4889000000,"year":2025},{"capex":773000000,"ebitMargin":40.85,"fcf":28911000000,"fcfMargin":42.34,"grossMargin":67.82,"netDebt":51883000000,"netIncome":24972000000,"operatingCf":29684000000,"quarter":1,"revenue":68282000000,"roc":18.22,"roe":31.27,"sharesOutstanding":4888000000,"year":2026},{"capex":860000000,"ebitMargin":43.62,"fcf":32762000000,"fcfMargin":43.41,"grossMargin":68.28,"netDebt":45279000000,"netIncome":29317000000,"operatingCf":33622000000,"quarter":2,"revenue":75465000000,"roc":20.54,"roe":33.43,"sharesOutstanding":4876000000,"year":2026},{"capex":1250000000,"ebitMargin":48.36,"fcf":39403000000,"fcfMargin":44.22,"grossMargin":68.77,"netDebt":35444000000,"netIncome":38265000000,"operatingCf":40653000000,"quarter":3,"revenue":89104000000,"roc":25.76,"roe":38.38,"sharesOutstanding":4887000000,"year":2026}]}