{"annual":[{"capex":668000000,"ebitMargin":25.57,"fcf":3365000000,"fcfMargin":39.16,"grossMargin":79.39,"netDebt":4947000000,"netIncome":1725000000,"operatingCf":4033000000,"revenue":8592000000,"roc":14.15,"roe":26.23,"sharesOutstanding":1220000000,"year":2015},{"capex":626000000,"ebitMargin":25.01,"fcf":2200000000,"fcfMargin":23.66,"grossMargin":78.45,"netDebt":7125000000,"netIncome":7266000000,"operatingCf":2826000000,"revenue":9298000000,"roc":11.62,"roe":68.94,"sharesOutstanding":1144000000,"year":2016},{"capex":666000000,"ebitMargin":22.81,"fcf":2480000000,"fcfMargin":24.98,"grossMargin":77.63,"netDebt":7875000000,"netIncome":-1017000000,"operatingCf":3146000000,"revenue":9927000000,"roc":10.09,"roe":-12.61,"sharesOutstanding":1064000000,"year":2017},{"capex":651000000,"ebitMargin":20.25,"fcf":2007000000,"fcfMargin":23.2,"grossMargin":76.61,"netDebt":7012000000,"netIncome":2530000000,"operatingCf":2658000000,"revenue":8650000000,"roc":9.54,"roe":40.28,"sharesOutstanding":991000000,"year":2018},{"capex":552000000,"ebitMargin":23.83,"fcf":2562000000,"fcfMargin":34.49,"grossMargin":78.66,"netDebt":7450000000,"netIncome":1786000000,"operatingCf":3114000000,"revenue":7429000000,"roc":12.55,"roe":62.23,"sharesOutstanding":856000000,"year":2019},{"capex":494000000,"ebitMargin":29.64,"fcf":1925000000,"fcfMargin":21.64,"grossMargin":79.8,"netDebt":6977000000,"netIncome":5667000000,"operatingCf":2419000000,"revenue":8894000000,"roc":17.22,"roe":159.14,"sharesOutstanding":718000000,"year":2020},{"capex":444000000,"ebitMargin":28.05,"fcf":2213000000,"fcfMargin":21.24,"grossMargin":74.57,"netDebt":8031000000,"netIncome":13608000000,"operatingCf":2657000000,"revenue":10420000000,"roc":13.28,"roe":139.17,"sharesOutstanding":652000000,"year":2021},{"capex":449000000,"ebitMargin":23.99,"fcf":1805000000,"fcfMargin":18.43,"grossMargin":72.64,"netDebt":7230000000,"netIncome":-1269000000,"operatingCf":2254000000,"revenue":9795000000,"roc":14.17,"roe":-24.63,"sharesOutstanding":558000000,"year":2022},{"capex":456000000,"ebitMargin":19.2,"fcf":1970000000,"fcfMargin":19.48,"grossMargin":71.98,"netDebt":6220000000,"netIncome":2767000000,"operatingCf":2426000000,"revenue":10112000000,"roc":11.35,"roe":43.26,"sharesOutstanding":533000000,"year":2023},{"capex":458000000,"ebitMargin":22.54,"fcf":1956000000,"fcfMargin":19.02,"grossMargin":71.99,"netDebt":5104000000,"netIncome":1975000000,"operatingCf":2414000000,"revenue":10283000000,"roc":17.47,"roe":38.29,"sharesOutstanding":501000000,"year":2024},{"capex":525000000,"ebitMargin":20.51,"fcf":1661000000,"fcfMargin":14.96,"grossMargin":71.45,"netDebt":5509000000,"netIncome":2031000000,"operatingCf":2186000000,"revenue":11100000000,"roc":17.55,"roe":44.01,"sharesOutstanding":460000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-4.46,"fcfCagr5y":-2.04,"roeAvg10y":55.81,"roeAvg5y":48.02,"yearsAvailable":20},"quarterly":[{"capex":467000000,"ebitMargin":22.25,"fcf":1392000000,"fcfMargin":13.57,"grossMargin":72.04,"netDebt":5983000000,"netIncome":2020000000,"operatingCf":1859000000,"quarter":3,"revenue":10255000000,"roc":15.98,"roe":37.27,"sharesOutstanding":494000000,"year":2024},{"capex":458000000,"ebitMargin":22.54,"fcf":1956000000,"fcfMargin":19.02,"grossMargin":71.99,"netDebt":5104000000,"netIncome":1975000000,"operatingCf":2414000000,"quarter":4,"revenue":10283000000,"roc":17.47,"roe":38.29,"sharesOutstanding":501000000,"year":2024},{"capex":458000000,"ebitMargin":22.33,"fcf":2128000000,"fcfMargin":20.64,"grossMargin":71.85,"netDebt":3648000000,"netIncome":2040000000,"operatingCf":2586000000,"quarter":1,"revenue":10312000000,"roc":17.62,"roe":41.21,"sharesOutstanding":475000000,"year":2025},{"capex":503000000,"ebitMargin":21.38,"fcf":1409000000,"fcfMargin":13.46,"grossMargin":71.88,"netDebt":4575000000,"netIncome":2184000000,"operatingCf":1912000000,"quarter":2,"revenue":10470000000,"roc":18.62,"roe":45.99,"sharesOutstanding":470000000,"year":2025},{"capex":525000000,"ebitMargin":20.71,"fcf":1528000000,"fcfMargin":14.26,"grossMargin":71.64,"netDebt":4710000000,"netIncome":2182000000,"operatingCf":2053000000,"quarter":3,"revenue":10714000000,"roc":18.55,"roe":46.24,"sharesOutstanding":467000000,"year":2025},{"capex":525000000,"ebitMargin":20.51,"fcf":1434000000,"fcfMargin":12.92,"grossMargin":71.45,"netDebt":5509000000,"netIncome":2031000000,"operatingCf":1959000000,"quarter":4,"revenue":11100000000,"roc":17.55,"roe":44.01,"sharesOutstanding":460000000,"year":2025},{"capex":454000000,"ebitMargin":19.58,"fcf":1688000000,"fcfMargin":14.55,"grossMargin":72.01,"netDebt":4308000000,"netIncome":2040000000,"operatingCf":2141000000,"quarter":1,"revenue":11604000000,"roc":17.81,"roe":46.24,"sharesOutstanding":457000000,"year":2026},{"capex":543000000,"ebitMargin":20.52,"fcf":2429000000,"fcfMargin":20.23,"grossMargin":72.49,"netDebt":4820000000,"netIncome":2222000000,"operatingCf":2971000000,"quarter":2,"revenue":12008000000,"roc":20.46,"roe":47.63,"sharesOutstanding":457000000,"year":2026}]}