{"annual":[{"capex":249000000,"ebitMargin":37.03,"fcf":2169000000,"fcfMargin":33.96,"grossMargin":86.05,"netDebt":14346000000,"netIncome":1712000000,"operatingCf":2418000000,"revenue":6387000000,"roc":6.83,"roe":10.81,"sharesOutstanding":807659000,"year":2015},{"capex":312000000,"ebitMargin":35.4,"fcf":1779000000,"fcfMargin":28.52,"grossMargin":85.23,"netDebt":15289000000,"netIncome":1547000000,"operatingCf":2091000000,"revenue":6237000000,"roc":6.64,"roe":9.55,"sharesOutstanding":764430000,"year":2016},{"capex":231000000,"ebitMargin":46.99,"fcf":1249000000,"fcfMargin":19.7,"grossMargin":84.98,"netDebt":16235000000,"netIncome":2180000000,"operatingCf":1480000000,"revenue":6340000000,"roc":8.86,"roe":13.46,"sharesOutstanding":740691000,"year":2017},{"capex":192000000,"ebitMargin":38.72,"fcf":2664000000,"fcfMargin":37.31,"grossMargin":82.5,"netDebt":13972000000,"netIncome":2193000000,"operatingCf":2856000000,"revenue":7141000000,"roc":8.27,"roe":13.5,"sharesOutstanding":685488000,"year":2018},{"capex":304000000,"ebitMargin":37.14,"fcf":1520000000,"fcfMargin":17.63,"grossMargin":77.64,"netDebt":12421000000,"netIncome":2512000000,"operatingCf":1824000000,"revenue":8621000000,"roc":8.18,"roe":11.85,"sharesOutstanding":720065000,"year":2019},{"capex":358000000,"ebitMargin":22.37,"fcf":13000000,"fcfMargin":0.16,"grossMargin":76.51,"netDebt":12844000000,"netIncome":1427000000,"operatingCf":371000000,"revenue":8033000000,"roc":4.03,"roe":6.17,"sharesOutstanding":719735000,"year":2020},{"capex":309000000,"ebitMargin":44.26,"fcf":2395000000,"fcfMargin":30.14,"grossMargin":99.19,"netDebt":9652000000,"netIncome":2770000000,"operatingCf":2704000000,"revenue":7947000000,"roc":8.58,"roe":12.47,"sharesOutstanding":711198000,"year":2021},{"capex":472000000,"ebitMargin":34.06,"fcf":5956000000,"fcfMargin":65.59,"grossMargin":83.03,"netDebt":15142000000,"netIncome":2446000000,"operatingCf":6428000000,"revenue":9080000000,"roc":7.96,"roe":14.12,"sharesOutstanding":694952000,"year":2022},{"capex":516000000,"ebitMargin":24.18,"fcf":3993000000,"fcfMargin":32.32,"grossMargin":64,"netDebt":16289000000,"netIncome":2349000000,"operatingCf":4509000000,"revenue":12355000000,"roc":7.01,"roe":12.25,"sharesOutstanding":687678000,"year":2023},{"capex":414000000,"ebitMargin":22.35,"fcf":2410000000,"fcfMargin":18.47,"grossMargin":59.18,"netDebt":15958000000,"netIncome":2314000000,"operatingCf":2824000000,"revenue":13049000000,"roc":7.11,"roe":11.78,"sharesOutstanding":687301000,"year":2024},{"capex":709000000,"ebitMargin":24.95,"fcf":3805000000,"fcfMargin":29.57,"grossMargin":65.29,"netDebt":11016000000,"netIncome":2523000000,"operatingCf":4514000000,"revenue":12866000000,"roc":8.12,"roe":11.61,"sharesOutstanding":669153000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.8,"fcfCagr5y":6.87,"roeAvg10y":11.68,"roeAvg5y":12.45,"yearsAvailable":20},"quarterly":[{"capex":414000000,"ebitMargin":22.3,"fcf":2410000000,"fcfMargin":18.43,"grossMargin":59.26,"netDebt":15958000000,"netIncome":2314000000,"operatingCf":2824000000,"quarter":4,"revenue":13073000000,"roc":7.1,"roe":11.78,"sharesOutstanding":681456000,"year":2024},{"capex":479000000,"ebitMargin":22.59,"fcf":3192000000,"fcfMargin":24.78,"grossMargin":59.8,"netDebt":17214000000,"netIncome":2309000000,"operatingCf":3671000000,"quarter":1,"revenue":12879000000,"roc":7.02,"roe":11.32,"sharesOutstanding":676040000,"year":2025},{"capex":579000000,"ebitMargin":23.02,"fcf":3719000000,"fcfMargin":28.98,"grossMargin":60.96,"netDebt":15091000000,"netIncome":2336000000,"operatingCf":4298000000,"quarter":2,"revenue":12832000000,"roc":7,"roe":11.06,"sharesOutstanding":674034000,"year":2025},{"capex":608000000,"ebitMargin":23.89,"fcf":2876000000,"fcfMargin":22.43,"grossMargin":62.58,"netDebt":16036000000,"netIncome":2412000000,"operatingCf":3484000000,"quarter":3,"revenue":12821000000,"roc":7.46,"roe":11.43,"sharesOutstanding":670878000,"year":2025},{"capex":656000000,"ebitMargin":24.95,"fcf":3858000000,"fcfMargin":29.99,"grossMargin":65.29,"netDebt":11016000000,"netIncome":2523000000,"operatingCf":4514000000,"quarter":4,"revenue":12866000000,"roc":8.12,"roe":11.61,"sharesOutstanding":669153000,"year":2025},{"capex":672000000,"ebitMargin":20.24,"fcf":1503000000,"fcfMargin":11,"grossMargin":66.6,"netDebt":15958000000,"netIncome":2173000000,"operatingCf":2175000000,"quarter":1,"revenue":13658000000,"roc":0.93,"roe":6.37,"sharesOutstanding":830274000,"year":2026},{"capex":655000000,"ebitMargin":20.11,"fcf":3010000000,"fcfMargin":20.23,"grossMargin":68.5,"netDebt":17895000000,"netIncome":2346000000,"operatingCf":3665000000,"quarter":2,"revenue":14877000000,"roc":5.13,"roe":6.82,"sharesOutstanding":915959000,"year":2026},{"capex":null,"ebitMargin":20.29,"fcf":null,"fcfMargin":null,"grossMargin":69.91,"netDebt":14052000000,"netIncome":2563000000,"operatingCf":null,"quarter":3,"revenue":16083000000,"roc":1.09,"roe":7.69,"sharesOutstanding":917103000,"year":2026}]}