{"annual":[{"capex":747000000,"ebitMargin":68,"fcf":20503000000,"fcfMargin":62.82,"grossMargin":87.73,"netDebt":-12849000000,"netIncome":18108000000,"operatingCf":21250000000,"revenue":32639000000,"roc":52.91,"roe":94.74,"sharesOutstanding":1521000000,"year":2015},{"capex":748000000,"ebitMargin":58.02,"fcf":16299000000,"fcfMargin":53.63,"grossMargin":85.98,"netDebt":18117000000,"netIncome":13501000000,"operatingCf":17047000000,"revenue":30390000000,"roc":36.92,"roe":69.73,"sharesOutstanding":1358000000,"year":2016},{"capex":590000000,"ebitMargin":54.1,"fcf":11308000000,"fcfMargin":43.31,"grossMargin":83.26,"netDebt":25954000000,"netIncome":4628000000,"operatingCf":11898000000,"revenue":26107000000,"roc":24.08,"roe":22.64,"sharesOutstanding":1319000000,"year":2017},{"capex":924000000,"ebitMargin":37.06,"fcf":7476000000,"fcfMargin":33.79,"grossMargin":78.07,"netDebt":9382000000,"netIncome":5455000000,"operatingCf":8400000000,"revenue":22127000000,"roc":15.45,"roe":25.51,"sharesOutstanding":1308000000,"year":2018},{"capex":825000000,"ebitMargin":19.1,"fcf":8319000000,"fcfMargin":37.06,"grossMargin":79.18,"netDebt":12962000000,"netIncome":5386000000,"operatingCf":9144000000,"revenue":22449000000,"roc":8.27,"roe":23.91,"sharesOutstanding":1277000000,"year":2019},{"capex":650000000,"ebitMargin":16.49,"fcf":7518000000,"fcfMargin":30.45,"grossMargin":81.48,"netDebt":25405000000,"netIncome":123000000,"operatingCf":8168000000,"revenue":24689000000,"roc":7.14,"roe":0.68,"sharesOutstanding":1263000000,"year":2020},{"capex":579000000,"ebitMargin":36.32,"fcf":10805000000,"fcfMargin":39.57,"grossMargin":75.82,"netDebt":21357000000,"netIncome":6225000000,"operatingCf":11384000000,"revenue":27305000000,"roc":17.6,"roe":29.55,"sharesOutstanding":1262000000,"year":2021},{"capex":728000000,"ebitMargin":26.87,"fcf":8344000000,"fcfMargin":30.59,"grossMargin":79.26,"netDebt":19818000000,"netIncome":4592000000,"operatingCf":9072000000,"revenue":27281000000,"roc":14.11,"roe":21.62,"sharesOutstanding":1262000000,"year":2022},{"capex":585000000,"ebitMargin":28.05,"fcf":7421000000,"fcfMargin":27.37,"grossMargin":100,"netDebt":18902000000,"netIncome":5665000000,"operatingCf":8006000000,"revenue":27116000000,"roc":14.96,"roe":24.81,"sharesOutstanding":1258000000,"year":2023},{"capex":523000000,"ebitMargin":5.78,"fcf":10305000000,"fcfMargin":35.84,"grossMargin":78.26,"netDebt":16720000000,"netIncome":480000000,"operatingCf":10828000000,"revenue":28754000000,"roc":3.54,"roe":2.48,"sharesOutstanding":1255000000,"year":2024},{"capex":563000000,"ebitMargin":39.74,"fcf":9456000000,"fcfMargin":32.12,"grossMargin":78.83,"netDebt":17372000000,"netIncome":8510000000,"operatingCf":10019000000,"revenue":29442000000,"roc":24.79,"roe":37.49,"sharesOutstanding":1255000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-6.89,"fcfCagr5y":0.64,"roeAvg10y":25.84,"roeAvg5y":23.19,"yearsAvailable":20},"quarterly":[{"capex":591000000,"ebitMargin":2.9,"fcf":9431000000,"fcfMargin":33.33,"grossMargin":76.11,"netDebt":18212000000,"netIncome":126000000,"operatingCf":10022000000,"quarter":3,"revenue":28298000000,"roc":1.92,"roe":0.68,"sharesOutstanding":1254000000,"year":2024},{"capex":523000000,"ebitMargin":5.78,"fcf":10305000000,"fcfMargin":35.84,"grossMargin":78.26,"netDebt":17331000000,"netIncome":480000000,"operatingCf":10828000000,"quarter":4,"revenue":28753000000,"roc":3.54,"roe":2.48,"sharesOutstanding":1259000000,"year":2024},{"capex":522000000,"ebitMargin":28.61,"fcf":9844000000,"fcfMargin":34.26,"grossMargin":78.29,"netDebt":17026000000,"netIncome":5965000000,"operatingCf":10366000000,"quarter":1,"revenue":28734000000,"roc":18.65,"roe":31.13,"sharesOutstanding":1259000000,"year":2025},{"capex":499000000,"ebitMargin":27.89,"fcf":9369000000,"fcfMargin":32.46,"grossMargin":78.53,"netDebt":19802000000,"netIncome":6311000000,"operatingCf":9868000000,"quarter":2,"revenue":28862000000,"roc":18.08,"roe":32.08,"sharesOutstanding":1255000000,"year":2025},{"capex":505000000,"ebitMargin":36.07,"fcf":9162000000,"fcfMargin":31.5,"grossMargin":78.71,"netDebt":17611000000,"netIncome":8110000000,"operatingCf":9667000000,"quarter":3,"revenue":29086000000,"roc":22.69,"roe":37.65,"sharesOutstanding":1254000000,"year":2025},{"capex":563000000,"ebitMargin":37.45,"fcf":9455000000,"fcfMargin":32.12,"grossMargin":78.83,"netDebt":17372000000,"netIncome":8510000000,"operatingCf":10019000000,"quarter":4,"revenue":29441000000,"roc":23.36,"roe":37.49,"sharesOutstanding":1253000000,"year":2025},{"capex":576000000,"ebitMargin":38.61,"fcf":10229000000,"fcfMargin":34.4,"grossMargin":79.35,"netDebt":14546000000,"netIncome":9216000000,"operatingCf":10806000000,"quarter":1,"revenue":29734000000,"roc":24.53,"roe":39.19,"sharesOutstanding":1254000000,"year":2026},{"capex":586000000,"ebitMargin":-4.55,"fcf":13199000000,"fcfMargin":43.34,"grossMargin":79.59,"netDebt":23067000000,"netIncome":-3240000000,"operatingCf":13552000000,"quarter":2,"revenue":30456000000,"roc":-3.62,"roe":-27.39,"sharesOutstanding":1243000000,"year":2026}]}