{"annual":[{"capex":93000000,"ebitMargin":29.01,"fcf":940000000,"fcfMargin":29.83,"grossMargin":91.62,"netDebt":6757649000,"netIncome":692957000,"operatingCf":1033000000,"revenue":3151000000,"roc":6.7,"roe":10.51,"sharesOutstanding":817129000,"year":2015},{"capex":120000000,"ebitMargin":24.33,"fcf":1095000000,"fcfMargin":28.96,"grossMargin":87.99,"netDebt":10559000000,"netIncome":712000000,"operatingCf":1215302000,"revenue":3781000000,"roc":4.94,"roe":6.91,"sharesOutstanding":918790000,"year":2016},{"capex":194000000,"ebitMargin":29.42,"fcf":1760000000,"fcfMargin":37.15,"grossMargin":86.66,"netDebt":12695000000,"netIncome":1186000000,"operatingCf":1954000000,"revenue":4738000000,"roc":6.96,"roe":10.97,"sharesOutstanding":1136186000,"year":2017},{"capex":110000000,"ebitMargin":30.89,"fcf":1616000000,"fcfMargin":30.66,"grossMargin":81.12,"netDebt":7917000000,"netIncome":1393000000,"operatingCf":1726000000,"revenue":5270000000,"roc":7.4,"roe":12.55,"sharesOutstanding":1046767000,"year":2018},{"capex":107000000,"ebitMargin":29.34,"fcf":1467000000,"fcfMargin":25.94,"grossMargin":77.45,"netDebt":11183000000,"netIncome":1411000000,"operatingCf":1574000000,"revenue":5655000000,"roc":6.9,"roe":11.96,"sharesOutstanding":1056079000,"year":2019},{"capex":119000000,"ebitMargin":18.56,"fcf":1204000000,"fcfMargin":22.99,"grossMargin":71.92,"netDebt":1823000000,"netIncome":817000000,"operatingCf":1323000000,"revenue":5238000000,"roc":4.07,"roe":6.29,"sharesOutstanding":1032683000,"year":2020},{"capex":247000000,"ebitMargin":26.17,"fcf":1815000000,"fcfMargin":29.85,"grossMargin":98.12,"netDebt":1528000000,"netIncome":1295000000,"operatingCf":2062000000,"revenue":6080000000,"roc":5.22,"roe":6.71,"sharesOutstanding":1286733000,"year":2021},{"capex":214000000,"ebitMargin":34.77,"fcf":3813000000,"fcfMargin":47.96,"grossMargin":87.61,"netDebt":4795000000,"netIncome":2238000000,"operatingCf":4027000000,"revenue":7950000000,"roc":8.38,"roe":12.62,"sharesOutstanding":1465220000,"year":2022},{"capex":140000000,"ebitMargin":22.12,"fcf":2517000000,"fcfMargin":23.35,"grossMargin":64.02,"netDebt":2691000000,"netIncome":1951000000,"operatingCf":2657000000,"revenue":10780000000,"roc":6.35,"roe":10.08,"sharesOutstanding":1468016000,"year":2023},{"capex":143000000,"ebitMargin":20.09,"fcf":1672000000,"fcfMargin":13.98,"grossMargin":58.23,"netDebt":3241000000,"netIncome":1940000000,"operatingCf":1815000000,"revenue":11961000000,"roc":5.78,"roe":9.83,"sharesOutstanding":1476442000,"year":2024},{"capex":267000000,"ebitMargin":21.53,"fcf":2278000000,"fcfMargin":18.25,"grossMargin":61.7,"netDebt":16699000000,"netIncome":2211000000,"operatingCf":2545000000,"revenue":12485000000,"roc":3.45,"roe":9.08,"sharesOutstanding":1505000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.89,"fcfCagr5y":-1.81,"roeAvg10y":9.7,"roeAvg5y":9.66,"yearsAvailable":20},"quarterly":[{"capex":143000000,"ebitMargin":20.09,"fcf":1672000000,"fcfMargin":13.98,"grossMargin":58.23,"netDebt":3241000000,"netIncome":1940000000,"operatingCf":1815000000,"quarter":4,"revenue":11961000000,"roc":5.78,"roe":9.83,"sharesOutstanding":1476442000,"year":2024},{"capex":165000000,"ebitMargin":21.05,"fcf":1681000000,"fcfMargin":13.9,"grossMargin":58.88,"netDebt":2832000000,"netIncome":2048000000,"operatingCf":1846000000,"quarter":1,"revenue":12097000000,"roc":5.84,"roe":10.02,"sharesOutstanding":1481879000,"year":2025},{"capex":177000000,"ebitMargin":21.37,"fcf":1936000000,"fcfMargin":15.92,"grossMargin":59.68,"netDebt":7096000000,"netIncome":2110000000,"operatingCf":2113000000,"quarter":2,"revenue":12157000000,"roc":5.93,"roe":10.08,"sharesOutstanding":1481000000,"year":2025},{"capex":243000000,"ebitMargin":22.15,"fcf":3011000000,"fcfMargin":24.47,"grossMargin":60.93,"netDebt":15871000000,"netIncome":2222000000,"operatingCf":3038000000,"quarter":3,"revenue":12307000000,"roc":1.3,"roe":9.99,"sharesOutstanding":1485000000,"year":2025},{"capex":334000000,"ebitMargin":21.53,"fcf":2265000000,"fcfMargin":18.14,"grossMargin":61.7,"netDebt":16699000000,"netIncome":2211000000,"operatingCf":2383000000,"quarter":4,"revenue":12485000000,"roc":3.45,"roe":9.08,"sharesOutstanding":1570000000,"year":2025},{"capex":404000000,"ebitMargin":20.17,"fcf":2206000000,"fcfMargin":16.62,"grossMargin":62.65,"netDebt":21373000000,"netIncome":2207000000,"operatingCf":2394000000,"quarter":1,"revenue":13270000000,"roc":0.94,"roe":6.78,"sharesOutstanding":1901000000,"year":2026},{"capex":474000000,"ebitMargin":20.36,"fcf":2957000000,"fcfMargin":20.52,"grossMargin":63.73,"netDebt":18519000000,"netIncome":2398000000,"operatingCf":2967000000,"quarter":2,"revenue":14410000000,"roc":1.04,"roe":7.35,"sharesOutstanding":1975000000,"year":2026},{"capex":456000000,"ebitMargin":20.04,"fcf":3045000000,"fcfMargin":19.91,"grossMargin":64.34,"netDebt":21030000000,"netIncome":2490000000,"operatingCf":3253000000,"quarter":3,"revenue":15293000000,"roc":1.09,"roe":7.74,"sharesOutstanding":2047000000,"year":2026}]}