{"annual":[{"capex":30000000,"ebitMargin":64.95,"fcf":695000000,"fcfMargin":50.44,"grossMargin":66.76,"netDebt":4187000000,"netIncome":49000000,"operatingCf":725000000,"revenue":1378000000,"roc":10.85,"roe":0.92,"sharesOutstanding":251284000,"year":2015},{"capex":27000000,"ebitMargin":61.62,"fcf":608000000,"fcfMargin":44.03,"grossMargin":64.81,"netDebt":2442000000,"netIncome":84000000,"operatingCf":635000000,"revenue":1381000000,"roc":6.78,"roe":1.44,"sharesOutstanding":269196000,"year":2016},{"capex":28000000,"ebitMargin":73.04,"fcf":1037000000,"fcfMargin":65.02,"grossMargin":69.28,"netDebt":915000000,"netIncome":76000000,"operatingCf":1065000000,"revenue":1595000000,"roc":9.85,"roe":1.18,"sharesOutstanding":284112000,"year":2017},{"capex":36000000,"ebitMargin":72.59,"fcf":2320000000,"fcfMargin":100.13,"grossMargin":77,"netDebt":1457000000,"netIncome":169000000,"operatingCf":2356000000,"revenue":2317000000,"roc":13.96,"roe":2.36,"sharesOutstanding":297064000,"year":2018},{"capex":74000000,"ebitMargin":74,"fcf":2592000000,"fcfMargin":100.74,"grossMargin":79.05,"netDebt":952000000,"netIncome":161000000,"operatingCf":2666000000,"revenue":2573000000,"roc":14.69,"roe":2.03,"sharesOutstanding":307304000,"year":2019},{"capex":50000000,"ebitMargin":60.79,"fcf":8018000000,"fcfMargin":331.32,"grossMargin":74.46,"netDebt":5664000000,"netIncome":195000000,"operatingCf":8068000000,"revenue":2420000000,"roc":7.66,"roe":2.17,"sharesOutstanding":322556000,"year":2020},{"capex":77000000,"ebitMargin":62.14,"fcf":5819000000,"fcfMargin":197.93,"grossMargin":70.78,"netDebt":9401000000,"netIncome":308000000,"operatingCf":5896000000,"revenue":2940000000,"roc":8.24,"roe":3.01,"sharesOutstanding":380040000,"year":2021},{"capex":69000000,"ebitMargin":101.92,"fcf":3899000000,"fcfMargin":127.13,"grossMargin":111.31,"netDebt":5522000000,"netIncome":380000000,"operatingCf":3968000000,"revenue":3067000000,"roc":15.1,"roe":3.27,"sharesOutstanding":405200000,"year":2022},{"capex":49000000,"ebitMargin":150.3,"fcf":4495000000,"fcfMargin":103.57,"grossMargin":158.39,"netDebt":7611000000,"netIncome":600000000,"operatingCf":4544000000,"revenue":4340000000,"roc":25.47,"roe":4.27,"sharesOutstanding":423388000,"year":2023},{"capex":49000000,"ebitMargin":151.22,"fcf":8675000000,"fcfMargin":167.31,"grossMargin":159.98,"netDebt":12629000000,"netIncome":755000000,"operatingCf":8724000000,"revenue":5185000000,"roc":23.66,"roe":4.55,"sharesOutstanding":436012000,"year":2024},{"capex":67000000,"ebitMargin":141.79,"fcf":15744000000,"fcfMargin":253.73,"grossMargin":148.04,"netDebt":-4944000000,"netIncome":984000000,"operatingCf":15811000000,"revenue":6205000000,"roc":19.14,"roe":4.81,"sharesOutstanding":447865539,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":36.93,"fcfCagr5y":17.69,"roeAvg10y":2.91,"roeAvg5y":3.98,"yearsAvailable":20},"quarterly":[{"capex":49000000,"ebitMargin":154.16,"fcf":8675000000,"fcfMargin":167.31,"grossMargin":159.98,"netDebt":12629000000,"netIncome":755000000,"operatingCf":8724000000,"quarter":4,"revenue":5185000000,"roc":24.12,"roe":4.55,"sharesOutstanding":438736000,"year":2024},{"capex":53000000,"ebitMargin":149.12,"fcf":9572000000,"fcfMargin":176.96,"grossMargin":154.89,"netDebt":13406000000,"netIncome":793000000,"operatingCf":9625000000,"quarter":1,"revenue":5409000000,"roc":23.29,"roe":4.54,"sharesOutstanding":436012000,"year":2025},{"capex":56000000,"ebitMargin":145.01,"fcf":15087000000,"fcfMargin":266.6,"grossMargin":150.68,"netDebt":16549000000,"netIncome":838000000,"operatingCf":15143000000,"quarter":2,"revenue":5659000000,"roc":20.39,"roe":4.53,"sharesOutstanding":441439924,"year":2025},{"capex":60000000,"ebitMargin":142.33,"fcf":15980000000,"fcfMargin":268.62,"grossMargin":148.75,"netDebt":-4224000000,"netIncome":917000000,"operatingCf":16040000000,"quarter":3,"revenue":5949000000,"roc":17.67,"roe":4.71,"sharesOutstanding":446528983,"year":2025},{"capex":67000000,"ebitMargin":141.79,"fcf":15744000000,"fcfMargin":253.73,"grossMargin":148.04,"netDebt":-4944000000,"netIncome":984000000,"operatingCf":15811000000,"quarter":4,"revenue":6205000000,"roc":19.14,"roe":4.81,"sharesOutstanding":447865539,"year":2025},{"capex":77000000,"ebitMargin":142.95,"fcf":16761000000,"fcfMargin":259.98,"grossMargin":151.17,"netDebt":-26471000000,"netIncome":1038000000,"operatingCf":16838000000,"quarter":1,"revenue":6447000000,"roc":4.21,"roe":18.59,"sharesOutstanding":448369291,"year":2026},{"capex":81000000,"ebitMargin":140.94,"fcf":15834000000,"fcfMargin":230.72,"grossMargin":151.06,"netDebt":-7698000000,"netIncome":1126000000,"operatingCf":15915000000,"quarter":2,"revenue":6863000000,"roc":14.19,"roe":19.07,"sharesOutstanding":450088032,"year":2026},{"capex":null,"ebitMargin":120.09,"fcf":null,"fcfMargin":null,"grossMargin":130.58,"netDebt":-5917000000,"netIncome":1177000000,"operatingCf":null,"quarter":3,"revenue":8401000000,"roc":17.04,"roe":18.94,"sharesOutstanding":453923924,"year":2026}]}