{"annual":[{"capex":180000000,"ebitMargin":20.66,"fcf":811000000,"fcfMargin":12.91,"grossMargin":59.26,"netDebt":2471000000,"netIncome":764000000,"operatingCf":991000000,"revenue":6282000000,"roc":17.81,"roe":35,"sharesOutstanding":962000000,"year":2015},{"capex":182000000,"ebitMargin":22.25,"fcf":757000000,"fcfMargin":11.75,"grossMargin":59.91,"netDebt":2691000000,"netIncome":847000000,"operatingCf":939000000,"revenue":6440000000,"roc":16.4,"roe":39.69,"sharesOutstanding":933000000,"year":2016},{"capex":208000000,"ebitMargin":20.75,"fcf":830000000,"fcfMargin":12.41,"grossMargin":59.72,"netDebt":4418000000,"netIncome":1076000000,"operatingCf":1038000000,"revenue":6690000000,"roc":15.8,"roe":43.9,"sharesOutstanding":914000000,"year":2017},{"capex":180000000,"ebitMargin":16.62,"fcf":1433000000,"fcfMargin":19.26,"grossMargin":52.16,"netDebt":15907000000,"netIncome":586000000,"operatingCf":1613000000,"revenue":7442000000,"roc":2.86,"roe":2.6,"sharesOutstanding":1097600000,"year":2018},{"capex":365000000,"ebitMargin":21.38,"fcf":2109000000,"fcfMargin":18.97,"grossMargin":57.03,"netDebt":15151000000,"netIncome":1254000000,"operatingCf":2474000000,"revenue":11120000000,"roc":5.52,"roe":5.39,"sharesOutstanding":1419100000,"year":2019},{"capex":517000000,"ebitMargin":21.35,"fcf":1939000000,"fcfMargin":16.69,"grossMargin":55.83,"netDebt":14242000000,"netIncome":1325000000,"operatingCf":2456000000,"revenue":11618000000,"roc":5.89,"roe":5.56,"sharesOutstanding":1422100000,"year":2020},{"capex":455000000,"ebitMargin":22.82,"fcf":2419000000,"fcfMargin":19.07,"grossMargin":55.01,"netDebt":12699000000,"netIncome":2146000000,"operatingCf":2874000000,"revenue":12683000000,"roc":6.56,"roe":8.59,"sharesOutstanding":1427900000,"year":2021},{"capex":379000000,"ebitMargin":19.8,"fcf":2458000000,"fcfMargin":17.49,"grossMargin":52.1,"netDebt":13048000000,"netIncome":1436000000,"operatingCf":2837000000,"revenue":14057000000,"roc":6.36,"roe":5.72,"sharesOutstanding":1428500000,"year":2022},{"capex":481000000,"ebitMargin":21.56,"fcf":848000000,"fcfMargin":5.72,"grossMargin":54.54,"netDebt":14557000000,"netIncome":2181000000,"operatingCf":1329000000,"revenue":14814000000,"roc":7.39,"roe":8.49,"sharesOutstanding":1408400000,"year":2023},{"capex":563000000,"ebitMargin":21.56,"fcf":1656000000,"fcfMargin":10.79,"grossMargin":55.56,"netDebt":16764000000,"netIncome":1441000000,"operatingCf":2219000000,"revenue":15351000000,"roc":7.3,"roe":5.94,"sharesOutstanding":1368300000,"year":2024},{"capex":486000000,"ebitMargin":22,"fcf":1505000000,"fcfMargin":9.06,"grossMargin":54.2,"netDebt":15115000000,"netIncome":2079000000,"operatingCf":1991000000,"revenue":16603000000,"roc":7.74,"roe":8.15,"sharesOutstanding":1362800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.63,"fcfCagr5y":-16.21,"roeAvg10y":13.4,"roeAvg5y":7.38,"yearsAvailable":20},"quarterly":[{"capex":602000000,"ebitMargin":22.91,"fcf":1065000000,"fcfMargin":7.03,"grossMargin":55.69,"netDebt":15979000000,"netIncome":2278000000,"operatingCf":1667000000,"quarter":3,"revenue":15148000000,"roc":7.71,"roe":9.12,"sharesOutstanding":1361900000,"year":2024},{"capex":622000000,"ebitMargin":21.56,"fcf":1597000000,"fcfMargin":10.4,"grossMargin":55.56,"netDebt":16764000000,"netIncome":1441000000,"operatingCf":2219000000,"quarter":4,"revenue":15351000000,"roc":7.3,"roe":5.94,"sharesOutstanding":1368300000,"year":2024},{"capex":553000000,"ebitMargin":21.56,"fcf":1790000000,"fcfMargin":11.53,"grossMargin":55.25,"netDebt":16985000000,"netIncome":1504000000,"operatingCf":2343000000,"quarter":1,"revenue":15518000000,"roc":7.51,"roe":6.15,"sharesOutstanding":1362200000,"year":2025},{"capex":528000000,"ebitMargin":21.46,"fcf":1589000000,"fcfMargin":10.08,"grossMargin":54.93,"netDebt":17100000000,"netIncome":1536000000,"operatingCf":2117000000,"quarter":2,"revenue":15759000000,"roc":7.17,"roe":6.15,"sharesOutstanding":1362800000,"year":2025},{"capex":515000000,"ebitMargin":21.49,"fcf":1613000000,"fcfMargin":9.97,"grossMargin":54.76,"netDebt":17034000000,"netIncome":1582000000,"operatingCf":2128000000,"quarter":3,"revenue":16174000000,"roc":7.38,"roe":6.25,"sharesOutstanding":1362900000,"year":2025},{"capex":486000000,"ebitMargin":22,"fcf":1505000000,"fcfMargin":9.06,"grossMargin":54.2,"netDebt":15115000000,"netIncome":2079000000,"operatingCf":1991000000,"quarter":4,"revenue":16603000000,"roc":7.74,"roe":8.15,"sharesOutstanding":1362800000,"year":2025},{"capex":482000000,"ebitMargin":21.29,"fcf":1581000000,"fcfMargin":9.33,"grossMargin":53.78,"netDebt":24809000000,"netIncome":1832000000,"operatingCf":2063000000,"quarter":1,"revenue":16944000000,"roc":5.72,"roe":7.25,"sharesOutstanding":1363700000,"year":2026},{"capex":555000000,"ebitMargin":16.82,"fcf":1972000000,"fcfMargin":9.82,"grossMargin":49.39,"netDebt":32881000000,"netIncome":1427000000,"operatingCf":2527000000,"quarter":2,"revenue":20090000000,"roc":4.98,"roe":5.7,"sharesOutstanding":1364500000,"year":2026}]}