{"annual":[{"capex":1056000000,"ebitMargin":8.68,"fcf":1250000000,"fcfMargin":6.72,"grossMargin":35.63,"netDebt":7156000000,"netIncome":1013000000,"operatingCf":2306000000,"revenue":18591000000,"roc":18.99,"roe":2532.5,"sharesOutstanding":366300000,"year":2015},{"capex":771000000,"ebitMargin":18.59,"fcf":2461000000,"fcfMargin":13.52,"grossMargin":36.76,"netDebt":6649000000,"netIncome":2166000000,"operatingCf":3232000000,"revenue":18202000000,"roc":38.64,"roe":1851.28,"sharesOutstanding":361700000,"year":2016},{"capex":785000000,"ebitMargin":18.39,"fcf":2144000000,"fcfMargin":11.74,"grossMargin":36.08,"netDebt":6809000000,"netIncome":2278000000,"operatingCf":2929000000,"revenue":18259000000,"roc":36.13,"roe":362.16,"sharesOutstanding":355900000,"year":2017},{"capex":877000000,"ebitMargin":12.06,"fcf":2093000000,"fcfMargin":11.32,"grossMargin":30.28,"netDebt":6916000000,"netIncome":1410000000,"operatingCf":2970000000,"revenue":18486000000,"roc":27.93,"roe":null,"sharesOutstanding":349600000,"year":2018},{"capex":1209000000,"ebitMargin":16.21,"fcf":1527000000,"fcfMargin":8.28,"grossMargin":32.71,"netDebt":7435000000,"netIncome":2157000000,"operatingCf":2736000000,"revenue":18450000000,"roc":35.76,"roe":null,"sharesOutstanding":345600000,"year":2019},{"capex":1217000000,"ebitMargin":16.95,"fcf":2512000000,"fcfMargin":13.12,"grossMargin":35.64,"netDebt":8061000000,"netIncome":2352000000,"operatingCf":3729000000,"revenue":19140000000,"roc":29.28,"roe":270.66,"sharesOutstanding":342500000,"year":2020},{"capex":1007000000,"ebitMargin":13.17,"fcf":1723000000,"fcfMargin":8.86,"grossMargin":30.8,"netDebt":8304000000,"netIncome":1814000000,"operatingCf":2730000000,"revenue":19440000000,"roc":23.1,"roe":246.13,"sharesOutstanding":338800000,"year":2021},{"capex":876000000,"ebitMargin":13.29,"fcf":1857000000,"fcfMargin":9.2,"grossMargin":30.83,"netDebt":7995000000,"netIncome":1934000000,"operatingCf":2733000000,"revenue":20175000000,"roc":25.21,"roe":276.29,"sharesOutstanding":338300000,"year":2022},{"capex":766000000,"ebitMargin":11.47,"fcf":2776000000,"fcfMargin":13.59,"grossMargin":34.42,"netDebt":7021000000,"netIncome":1762000000,"operatingCf":3542000000,"revenue":20431000000,"roc":22.51,"roe":192.57,"sharesOutstanding":338800000,"year":2023},{"capex":721000000,"ebitMargin":16,"fcf":2513000000,"fcfMargin":12.53,"grossMargin":35.8,"netDebt":6895000000,"netIncome":2545000000,"operatingCf":3234000000,"revenue":20058000000,"roc":33.64,"roe":302.98,"sharesOutstanding":337000000,"year":2024},{"capex":1138000000,"ebitMargin":14.46,"fcf":1639000000,"fcfMargin":9.52,"grossMargin":35.61,"netDebt":6608000000,"netIncome":2021000000,"operatingCf":2777000000,"revenue":17216000000,"roc":24.64,"roe":134.55,"sharesOutstanding":333100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.13,"fcfCagr5y":4.38,"roeAvg10y":null,"roeAvg5y":230.5,"yearsAvailable":20},"quarterly":[{"capex":729000000,"ebitMargin":16.7,"fcf":2903000000,"fcfMargin":15.7,"grossMargin":36.8,"netDebt":6340000000,"netIncome":2607000000,"operatingCf":3632000000,"quarter":3,"revenue":18494000000,"roc":30.58,"roe":202.88,"sharesOutstanding":337200000,"year":2024},{"capex":721000000,"ebitMargin":16.07,"fcf":2513000000,"fcfMargin":13.62,"grossMargin":36.55,"netDebt":6895000000,"netIncome":2545000000,"operatingCf":3234000000,"quarter":4,"revenue":18452000000,"roc":31.08,"roe":302.98,"sharesOutstanding":334400000,"year":2024},{"capex":731000000,"ebitMargin":15.88,"fcf":2392000000,"fcfMargin":13.18,"grossMargin":36.19,"netDebt":6684000000,"netIncome":2465000000,"operatingCf":3123000000,"quarter":1,"revenue":18143000000,"roc":30.71,"roe":223.89,"sharesOutstanding":333300000,"year":2025},{"capex":770000000,"ebitMargin":16.24,"fcf":2102000000,"fcfMargin":11.63,"grossMargin":35.56,"netDebt":6607000000,"netIncome":2430000000,"operatingCf":2872000000,"quarter":2,"revenue":18075000000,"roc":30.57,"roe":191.19,"sharesOutstanding":333300000,"year":2025},{"capex":1011000000,"ebitMargin":14.01,"fcf":2413000000,"fcfMargin":13.36,"grossMargin":35.1,"netDebt":6624000000,"netIncome":1969000000,"operatingCf":2622000000,"quarter":3,"revenue":18064000000,"roc":25.79,"roe":147.82,"sharesOutstanding":333300000,"year":2025},{"capex":1199000000,"ebitMargin":14.46,"fcf":2380000000,"fcfMargin":13.82,"grossMargin":35.61,"netDebt":6608000000,"netIncome":2021000000,"operatingCf":2777000000,"quarter":4,"revenue":17216000000,"roc":24.64,"roe":134.55,"sharesOutstanding":333100000,"year":2025},{"capex":1419000000,"ebitMargin":13.27,"fcf":2578000000,"fcfMargin":15.59,"grossMargin":35.86,"netDebt":6542000000,"netIncome":2119000000,"operatingCf":3195000000,"quarter":1,"revenue":16539000000,"roc":21.35,"roe":117.98,"sharesOutstanding":333200000,"year":2026},{"capex":1574000000,"ebitMargin":12.38,"fcf":2561000000,"fcfMargin":15.46,"grossMargin":36.69,"netDebt":5561000000,"netIncome":1955000000,"operatingCf":3333000000,"quarter":2,"revenue":16565000000,"roc":17.73,"roe":111.71,"sharesOutstanding":333300000,"year":2026}]}