{"annual":[{"capex":342000000,"ebitMargin":52.53,"fcf":3701000000,"fcfMargin":38.28,"grossMargin":100,"netDebt":-2460000000,"netIncome":3808000000,"operatingCf":4043000000,"revenue":9667000000,"roc":50.78,"roe":62.82,"sharesOutstanding":1137000017,"year":2015},{"capex":382000000,"ebitMargin":53.46,"fcf":4102000000,"fcfMargin":38.07,"grossMargin":100,"netDebt":-1541000000,"netIncome":4059000000,"operatingCf":4484000000,"revenue":10776000000,"roc":50.23,"roe":71.41,"sharesOutstanding":1101000016,"year":2016},{"capex":423000000,"ebitMargin":52.99,"fcf":5132000000,"fcfMargin":41.07,"grossMargin":100,"netDebt":-509000000,"netIncome":3915000000,"operatingCf":5555000000,"revenue":12497000000,"roc":52.82,"roe":70.31,"sharesOutstanding":1072000016,"year":2017},{"capex":504000000,"ebitMargin":48.71,"fcf":5719000000,"fcfMargin":38.25,"grossMargin":100,"netDebt":-348000000,"netIncome":5859000000,"operatingCf":6223000000,"revenue":14950000000,"roc":54.89,"roe":108.6,"sharesOutstanding":1047000015,"year":2018},{"capex":728000000,"ebitMargin":57.24,"fcf":7455000000,"fcfMargin":44.16,"grossMargin":100,"netDebt":1539000000,"netIncome":8118000000,"operatingCf":8183000000,"revenue":16883000000,"roc":55.76,"roe":135.5,"sharesOutstanding":1022000000,"year":2019},{"capex":708000000,"ebitMargin":52.81,"fcf":6516000000,"fcfMargin":42.59,"grossMargin":100,"netDebt":2559000000,"netIncome":6411000000,"operatingCf":7224000000,"revenue":15301000000,"roc":37.18,"roe":100.31,"sharesOutstanding":1006000000,"year":2020},{"capex":814000000,"ebitMargin":53.39,"fcf":8649000000,"fcfMargin":45.8,"grossMargin":100,"netDebt":6480000000,"netIncome":8687000000,"operatingCf":9463000000,"revenue":18884000000,"roc":41.14,"roe":118.8,"sharesOutstanding":992000000,"year":2021},{"capex":1097000000,"ebitMargin":57.21,"fcf":10098000000,"fcfMargin":45.41,"grossMargin":100,"netDebt":7015000000,"netIncome":9930000000,"operatingCf":11195000000,"revenue":22237000000,"roc":51.81,"roe":157.67,"sharesOutstanding":971000000,"year":2022},{"capex":371000000,"ebitMargin":58.29,"fcf":11609000000,"fcfMargin":46.25,"grossMargin":100,"netDebt":7093000000,"netIncome":11195000000,"operatingCf":11980000000,"revenue":25098000000,"roc":55.87,"roe":161.57,"sharesOutstanding":946000000,"year":2023},{"capex":474000000,"ebitMargin":57.96,"fcf":14306000000,"fcfMargin":50.79,"grossMargin":100,"netDebt":9784000000,"netIncome":12874000000,"operatingCf":14780000000,"revenue":28167000000,"roc":56.57,"roe":198.52,"sharesOutstanding":927000000,"year":2024},{"capex":1215000000,"ebitMargin":57.63,"fcf":16433000000,"fcfMargin":50.11,"grossMargin":100,"netDebt":8434000000,"netIncome":14968000000,"operatingCf":17648000000,"revenue":32791000000,"roc":60.19,"roe":193.46,"sharesOutstanding":906000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.98,"fcfCagr5y":18.79,"roeAvg10y":131.62,"roeAvg5y":166,"yearsAvailable":20},"quarterly":[{"capex":1021000000,"ebitMargin":55.15,"fcf":13055000000,"fcfMargin":47.95,"grossMargin":100,"netDebt":7295000000,"netIncome":12323000000,"operatingCf":14076000000,"quarter":3,"revenue":27226000000,"roc":50.15,"roe":165.63,"sharesOutstanding":925000000,"year":2024},{"capex":1194000000,"ebitMargin":56.37,"fcf":13586000000,"fcfMargin":48.23,"grossMargin":100,"netDebt":9784000000,"netIncome":12874000000,"operatingCf":14780000000,"quarter":4,"revenue":28167000000,"roc":55.02,"roe":198.52,"sharesOutstanding":919000000,"year":2024},{"capex":1173000000,"ebitMargin":57.02,"fcf":14315000000,"fcfMargin":49.24,"grossMargin":100,"netDebt":11227000000,"netIncome":13143000000,"operatingCf":15488000000,"quarter":1,"revenue":29069000000,"roc":54.09,"roe":197.02,"sharesOutstanding":914000000,"year":2025},{"capex":1086000000,"ebitMargin":57.71,"fcf":15867000000,"fcfMargin":52.47,"grossMargin":100,"netDebt":9939000000,"netIncome":13586000000,"operatingCf":16953000000,"quarter":2,"revenue":30241000000,"roc":53.86,"roe":173,"sharesOutstanding":909000000,"year":2025},{"capex":1175000000,"ebitMargin":59.16,"fcf":16305000000,"fcfMargin":51.8,"grossMargin":100,"netDebt":8670000000,"netIncome":14250000000,"operatingCf":17480000000,"quarter":3,"revenue":31474000000,"roc":57.12,"roe":180.29,"sharesOutstanding":905000000,"year":2025},{"capex":1215000000,"ebitMargin":58.84,"fcf":16433000000,"fcfMargin":50.11,"grossMargin":100,"netDebt":8434000000,"netIncome":14968000000,"operatingCf":17648000000,"quarter":4,"revenue":32791000000,"roc":61.46,"roe":193.46,"sharesOutstanding":898000000,"year":2025},{"capex":1193000000,"ebitMargin":58.81,"fcf":17074000000,"fcfMargin":50.31,"grossMargin":100,"netDebt":11054000000,"netIncome":15570000000,"operatingCf":18267000000,"quarter":1,"revenue":33939000000,"roc":67.62,"roe":231.63,"sharesOutstanding":893000000,"year":2026},{"capex":1462000000,"ebitMargin":58.81,"fcf":15975000000,"fcfMargin":45.53,"grossMargin":100,"netDebt":13352000000,"netIncome":16257000000,"operatingCf":17437000000,"quarter":2,"revenue":35083000000,"roc":63.12,"roe":289.73,"sharesOutstanding":883000000,"year":2026}]}