{"annual":[{"capex":1283000000,"ebitMargin":19.11,"fcf":11255000000,"fcfMargin":28.5,"grossMargin":62.19,"netDebt":17888000000,"netIncome":4442000000,"operatingCf":12421000000,"revenue":39498000000,"roc":9.15,"roe":9.94,"sharesOutstanding":2841000000,"year":2015},{"capex":1614000000,"ebitMargin":13.81,"fcf":8762000000,"fcfMargin":22.01,"grossMargin":64.75,"netDebt":18327000000,"netIncome":3920000000,"operatingCf":10376000000,"revenue":39807000000,"roc":7.03,"roe":9.78,"sharesOutstanding":2787000000,"year":2016},{"capex":1888000000,"ebitMargin":16.94,"fcf":4563000000,"fcfMargin":11.37,"grossMargin":67.82,"netDebt":18318000000,"netIncome":2394000000,"operatingCf":6447000000,"revenue":40122000000,"roc":9.81,"roe":6.97,"sharesOutstanding":2748000000,"year":2017},{"capex":2615000000,"ebitMargin":21.12,"fcf":8307000000,"fcfMargin":19.64,"grossMargin":68.06,"netDebt":17149000000,"netIncome":6220000000,"operatingCf":10922000000,"revenue":42294000000,"roc":14.78,"roe":23.3,"sharesOutstanding":2679000000,"year":2018},{"capex":3473000000,"ebitMargin":20.26,"fcf":9967000000,"fcfMargin":25.48,"grossMargin":69.29,"netDebt":17675000000,"netIncome":9843000000,"operatingCf":13440000000,"revenue":39121000000,"roc":12.75,"roe":37.99,"sharesOutstanding":2580000000,"year":2019},{"capex":4684000000,"ebitMargin":13.36,"fcf":5569000000,"fcfMargin":13.41,"grossMargin":67.2,"netDebt":25367000000,"netIncome":7067000000,"operatingCf":10253000000,"revenue":41518000000,"roc":8.63,"roe":27.91,"sharesOutstanding":2541000000,"year":2020},{"capex":4448000000,"ebitMargin":27.1,"fcf":9661000000,"fcfMargin":19.84,"grossMargin":72.02,"netDebt":26535000000,"netIncome":13049000000,"operatingCf":14109000000,"revenue":48704000000,"roc":16.13,"roe":34.17,"sharesOutstanding":2538000000,"year":2021},{"capex":4388000000,"ebitMargin":30.84,"fcf":14707000000,"fcfMargin":24.81,"grossMargin":70.63,"netDebt":19291000000,"netIncome":14519000000,"operatingCf":19095000000,"revenue":59283000000,"roc":21.53,"roe":31.57,"sharesOutstanding":2542000000,"year":2022},{"capex":3863000000,"ebitMargin":4.91,"fcf":9143000000,"fcfMargin":15.21,"grossMargin":73.17,"netDebt":29427000000,"netIncome":365000000,"operatingCf":13006000000,"revenue":60115000000,"roc":3.65,"roe":0.97,"sharesOutstanding":2547000000,"year":2023},{"capex":3372000000,"ebitMargin":31.51,"fcf":18096000000,"fcfMargin":28.2,"grossMargin":76.32,"netDebt":25028000000,"netIncome":17117000000,"operatingCf":21468000000,"revenue":64168000000,"roc":22.8,"roe":36.96,"sharesOutstanding":2541000000,"year":2024},{"capex":4112000000,"ebitMargin":36.17,"fcf":12360000000,"fcfMargin":19.04,"grossMargin":71.98,"netDebt":35969000000,"netIncome":18254000000,"operatingCf":16472000000,"revenue":64926000000,"roc":21.64,"roe":34.7,"sharesOutstanding":2507000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.14,"fcfCagr5y":9.77,"roeAvg10y":24.43,"roeAvg5y":27.67,"yearsAvailable":20},"quarterly":[{"capex":3424000000,"ebitMargin":22.41,"fcf":14840000000,"fcfMargin":23.49,"grossMargin":75.82,"netDebt":23538000000,"netIncome":12148000000,"operatingCf":18264000000,"quarter":3,"revenue":63174000000,"roc":16.1,"roe":27.3,"sharesOutstanding":2541000000,"year":2024},{"capex":3372000000,"ebitMargin":31.51,"fcf":18096000000,"fcfMargin":28.2,"grossMargin":76.32,"netDebt":25028000000,"netIncome":17117000000,"operatingCf":21468000000,"quarter":4,"revenue":64168000000,"roc":22.8,"roe":36.96,"sharesOutstanding":2541000000,"year":2024},{"capex":3839000000,"ebitMargin":33.07,"fcf":17039000000,"fcfMargin":26.62,"grossMargin":75.73,"netDebt":26215000000,"netIncome":17434000000,"operatingCf":20878000000,"quarter":1,"revenue":64012000000,"roc":23.54,"roe":36.07,"sharesOutstanding":2531000000,"year":2025},{"capex":3812000000,"ebitMargin":33.6,"fcf":14722000000,"fcfMargin":23.11,"grossMargin":75.45,"netDebt":27395000000,"netIncome":16406000000,"operatingCf":18534000000,"quarter":2,"revenue":63700000000,"roc":23.39,"roe":33.49,"sharesOutstanding":2513000000,"year":2025},{"capex":4016000000,"ebitMargin":38.74,"fcf":13049000000,"fcfMargin":20.32,"grossMargin":75.47,"netDebt":23205000000,"netIncome":19034000000,"operatingCf":17065000000,"quarter":3,"revenue":64226000000,"roc":24.65,"roe":36.71,"sharesOutstanding":2498000000,"year":2025},{"capex":4112000000,"ebitMargin":41.11,"fcf":12360000000,"fcfMargin":19.04,"grossMargin":74.21,"netDebt":35969000000,"netIncome":18254000000,"operatingCf":16472000000,"quarter":4,"revenue":64926000000,"roc":24.59,"roe":34.7,"sharesOutstanding":2488000000,"year":2025},{"capex":3775000000,"ebitMargin":27.59,"fcf":14115000000,"fcfMargin":21.52,"grossMargin":75.91,"netDebt":43790000000,"netIncome":8935000000,"operatingCf":17890000000,"quarter":1,"revenue":65593000000,"roc":17.79,"roe":19.48,"sharesOutstanding":2472000000,"year":2026},{"capex":3904000000,"ebitMargin":16.65,"fcf":16063000000,"fcfMargin":24.19,"grossMargin":75.38,"netDebt":47057000000,"netIncome":3173000000,"operatingCf":19967000000,"quarter":2,"revenue":66400000000,"roc":10.83,"roe":7.57,"sharesOutstanding":2472000000,"year":2026}]}