{"annual":[{"capex":1514000000,"ebitMargin":30.02,"fcf":2214000000,"fcfMargin":7.47,"grossMargin":38.84,"netDebt":13528000000,"netIncome":7267000000,"operatingCf":3728000000,"revenue":29636000000,"roc":17.14,"roe":25.94,"sharesOutstanding":1637000000,"year":2015},{"capex":1224000000,"ebitMargin":9.85,"fcf":1614000000,"fcfMargin":6.23,"grossMargin":38.98,"netDebt":15458000000,"netIncome":1635000000,"operatingCf":2838000000,"revenue":25923000000,"roc":5.42,"roe":6.5,"sharesOutstanding":1573000000,"year":2016},{"capex":1014000000,"ebitMargin":13.37,"fcf":1579000000,"fcfMargin":6.1,"grossMargin":38.75,"netDebt":16891000000,"netIncome":2828000000,"operatingCf":2593000000,"revenue":25896000000,"roc":7.34,"roe":10.88,"sharesOutstanding":1531000000,"year":2017},{"capex":1095000000,"ebitMargin":12.77,"fcf":2853000000,"fcfMargin":11,"grossMargin":39.91,"netDebt":17272000000,"netIncome":3381000000,"operatingCf":3948000000,"revenue":25938000000,"roc":7.2,"roe":13.19,"sharesOutstanding":1486000000,"year":2018},{"capex":925000000,"ebitMargin":14.86,"fcf":3040000000,"fcfMargin":11.75,"grossMargin":39.96,"netDebt":17538000000,"netIncome":3929000000,"operatingCf":3965000000,"revenue":25868000000,"roc":7.81,"roe":14.42,"sharesOutstanding":1458000000,"year":2019},{"capex":863000000,"ebitMargin":14.5,"fcf":3101000000,"fcfMargin":11.67,"grossMargin":39.3,"netDebt":16897000000,"netIncome":3555000000,"operatingCf":3964000000,"revenue":26581000000,"roc":7.32,"roe":12.89,"sharesOutstanding":1441000000,"year":2020},{"capex":965000000,"ebitMargin":16.2,"fcf":3176000000,"fcfMargin":11.06,"grossMargin":39.19,"netDebt":16425000000,"netIncome":4300000000,"operatingCf":4141000000,"revenue":28720000000,"roc":8.77,"roe":15.21,"sharesOutstanding":1413000000,"year":2021},{"capex":906000000,"ebitMargin":11.22,"fcf":3002000000,"fcfMargin":9.53,"grossMargin":35.92,"netDebt":21619000000,"netIncome":2717000000,"operatingCf":3908000000,"revenue":31496000000,"roc":6.49,"roe":10.11,"sharesOutstanding":1385000000,"year":2022},{"capex":1112000000,"ebitMargin":15.28,"fcf":3602000000,"fcfMargin":10,"grossMargin":38.22,"netDebt":18135000000,"netIncome":4959000000,"operatingCf":4714000000,"revenue":36016000000,"roc":10.5,"roe":17.5,"sharesOutstanding":1370000000,"year":2023},{"capex":1387000000,"ebitMargin":17.41,"fcf":3523000000,"fcfMargin":9.67,"grossMargin":39.12,"netDebt":17021000000,"netIncome":4611000000,"operatingCf":4910000000,"revenue":36441000000,"roc":12.96,"roe":17.12,"sharesOutstanding":1347000000,"year":2024},{"capex":1279000000,"ebitMargin":9.21,"fcf":3235000000,"fcfMargin":8.39,"grossMargin":28.38,"netDebt":20278000000,"netIncome":2451000000,"operatingCf":4514000000,"revenue":38537000000,"roc":7.15,"roe":9.49,"sharesOutstanding":1298000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.47,"fcfCagr5y":3.74,"roeAvg10y":12.73,"roeAvg5y":13.89,"yearsAvailable":20},"quarterly":[{"capex":1314000000,"ebitMargin":16.4,"fcf":3701000000,"fcfMargin":10.24,"grossMargin":38.77,"netDebt":18908000000,"netIncome":3816000000,"operatingCf":5015000000,"quarter":3,"revenue":36151000000,"roc":11.59,"roe":13.7,"sharesOutstanding":1344000000,"year":2024},{"capex":1387000000,"ebitMargin":17.41,"fcf":3523000000,"fcfMargin":9.67,"grossMargin":39.12,"netDebt":17021000000,"netIncome":4611000000,"operatingCf":4910000000,"quarter":4,"revenue":36441000000,"roc":12.96,"roe":17.12,"sharesOutstanding":1340000000,"year":2024},{"capex":1365000000,"ebitMargin":11.79,"fcf":3313000000,"fcfMargin":9.09,"grossMargin":32.74,"netDebt":18594000000,"netIncome":3601000000,"operatingCf":4678000000,"quarter":1,"revenue":36464000000,"roc":8.97,"roe":13.97,"sharesOutstanding":1305000000,"year":2025},{"capex":1303000000,"ebitMargin":12.44,"fcf":2861000000,"fcfMargin":7.71,"grossMargin":32.55,"netDebt":20001000000,"netIncome":3641000000,"operatingCf":4164000000,"quarter":2,"revenue":37105000000,"roc":9.03,"roe":13.9,"sharesOutstanding":1299000000,"year":2025},{"capex":1286000000,"ebitMargin":11.18,"fcf":2290000000,"fcfMargin":6.08,"grossMargin":31.05,"netDebt":20566000000,"netIncome":3531000000,"operatingCf":3576000000,"quarter":3,"revenue":37645000000,"roc":8.44,"roe":13.49,"sharesOutstanding":1296000000,"year":2025},{"capex":1279000000,"ebitMargin":9.21,"fcf":3235000000,"fcfMargin":8.39,"grossMargin":28.38,"netDebt":20278000000,"netIncome":2451000000,"operatingCf":4514000000,"quarter":4,"revenue":38537000000,"roc":7.15,"roe":9.49,"sharesOutstanding":1292000000,"year":2025},{"capex":1314000000,"ebitMargin":9.35,"fcf":2575000000,"fcfMargin":6.55,"grossMargin":28.77,"netDebt":20098000000,"netIncome":2609000000,"operatingCf":3889000000,"quarter":1,"revenue":39304000000,"roc":7.72,"roe":10.13,"sharesOutstanding":1286000000,"year":2026},{"capex":1351000000,"ebitMargin":11.22,"fcf":3085000000,"fcfMargin":7.78,"grossMargin":31.15,"netDebt":20343000000,"netIncome":3516000000,"operatingCf":4436000000,"quarter":2,"revenue":39675000000,"roc":8.96,"roe":13.2,"sharesOutstanding":1292000000,"year":2026}]}