{"annual":[{"capex":1143000000,"ebitMargin":13.91,"fcf":1953000000,"fcfMargin":6.03,"grossMargin":46.24,"netDebt":-1083000000,"netIncome":3760000000,"operatingCf":3096000000,"revenue":32376000000,"roc":28.07,"roe":30.67,"sharesOutstanding":1742500000,"year":2016},{"capex":1105000000,"ebitMargin":13.83,"fcf":2535000000,"fcfMargin":7.38,"grossMargin":44.58,"netDebt":-6000000,"netIncome":4240000000,"operatingCf":3640000000,"revenue":34350000000,"roc":26.7,"roe":34.17,"sharesOutstanding":1692000000,"year":2017},{"capex":1028000000,"ebitMargin":12.21,"fcf":3927000000,"fcfMargin":10.79,"grossMargin":43.84,"netDebt":-439000000,"netIncome":1933000000,"operatingCf":4955000000,"revenue":36397000000,"roc":26.95,"roe":19.7,"sharesOutstanding":1659100000,"year":2018},{"capex":1119000000,"ebitMargin":12.2,"fcf":4784000000,"fcfMargin":12.23,"grossMargin":44.67,"netDebt":-987000000,"netIncome":4029000000,"operatingCf":5903000000,"revenue":39117000000,"roc":30.11,"roe":44.57,"sharesOutstanding":1618400000,"year":2019},{"capex":1086000000,"ebitMargin":8.33,"fcf":1399000000,"fcfMargin":3.74,"grossMargin":43.42,"netDebt":4667000000,"netIncome":2539000000,"operatingCf":2485000000,"revenue":37403000000,"roc":13.51,"roe":31.52,"sharesOutstanding":1591600000,"year":2020},{"capex":695000000,"ebitMargin":15.58,"fcf":5962000000,"fcfMargin":13.39,"grossMargin":44.82,"netDebt":-6489000000,"netIncome":5727000000,"operatingCf":6657000000,"revenue":44538000000,"roc":24.72,"roe":44.86,"sharesOutstanding":1609400000,"year":2021},{"capex":758000000,"ebitMargin":14.29,"fcf":4430000000,"fcfMargin":9.48,"grossMargin":45.98,"netDebt":4053000000,"netIncome":6046000000,"operatingCf":5188000000,"revenue":46710000000,"roc":22.56,"roe":39.57,"sharesOutstanding":1610800000,"year":2022},{"capex":969000000,"ebitMargin":11.55,"fcf":4872000000,"fcfMargin":9.51,"grossMargin":43.52,"netDebt":4703000000,"netIncome":5070000000,"operatingCf":5841000000,"revenue":51217000000,"roc":20.92,"roe":36.2,"sharesOutstanding":1569800000,"year":2023},{"capex":812000000,"ebitMargin":12.29,"fcf":6617000000,"fcfMargin":12.88,"grossMargin":44.56,"netDebt":2092000000,"netIncome":5700000000,"operatingCf":7429000000,"revenue":51362000000,"roc":22.93,"roe":39.5,"sharesOutstanding":1529700000,"year":2024},{"capex":430000000,"ebitMargin":7.99,"fcf":3268000000,"fcfMargin":7.06,"grossMargin":42.73,"netDebt":3554000000,"netIncome":3219000000,"operatingCf":3698000000,"revenue":46309000000,"roc":14.23,"roe":24.36,"sharesOutstanding":1487600000,"year":2025},{"capex":684000000,"ebitMargin":8.19,"fcf":2184000000,"fcfMargin":4.71,"grossMargin":42.91,"netDebt":3470000000,"netIncome":3108000000,"operatingCf":2868000000,"revenue":46398000000,"roc":14.69,"roe":20.91,"sharesOutstanding":1482900000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":4.61,"fcfCagr5y":-7.53,"roeAvg10y":33.54,"roeAvg5y":32.11,"yearsAvailable":20},"quarterly":[{"capex":603000000,"ebitMargin":11.18,"fcf":5518000000,"fcfMargin":11.27,"grossMargin":44.6,"netDebt":4086000000,"netIncome":4886000000,"operatingCf":6121000000,"quarter":4,"revenue":48978000000,"roc":20.5,"roe":34.81,"sharesOutstanding":1490000000,"year":2024},{"capex":543000000,"ebitMargin":10.3,"fcf":5311000000,"fcfMargin":11.11,"grossMargin":43.82,"netDebt":3310000000,"netIncome":4508000000,"operatingCf":5854000000,"quarter":1,"revenue":47818000000,"roc":18.54,"roe":32.18,"sharesOutstanding":1491000000,"year":2025},{"capex":430000000,"ebitMargin":7.99,"fcf":3268000000,"fcfMargin":7.06,"grossMargin":42.73,"netDebt":3554000000,"netIncome":3219000000,"operatingCf":3698000000,"quarter":2,"revenue":46309000000,"roc":14.23,"roe":24.36,"sharesOutstanding":1477700000,"year":2025},{"capex":517000000,"ebitMargin":7.36,"fcf":3009000000,"fcfMargin":6.48,"grossMargin":41.94,"netDebt":4033000000,"netIncome":2895000000,"operatingCf":3526000000,"quarter":3,"revenue":46440000000,"roc":12.94,"roe":21.5,"sharesOutstanding":1479000000,"year":2025},{"capex":581000000,"ebitMargin":6.54,"fcf":2475000000,"fcfMargin":5.32,"grossMargin":41.13,"netDebt":4308000000,"netIncome":2524000000,"operatingCf":3056000000,"quarter":4,"revenue":46513000000,"roc":11.63,"roe":17.92,"sharesOutstanding":1480000000,"year":2025},{"capex":646000000,"ebitMargin":6.03,"fcf":1048000000,"fcfMargin":2.25,"grossMargin":40.81,"netDebt":4518000000,"netIncome":2250000000,"operatingCf":1694000000,"quarter":1,"revenue":46523000000,"roc":10.7,"roe":15.97,"sharesOutstanding":1480400000,"year":2026},{"capex":684000000,"ebitMargin":8.19,"fcf":2184000000,"fcfMargin":4.71,"grossMargin":42.91,"netDebt":3470000000,"netIncome":3108000000,"operatingCf":2868000000,"quarter":2,"revenue":46398000000,"roc":14.69,"roe":20.91,"sharesOutstanding":1482900000,"year":2026},{"capex":676000000,"ebitMargin":8.2,"fcf":2105000000,"fcfMargin":4.59,"grossMargin":43.07,"netDebt":4169000000,"netIncome":3093000000,"operatingCf":2781000000,"quarter":3,"revenue":45891000000,"roc":14.25,"roe":20.32,"sharesOutstanding":1484200000,"year":2026}]}