{"annual":[{"capex":722000000,"ebitMargin":15.8,"fcf":1824000000,"fcfMargin":19.72,"grossMargin":63.03,"netDebt":-1393000000,"netIncome":1228000000,"operatingCf":2546000000,"revenue":9248000000,"roc":9.57,"roe":8.93,"sharesOutstanding":1229000000,"year":2015},{"capex":669000000,"ebitMargin":14.63,"fcf":2489000000,"fcfMargin":22.96,"grossMargin":59.1,"netDebt":-1590000000,"netIncome":1401000000,"operatingCf":3158000000,"revenue":10842000000,"roc":9.78,"roe":9.52,"sharesOutstanding":1218000000,"year":2016},{"capex":667000000,"ebitMargin":16.24,"fcf":1864000000,"fcfMargin":14.24,"grossMargin":58.53,"netDebt":-1883000000,"netIncome":1795000000,"operatingCf":2531000000,"revenue":13094000000,"roc":11.88,"roe":11.22,"sharesOutstanding":1221000000,"year":2017},{"capex":823000000,"ebitMargin":14.2,"fcf":4660000000,"fcfMargin":30.16,"grossMargin":55.63,"netDebt":-5577000000,"netIncome":2057000000,"operatingCf":5483000000,"revenue":15451000000,"roc":12.59,"roe":13.37,"sharesOutstanding":1203000000,"year":2018},{"capex":704000000,"ebitMargin":15.3,"fcf":3857000000,"fcfMargin":21.7,"grossMargin":54.03,"netDebt":-2280000000,"netIncome":2459000000,"operatingCf":4561000000,"revenue":17772000000,"roc":11.14,"roe":14.53,"sharesOutstanding":1188000000,"year":2019},{"capex":866000000,"ebitMargin":15.33,"fcf":5353000000,"fcfMargin":24.95,"grossMargin":54.9,"netDebt":4289000000,"netIncome":4202000000,"operatingCf":6219000000,"revenue":21454000000,"roc":10.3,"roe":20.94,"sharesOutstanding":1187000000,"year":2020},{"capex":908000000,"ebitMargin":16.8,"fcf":4889000000,"fcfMargin":19.27,"grossMargin":55.17,"netDebt":2994000000,"netIncome":4169000000,"operatingCf":5797000000,"revenue":25371000000,"roc":13,"roe":19.19,"sharesOutstanding":1186000000,"year":2021},{"capex":706000000,"ebitMargin":13.94,"fcf":5107000000,"fcfMargin":18.56,"grossMargin":50.05,"netDebt":2792000000,"netIncome":2419000000,"operatingCf":5813000000,"revenue":27518000000,"roc":11.41,"roe":11.93,"sharesOutstanding":1158000000,"year":2022},{"capex":623000000,"ebitMargin":16.89,"fcf":4220000000,"fcfMargin":14.17,"grossMargin":46.03,"netDebt":595000000,"netIncome":4246000000,"operatingCf":4843000000,"revenue":29771000000,"roc":14.92,"roe":20.17,"sharesOutstanding":1107000000,"year":2023},{"capex":683000000,"ebitMargin":16.75,"fcf":6767000000,"fcfMargin":21.28,"grossMargin":46.1,"netDebt":3318000000,"netIncome":4147000000,"operatingCf":7450000000,"revenue":31797000000,"roc":16.02,"roe":20.31,"sharesOutstanding":1039000000,"year":2024},{"capex":852000000,"ebitMargin":18.28,"fcf":5564000000,"fcfMargin":16.77,"grossMargin":46.62,"netDebt":1938000000,"netIncome":5233000000,"operatingCf":6416000000,"revenue":33172000000,"roc":17.98,"roe":25.83,"sharesOutstanding":968000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.11,"fcfCagr5y":2.55,"roeAvg10y":16.7,"roeAvg5y":19.49,"yearsAvailable":14},"quarterly":[{"capex":625000000,"ebitMargin":17.84,"fcf":7045000000,"fcfMargin":22.4,"grossMargin":45.76,"netDebt":2704000000,"netIncome":4428000000,"operatingCf":7670000000,"quarter":3,"revenue":31457000000,"roc":16.88,"roe":21.95,"sharesOutstanding":1024000000,"year":2024},{"capex":683000000,"ebitMargin":16.75,"fcf":6767000000,"fcfMargin":21.28,"grossMargin":46.1,"netDebt":3318000000,"netIncome":4147000000,"operatingCf":7450000000,"quarter":4,"revenue":31797000000,"roc":16.02,"roe":20.31,"sharesOutstanding":1014000000,"year":2024},{"capex":725000000,"ebitMargin":17.83,"fcf":5968000000,"fcfMargin":18.71,"grossMargin":46.77,"netDebt":3968000000,"netIncome":4546000000,"operatingCf":6693000000,"quarter":1,"revenue":31889000000,"roc":16.41,"roe":22.44,"sharesOutstanding":999000000,"year":2025},{"capex":774000000,"ebitMargin":18.17,"fcf":5292000000,"fcfMargin":16.39,"grossMargin":46.91,"netDebt":4608000000,"netIncome":4679000000,"operatingCf":6066000000,"quarter":2,"revenue":32292000000,"roc":16.89,"roe":23.16,"sharesOutstanding":977000000,"year":2025},{"capex":861000000,"ebitMargin":18.24,"fcf":5565000000,"fcfMargin":16.93,"grossMargin":46.76,"netDebt":2281000000,"netIncome":4917000000,"operatingCf":6426000000,"quarter":3,"revenue":32862000000,"roc":17.19,"roe":24.34,"sharesOutstanding":978000000,"year":2025},{"capex":852000000,"ebitMargin":18.28,"fcf":5564000000,"fcfMargin":16.77,"grossMargin":46.62,"netDebt":1938000000,"netIncome":5233000000,"operatingCf":6416000000,"quarter":4,"revenue":33172000000,"roc":17.98,"roe":25.83,"sharesOutstanding":939000000,"year":2025},{"capex":887000000,"ebitMargin":17.85,"fcf":5503000000,"fcfMargin":16.31,"grossMargin":46.12,"netDebt":2432000000,"netIncome":5059000000,"operatingCf":6390000000,"quarter":1,"revenue":33734000000,"roc":18.3,"roe":25.26,"sharesOutstanding":920000000,"year":2026},{"capex":889000000,"ebitMargin":18.78,"fcf":6586000000,"fcfMargin":19.3,"grossMargin":45.75,"netDebt":5915000000,"netIncome":4902000000,"operatingCf":7475000000,"quarter":2,"revenue":34128000000,"roc":18.67,"roe":24.73,"sharesOutstanding":901000000,"year":2026}]}