{"annual":[{"capex":551000000,"ebitMargin":32.88,"fcf":3717000000,"fcfMargin":28.59,"grossMargin":58.15,"netDebt":3120000000,"netIncome":2986000000,"operatingCf":4268000000,"revenue":13000000000,"roc":31.25,"roe":30.02,"sharesOutstanding":1043000000,"year":2015},{"capex":531000000,"ebitMargin":36.31,"fcf":4083000000,"fcfMargin":30.54,"grossMargin":61.63,"netDebt":2455000000,"netIncome":3595000000,"operatingCf":4614000000,"revenue":13370000000,"roc":34.27,"roe":34.33,"sharesOutstanding":1021000000,"year":2016},{"capex":695000000,"ebitMargin":40.66,"fcf":4668000000,"fcfMargin":31.2,"grossMargin":64.26,"netDebt":2421000000,"netIncome":3682000000,"operatingCf":5363000000,"revenue":14961000000,"roc":39.54,"roe":35.62,"sharesOutstanding":1012000000,"year":2017},{"capex":1131000000,"ebitMargin":42.53,"fcf":6058000000,"fcfMargin":38.38,"grossMargin":65.11,"netDebt":2630000000,"netIncome":5580000000,"operatingCf":7189000000,"revenue":15784000000,"roc":45.78,"roe":62.04,"sharesOutstanding":990000000,"year":2018},{"capex":847000000,"ebitMargin":39.79,"fcf":5802000000,"fcfMargin":40.34,"grossMargin":63.71,"netDebt":3366000000,"netIncome":5017000000,"operatingCf":6649000000,"revenue":14383000000,"roc":36.01,"roe":56.33,"sharesOutstanding":952000000,"year":2019},{"capex":649000000,"ebitMargin":40.76,"fcf":5490000000,"fcfMargin":37.96,"grossMargin":64.1,"netDebt":4012000000,"netIncome":5595000000,"operatingCf":6139000000,"revenue":14461000000,"roc":34.75,"roe":60.9,"sharesOutstanding":933000000,"year":2020},{"capex":2462000000,"ebitMargin":48.84,"fcf":6294000000,"fcfMargin":34.31,"grossMargin":67.47,"netDebt":3575000000,"netIncome":7769000000,"operatingCf":8756000000,"revenue":18344000000,"roc":40.53,"roe":58.27,"sharesOutstanding":936000000,"year":2021},{"capex":2797000000,"ebitMargin":50.63,"fcf":5923000000,"fcfMargin":29.57,"grossMargin":68.76,"netDebt":6448000000,"netIncome":8749000000,"operatingCf":8720000000,"revenue":20028000000,"roc":41.86,"roe":60.02,"sharesOutstanding":926000000,"year":2022},{"capex":5071000000,"ebitMargin":41.85,"fcf":1349000000,"fcfMargin":7.7,"grossMargin":62.9,"netDebt":8259000000,"netIncome":6510000000,"operatingCf":6420000000,"revenue":17519000000,"roc":25.25,"roe":38.53,"sharesOutstanding":916000000,"year":2023},{"capex":4820000000,"ebitMargin":34.94,"fcf":1498000000,"fcfMargin":9.58,"grossMargin":58.14,"netDebt":11840000000,"netIncome":4799000000,"operatingCf":6318000000,"revenue":15641000000,"roc":17.15,"roe":28.39,"sharesOutstanding":919000000,"year":2024},{"capex":4550000000,"ebitMargin":34.06,"fcf":2603000000,"fcfMargin":14.72,"grossMargin":57.02,"netDebt":12166000000,"netIncome":5001000000,"operatingCf":7153000000,"revenue":17682000000,"roc":19.17,"roe":30.73,"sharesOutstanding":913000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-9.83,"fcfCagr5y":-32.48,"roeAvg10y":46.52,"roeAvg5y":43.19,"yearsAvailable":20},"quarterly":[{"capex":4820000000,"ebitMargin":34.94,"fcf":1498000000,"fcfMargin":9.58,"grossMargin":58.14,"netDebt":11840000000,"netIncome":4799000000,"operatingCf":6318000000,"quarter":4,"revenue":15641000000,"roc":17.15,"roe":28.39,"sharesOutstanding":919000000,"year":2024},{"capex":4695000000,"ebitMargin":34.29,"fcf":1455000000,"fcfMargin":9.07,"grossMargin":58.02,"netDebt":10085000000,"netIncome":4873000000,"operatingCf":6150000000,"quarter":1,"revenue":16049000000,"roc":17.6,"roe":29.7,"sharesOutstanding":916000000,"year":2025},{"capex":4936000000,"ebitMargin":34.89,"fcf":1503000000,"fcfMargin":9.01,"grossMargin":58.03,"netDebt":10999000000,"netIncome":5041000000,"operatingCf":6439000000,"quarter":2,"revenue":16675000000,"roc":17.93,"roe":30.73,"sharesOutstanding":912000000,"year":2025},{"capex":4817000000,"ebitMargin":34.33,"fcf":2080000000,"fcfMargin":12.05,"grossMargin":57.48,"netDebt":10735000000,"netIncome":5043000000,"operatingCf":6897000000,"quarter":3,"revenue":17266000000,"roc":18.59,"roe":30.33,"sharesOutstanding":914000000,"year":2025},{"capex":4550000000,"ebitMargin":34.06,"fcf":2603000000,"fcfMargin":14.72,"grossMargin":57.02,"netDebt":12166000000,"netIncome":5001000000,"operatingCf":7153000000,"quarter":4,"revenue":17682000000,"roc":19.17,"roe":30.73,"sharesOutstanding":913000000,"year":2025},{"capex":4103000000,"ebitMargin":35.29,"fcf":3721000000,"fcfMargin":20.18,"grossMargin":57.32,"netDebt":10501000000,"netIncome":5367000000,"operatingCf":7824000000,"quarter":1,"revenue":18438000000,"roc":20.79,"roe":31.99,"sharesOutstanding":914000000,"year":2026},{"capex":3312000000,"ebitMargin":37.29,"fcf":5355000000,"fcfMargin":27.53,"grossMargin":58.33,"netDebt":10392000000,"netIncome":6052000000,"operatingCf":8667000000,"quarter":2,"revenue":19453000000,"roc":22.23,"roe":33.61,"sharesOutstanding":920000000,"year":2026},{"capex":2578000000,"ebitMargin":40.76,"fcf":7318000000,"fcfMargin":35.24,"grossMargin":60.24,"netDebt":9344000000,"netIncome":7113000000,"operatingCf":9896000000,"quarter":3,"revenue":20766000000,"roc":25.03,"roe":37.08,"sharesOutstanding":921000000,"year":2026}]}