{"annual":[{"capex":2553000000,"ebitMargin":19.7,"fcf":7975000000,"fcfMargin":18,"grossMargin":60.53,"netDebt":36807000000,"netIncome":7351000000,"operatingCf":10528000000,"revenue":44294000000,"roc":13.84,"roe":28.53,"sharesOutstanding":4405000000,"year":2015},{"capex":2262000000,"ebitMargin":20.68,"fcf":6534000000,"fcfMargin":15.61,"grossMargin":60.67,"netDebt":37154000000,"netIncome":6527000000,"operatingCf":8796000000,"revenue":41863000000,"roc":14.25,"roe":28.3,"sharesOutstanding":4367000000,"year":2016},{"capex":1675000000,"ebitMargin":21.42,"fcf":5431000000,"fcfMargin":15,"grossMargin":62.11,"netDebt":41679000000,"netIncome":1248000000,"operatingCf":7106000000,"revenue":36212000000,"roc":12.78,"roe":7.31,"sharesOutstanding":4324000000,"year":2017},{"capex":1548000000,"ebitMargin":26.68,"fcf":6079000000,"fcfMargin":17.72,"grossMargin":61.9,"netDebt":35137000000,"netIncome":6434000000,"operatingCf":7627000000,"revenue":34300000000,"roc":16.81,"roe":37.89,"sharesOutstanding":4299000000,"year":2018},{"capex":2054000000,"ebitMargin":27.06,"fcf":8417000000,"fcfMargin":22.59,"grossMargin":60.77,"netDebt":37675000000,"netIncome":8920000000,"operatingCf":10471000000,"revenue":37266000000,"roc":16.98,"roe":46.99,"sharesOutstanding":4314000000,"year":2019},{"capex":1177000000,"ebitMargin":27.25,"fcf":8667000000,"fcfMargin":26.25,"grossMargin":59.31,"netDebt":37942000000,"netIncome":7747000000,"operatingCf":9844000000,"revenue":33014000000,"roc":12.38,"roe":40.14,"sharesOutstanding":4323000000,"year":2020},{"capex":1367000000,"ebitMargin":26.67,"fcf":11258000000,"fcfMargin":29.12,"grossMargin":60.27,"netDebt":34858000000,"netIncome":9771000000,"operatingCf":12625000000,"revenue":38655000000,"roc":13.85,"roe":42.48,"sharesOutstanding":4340000000,"year":2021},{"capex":1484000000,"ebitMargin":25.37,"fcf":9534000000,"fcfMargin":22.17,"grossMargin":58.14,"netDebt":31084000000,"netIncome":9542000000,"operatingCf":11018000000,"revenue":43004000000,"roc":14.94,"roe":39.59,"sharesOutstanding":4350000000,"year":2022},{"capex":1852000000,"ebitMargin":24.72,"fcf":9747000000,"fcfMargin":21.3,"grossMargin":59.52,"netDebt":34060000000,"netIncome":10714000000,"operatingCf":11599000000,"revenue":45754000000,"roc":15.26,"roe":41.3,"sharesOutstanding":4339000000,"year":2023},{"capex":2064000000,"ebitMargin":21.23,"fcf":4741000000,"fcfMargin":10.07,"grossMargin":61.06,"netDebt":34907000000,"netIncome":10631000000,"operatingCf":6805000000,"revenue":47061000000,"roc":13.27,"roe":42.77,"sharesOutstanding":4320000000,"year":2024},{"capex":2112000000,"ebitMargin":28.71,"fcf":5296000000,"fcfMargin":11.05,"grossMargin":61.63,"netDebt":36944000000,"netIncome":13107000000,"operatingCf":7408000000,"revenue":47941000000,"roc":16.47,"roe":40.74,"sharesOutstanding":4313000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.1,"fcfCagr5y":-12.43,"roeAvg10y":36.75,"roeAvg5y":41.38,"yearsAvailable":20},"quarterly":[{"capex":2112000000,"ebitMargin":20.61,"fcf":3412000000,"fcfMargin":7.36,"grossMargin":60.43,"netDebt":32326000000,"netIncome":10409000000,"operatingCf":5524000000,"quarter":3,"revenue":46366000000,"roc":12.3,"roe":39.25,"sharesOutstanding":4323000000,"year":2024},{"capex":2064000000,"ebitMargin":21.23,"fcf":4741000000,"fcfMargin":10.07,"grossMargin":61.06,"netDebt":34907000000,"netIncome":10631000000,"operatingCf":6805000000,"quarter":4,"revenue":47061000000,"roc":13.27,"roe":42.77,"sharesOutstanding":4320000000,"year":2024},{"capex":2003000000,"ebitMargin":24.55,"fcf":-928000000,"fcfMargin":-1.98,"grossMargin":61.07,"netDebt":40694000000,"netIncome":10784000000,"operatingCf":1075000000,"quarter":1,"revenue":46890000000,"roc":14.77,"roe":41.16,"sharesOutstanding":4313000000,"year":2025},{"capex":2023000000,"ebitMargin":27.96,"fcf":-722000000,"fcfMargin":-1.53,"grossMargin":61.43,"netDebt":39856000000,"netIncome":12183000000,"operatingCf":1301000000,"quarter":2,"revenue":47062000000,"roc":15.97,"roe":42.62,"sharesOutstanding":4314000000,"year":2025},{"capex":2033000000,"ebitMargin":30.69,"fcf":5570000000,"fcfMargin":11.69,"grossMargin":61.63,"netDebt":34684000000,"netIncome":13031000000,"operatingCf":7603000000,"quarter":3,"revenue":47663000000,"roc":17.51,"roe":41.7,"sharesOutstanding":4314000000,"year":2025},{"capex":2112000000,"ebitMargin":28.71,"fcf":5296000000,"fcfMargin":11.05,"grossMargin":61.63,"netDebt":36944000000,"netIncome":13107000000,"operatingCf":7408000000,"quarter":4,"revenue":47941000000,"roc":16.47,"roe":40.74,"sharesOutstanding":4313000000,"year":2025},{"capex":2069000000,"ebitMargin":29.34,"fcf":12562000000,"fcfMargin":25.49,"grossMargin":61.74,"netDebt":33316000000,"netIncome":13701000000,"operatingCf":14631000000,"quarter":1,"revenue":49284000000,"roc":17.67,"roe":40.74,"sharesOutstanding":4314000000,"year":2026},{"capex":2045000000,"ebitMargin":29.63,"fcf":14297000000,"fcfMargin":28.52,"grossMargin":61.89,"netDebt":30636000000,"netIncome":14316000000,"operatingCf":16342000000,"quarter":2,"revenue":50129000000,"roc":17.96,"roe":39.6,"sharesOutstanding":4313000000,"year":2026}]}