{"annual":[{"capex":414000000,"ebitMargin":65.3,"fcf":6170000000,"fcfMargin":44.45,"grossMargin":81.61,"netDebt":-3518000000,"netIncome":6328000000,"operatingCf":6584000000,"revenue":13880000000,"roc":26.66,"roe":21.21,"sharesOutstanding":2457000000,"year":2015},{"capex":523000000,"ebitMargin":52.27,"fcf":5051000000,"fcfMargin":33.49,"grossMargin":81.67,"netDebt":10263000000,"netIncome":5991000000,"operatingCf":5574000000,"revenue":15082000000,"roc":14.08,"roe":18.2,"sharesOutstanding":2414000000,"year":2016},{"capex":707000000,"ebitMargin":66.15,"fcf":8501000000,"fcfMargin":46.31,"grossMargin":82.31,"netDebt":8493000000,"netIncome":6699000000,"operatingCf":9208000000,"revenue":18358000000,"roc":20.94,"roe":20.45,"sharesOutstanding":2395000000,"year":2017},{"capex":718000000,"ebitMargin":62.86,"fcf":11995000000,"fcfMargin":58.2,"grossMargin":81.29,"netDebt":8468000000,"netIncome":10301000000,"operatingCf":12713000000,"revenue":20609000000,"roc":22.37,"roe":30.29,"sharesOutstanding":2329000000,"year":2018},{"capex":756000000,"ebitMargin":65.29,"fcf":12028000000,"fcfMargin":52.35,"grossMargin":81.87,"netDebt":8891000000,"netIncome":12080000000,"operatingCf":12784000000,"revenue":22977000000,"roc":25.36,"roe":34.83,"sharesOutstanding":2272000000,"year":2019},{"capex":736000000,"ebitMargin":64.46,"fcf":9704000000,"fcfMargin":44.42,"grossMargin":79.35,"netDebt":8351000000,"netIncome":10866000000,"operatingCf":10440000000,"revenue":21846000000,"roc":21.2,"roe":30.01,"sharesOutstanding":2223000000,"year":2020},{"capex":705000000,"ebitMargin":65.56,"fcf":14522000000,"fcfMargin":60.24,"grossMargin":79.38,"netDebt":4490000000,"netIncome":12311000000,"operatingCf":15227000000,"revenue":24105000000,"roc":23.53,"roe":32.75,"sharesOutstanding":2188000000,"year":2021},{"capex":970000000,"ebitMargin":64.19,"fcf":17879000000,"fcfMargin":61,"grossMargin":80.44,"netDebt":6761000000,"netIncome":14957000000,"operatingCf":18849000000,"revenue":29310000000,"roc":29.1,"roe":42.04,"sharesOutstanding":2136000000,"year":2022},{"capex":1059000000,"ebitMargin":64.31,"fcf":19696000000,"fcfMargin":60.32,"grossMargin":79.89,"netDebt":4177000000,"netIncome":17273000000,"operatingCf":20755000000,"revenue":32653000000,"roc":31.16,"roe":44.6,"sharesOutstanding":2085000000,"year":2023},{"capex":1257000000,"ebitMargin":65.68,"fcf":18693000000,"fcfMargin":52.03,"grossMargin":80.4,"netDebt":8861000000,"netIncome":19743000000,"operatingCf":19950000000,"revenue":35926000000,"roc":34.7,"roe":50.45,"sharesOutstanding":2029000000,"year":2024},{"capex":1482000000,"ebitMargin":59.98,"fcf":21577000000,"fcfMargin":53.94,"grossMargin":80.36,"netDebt":5017000000,"netIncome":20058000000,"operatingCf":23059000000,"revenue":40000000000,"roc":37.15,"roe":52.91,"sharesOutstanding":1966000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":14.91,"fcfCagr5y":12.51,"roeAvg10y":35.65,"roeAvg5y":44.55,"yearsAvailable":20},"quarterly":[{"capex":1257000000,"ebitMargin":65.68,"fcf":18693000000,"fcfMargin":52.03,"grossMargin":79.71,"netDebt":8861000000,"netIncome":19743000000,"operatingCf":19950000000,"quarter":3,"revenue":35926000000,"roc":34.7,"roe":50.45,"sharesOutstanding":2003000000,"year":2024},{"capex":1335000000,"ebitMargin":64.87,"fcf":20397000000,"fcfMargin":55.42,"grossMargin":79.21,"netDebt":8242000000,"netIncome":19972000000,"operatingCf":21732000000,"quarter":4,"revenue":36802000000,"roc":38.02,"roe":52.15,"sharesOutstanding":1985000000,"year":2024},{"capex":1381000000,"ebitMargin":63.68,"fcf":20508000000,"fcfMargin":54.51,"grossMargin":80.09,"netDebt":9028000000,"netIncome":19886000000,"operatingCf":21889000000,"quarter":1,"revenue":37621000000,"roc":38.35,"roe":52.29,"sharesOutstanding":1974000000,"year":2025},{"capex":1402000000,"ebitMargin":62.21,"fcf":22083000000,"fcfMargin":56.78,"grossMargin":80.23,"netDebt":8046000000,"netIncome":20286000000,"operatingCf":23485000000,"quarter":2,"revenue":38893000000,"roc":36.88,"roe":52.47,"sharesOutstanding":1959000000,"year":2025},{"capex":1482000000,"ebitMargin":59.98,"fcf":21577000000,"fcfMargin":53.94,"grossMargin":80.36,"netDebt":8007000000,"netIncome":20058000000,"operatingCf":23059000000,"quarter":3,"revenue":40000000000,"roc":37.15,"roe":52.91,"sharesOutstanding":1940000000,"year":2025},{"capex":1515000000,"ebitMargin":59.18,"fcf":22928000000,"fcfMargin":55.39,"grossMargin":81.08,"netDebt":6421000000,"netIncome":20792000000,"operatingCf":24443000000,"quarter":4,"revenue":41391000000,"roc":37.5,"roe":53.62,"sharesOutstanding":1933000000,"year":2025},{"capex":1571000000,"ebitMargin":61.12,"fcf":21185000000,"fcfMargin":49.24,"grossMargin":81.29,"netDebt":11572000000,"netIncome":22236000000,"operatingCf":22756000000,"quarter":1,"revenue":43027000000,"roc":39.86,"roe":62.35,"sharesOutstanding":1933000000,"year":2026},{"capex":1567000000,"ebitMargin":60.68,"fcf":21013000000,"fcfMargin":47.23,"grossMargin":80.18,"netDebt":11499000000,"netIncome":22592000000,"operatingCf":22580000000,"quarter":2,"revenue":44488000000,"roc":42.77,"roe":64.22,"sharesOutstanding":1933000000,"year":2026}]}