{"annual":[{"capex":133000000,"ebitMargin":21.54,"fcf":2439000000,"fcfMargin":20.28,"grossMargin":47.91,"netDebt":7564000000,"netIncome":1562000000,"operatingCf":2572000000,"revenue":12026000000,"roc":1.79,"roe":21.72,"sharesOutstanding":184200000,"year":2015},{"capex":92000000,"ebitMargin":16.12,"fcf":1879000000,"fcfMargin":15.96,"grossMargin":45.32,"netDebt":2950000000,"netIncome":1314000000,"operatingCf":1971000000,"revenue":11775000000,"roc":1.36,"roe":20.88,"sharesOutstanding":168200000,"year":2016},{"capex":162000000,"ebitMargin":20.65,"fcf":1539000000,"fcfMargin":12.51,"grossMargin":47.76,"netDebt":2677000000,"netIncome":1480000000,"operatingCf":1701000000,"revenue":12298000000,"roc":1.72,"roe":24.69,"sharesOutstanding":156700000,"year":2017},{"capex":162000000,"ebitMargin":21.57,"fcf":2435000000,"fcfMargin":18.76,"grossMargin":48.44,"netDebt":1714000000,"netIncome":2098000000,"operatingCf":2597000000,"revenue":12978000000,"roc":2.04,"roe":37.54,"sharesOutstanding":147700000,"year":2018},{"capex":143000000,"ebitMargin":18.05,"fcf":2198000000,"fcfMargin":16.84,"grossMargin":49.12,"netDebt":1099000000,"netIncome":1893000000,"operatingCf":2341000000,"revenue":13049000000,"roc":1.55,"roe":33.04,"sharesOutstanding":136000000,"year":2019},{"capex":147000000,"ebitMargin":15.39,"fcf":4476000000,"fcfMargin":37.62,"grossMargin":100,"netDebt":-1901000000,"netIncome":1534000000,"operatingCf":4623000000,"revenue":11899000000,"roc":1.11,"roe":26.15,"sharesOutstanding":125700000,"year":2020},{"capex":120000000,"ebitMargin":31.29,"fcf":3205000000,"fcfMargin":23.96,"grossMargin":-1.52,"netDebt":-2052000000,"netIncome":3417000000,"operatingCf":3325000000,"revenue":13377000000,"roc":2.42,"roe":57.52,"sharesOutstanding":120000000,"year":2021},{"capex":182000000,"ebitMargin":27.57,"fcf":4225000000,"fcfMargin":29.63,"grossMargin":-1.92,"netDebt":-1712000000,"netIncome":3149000000,"operatingCf":4407000000,"revenue":14258000000,"roc":2.53,"roe":82.8,"sharesOutstanding":113700000,"year":2022},{"capex":184000000,"ebitMargin":20.82,"fcf":4501000000,"fcfMargin":28.97,"grossMargin":-5.7,"netDebt":-1809000000,"netIncome":2556000000,"operatingCf":4685000000,"revenue":15535000000,"roc":1.88,"roe":54.05,"sharesOutstanding":107800000,"year":2023},{"capex":176000000,"ebitMargin":24.72,"fcf":6419000000,"fcfMargin":37.18,"grossMargin":97.17,"netDebt":-3050000000,"netIncome":3401000000,"operatingCf":6595000000,"revenue":17264000000,"roc":2.4,"roe":65.05,"sharesOutstanding":102900000,"year":2024},{"capex":162000000,"ebitMargin":25.54,"fcf":8161000000,"fcfMargin":43.15,"grossMargin":50.38,"netDebt":-4241000000,"netIncome":3563000000,"operatingCf":8323000000,"revenue":18912000000,"roc":2.57,"roe":54.41,"sharesOutstanding":96300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.91,"fcfCagr5y":17.02,"roeAvg10y":45.61,"roeAvg5y":62.77,"yearsAvailable":20},"quarterly":[{"capex":168000000,"ebitMargin":20.61,"fcf":8187000000,"fcfMargin":48.3,"grossMargin":87.78,"netDebt":-4833000000,"netIncome":2707000000,"operatingCf":8355000000,"quarter":3,"revenue":16951000000,"roc":1.91,"roe":47.37,"sharesOutstanding":102200000,"year":2024},{"capex":176000000,"ebitMargin":24.72,"fcf":6419000000,"fcfMargin":37.18,"grossMargin":72.63,"netDebt":-3050000000,"netIncome":3401000000,"operatingCf":6595000000,"quarter":4,"revenue":17264000000,"roc":2.4,"roe":65.05,"sharesOutstanding":101200000,"year":2024},{"capex":160000000,"ebitMargin":21.38,"fcf":6677000000,"fcfMargin":38.22,"grossMargin":72.34,"netDebt":-1797000000,"netIncome":2994000000,"operatingCf":6837000000,"quarter":1,"revenue":17472000000,"roc":2.12,"roe":55.18,"sharesOutstanding":100000000,"year":2025},{"capex":181000000,"ebitMargin":22.89,"fcf":6700000000,"fcfMargin":38.01,"grossMargin":46.64,"netDebt":-2375000000,"netIncome":3225000000,"operatingCf":6881000000,"quarter":2,"revenue":17627000000,"roc":2.21,"roe":53.03,"sharesOutstanding":98800000,"year":2025},{"capex":176000000,"ebitMargin":25.67,"fcf":5861000000,"fcfMargin":32.37,"grossMargin":35.25,"netDebt":-3877000000,"netIncome":3626000000,"operatingCf":6037000000,"quarter":3,"revenue":18104000000,"roc":2.48,"roe":56.17,"sharesOutstanding":97800000,"year":2025},{"capex":162000000,"ebitMargin":25.03,"fcf":8161000000,"fcfMargin":43.76,"grossMargin":49.92,"netDebt":-4241000000,"netIncome":3563000000,"operatingCf":8323000000,"quarter":4,"revenue":18651000000,"roc":2.49,"roe":54.41,"sharesOutstanding":96300000,"year":2025},{"capex":155000000,"ebitMargin":27.13,"fcf":6941000000,"fcfMargin":36.18,"grossMargin":39.21,"netDebt":-2655000000,"netIncome":3895000000,"operatingCf":7096000000,"quarter":1,"revenue":19183000000,"roc":2.86,"roe":62.7,"sharesOutstanding":94500000,"year":2026},{"capex":154000000,"ebitMargin":27.14,"fcf":8064000000,"fcfMargin":40.68,"grossMargin":50.24,"netDebt":-3716000000,"netIncome":3948000000,"operatingCf":8218000000,"quarter":2,"revenue":19821000000,"roc":2.76,"roe":62.02,"sharesOutstanding":92900000,"year":2026}]}