{"annual":[{"capex":221000000,"ebitMargin":40.91,"fcf":2783000000,"fcfMargin":24.41,"grossMargin":54.14,"netDebt":-1301000000,"netIncome":3345000000,"operatingCf":3004000000,"revenue":11401000000,"roc":2.08,"roe":11.52,"sharesOutstanding":169717439,"year":2015},{"capex":119000000,"ebitMargin":37.27,"fcf":2035000000,"fcfMargin":16.6,"grossMargin":49.08,"netDebt":-1260000000,"netIncome":3172000000,"operatingCf":2154000000,"revenue":12261000000,"roc":2.09,"roe":10.81,"sharesOutstanding":167248745,"year":2016},{"capex":155000000,"ebitMargin":38.63,"fcf":3673000000,"fcfMargin":27.01,"grossMargin":49.92,"netDebt":-2024000000,"netIncome":4952000000,"operatingCf":3828000000,"revenue":13600000000,"roc":2.4,"roe":15.34,"sharesOutstanding":165075334,"year":2017},{"capex":204000000,"ebitMargin":38.43,"fcf":2871000000,"fcfMargin":20.22,"grossMargin":50.75,"netDebt":-1425000000,"netIncome":4305000000,"operatingCf":3075000000,"revenue":14198000000,"roc":3.45,"roe":12.84,"sharesOutstanding":162599126,"year":2018},{"capex":254000000,"ebitMargin":38.18,"fcf":2630000000,"fcfMargin":18.09,"grossMargin":50.94,"netDebt":126000000,"netIncome":4476000000,"operatingCf":2884000000,"revenue":14539000000,"roc":3.31,"roe":12.81,"sharesOutstanding":157459546,"year":2019},{"capex":194000000,"ebitMargin":35.14,"fcf":3549000000,"fcfMargin":21.9,"grossMargin":51.01,"netDebt":-1400000000,"netIncome":4932000000,"operatingCf":3743000000,"revenue":16205000000,"roc":3.24,"roe":13.1,"sharesOutstanding":154840582,"year":2020},{"capex":341000000,"ebitMargin":38.45,"fcf":4603000000,"fcfMargin":23.76,"grossMargin":50.68,"netDebt":-5000000,"netIncome":5901000000,"operatingCf":4944000000,"revenue":19374000000,"roc":4.93,"roe":15.66,"sharesOutstanding":154404357,"year":2021},{"capex":533000000,"ebitMargin":35.72,"fcf":4423000000,"fcfMargin":24.75,"grossMargin":48.59,"netDebt":1073000000,"netIncome":5178000000,"operatingCf":4956000000,"revenue":17873000000,"roc":5.49,"roe":13.72,"sharesOutstanding":152440471,"year":2022},{"capex":344000000,"ebitMargin":35.14,"fcf":3821000000,"fcfMargin":21.4,"grossMargin":48.05,"netDebt":966000000,"netIncome":5502000000,"operatingCf":4165000000,"revenue":17859000000,"roc":5.14,"roe":13.98,"sharesOutstanding":150706451,"year":2023},{"capex":255000000,"ebitMargin":37.11,"fcf":4701000000,"fcfMargin":23.04,"grossMargin":49.42,"netDebt":1460000000,"netIncome":6369000000,"operatingCf":4956000000,"revenue":20407000000,"roc":5.53,"roe":13.41,"sharesOutstanding":151600000,"year":2024},{"capex":375000000,"ebitMargin":29.08,"fcf":3552000000,"fcfMargin":14.67,"grossMargin":46.7,"netDebt":3528000000,"netIncome":5553000000,"operatingCf":3927000000,"revenue":24216000000,"roc":4.19,"roe":9.94,"sharesOutstanding":160900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.5,"fcfCagr5y":-1.35,"roeAvg10y":13.16,"roeAvg5y":13.34,"yearsAvailable":20},"quarterly":[{"capex":255000000,"ebitMargin":37.11,"fcf":4701000000,"fcfMargin":23.04,"grossMargin":49.42,"netDebt":1460000000,"netIncome":6369000000,"operatingCf":4956000000,"quarter":4,"revenue":20407000000,"roc":5.53,"roe":13.41,"sharesOutstanding":157000000,"year":2024},{"capex":269000000,"ebitMargin":36.17,"fcf":3967000000,"fcfMargin":18.93,"grossMargin":49.4,"netDebt":6512000000,"netIncome":6306000000,"operatingCf":4236000000,"quarter":1,"revenue":20955000000,"roc":5.4,"roe":13.13,"sharesOutstanding":156600000,"year":2025},{"capex":351000000,"ebitMargin":34.81,"fcf":3884000000,"fcfMargin":18,"grossMargin":49.02,"netDebt":5232000000,"netIncome":6404000000,"operatingCf":4235000000,"quarter":2,"revenue":21573000000,"roc":5.19,"roe":13.03,"sharesOutstanding":156300000,"year":2025},{"capex":335000000,"ebitMargin":32.99,"fcf":3933000000,"fcfMargin":17.19,"grossMargin":47.66,"netDebt":5064000000,"netIncome":6096000000,"operatingCf":4268000000,"quarter":3,"revenue":22885000000,"roc":4.69,"roe":10.98,"sharesOutstanding":156600000,"year":2025},{"capex":375000000,"ebitMargin":29.46,"fcf":3552000000,"fcfMargin":14.67,"grossMargin":46.7,"netDebt":3528000000,"netIncome":5553000000,"operatingCf":3927000000,"quarter":4,"revenue":24216000000,"roc":4.24,"roe":9.94,"sharesOutstanding":165400000,"year":2025},{"capex":403000000,"ebitMargin":30.03,"fcf":3564000000,"fcfMargin":13.9,"grossMargin":46.81,"netDebt":5124000000,"netIncome":6255000000,"operatingCf":3967000000,"quarter":1,"revenue":25638000000,"roc":4.58,"roe":11.03,"sharesOutstanding":165000000,"year":2026},{"capex":529000000,"ebitMargin":31.12,"fcf":2321000000,"fcfMargin":8.5,"grossMargin":55.73,"netDebt":4476000000,"netIncome":6576000000,"operatingCf":2850000000,"quarter":2,"revenue":27299000000,"roc":8.5,"roe":11.41,"sharesOutstanding":164800000,"year":2026},{"capex":451000000,"ebitMargin":30.75,"fcf":null,"fcfMargin":null,"grossMargin":65.03,"netDebt":null,"netIncome":6912000000,"operatingCf":null,"quarter":3,"revenue":28542000000,"roc":null,"roe":null,"sharesOutstanding":164500000,"year":2026}]}