{"annual":[{"capex":10000000,"ebitMargin":17.13,"fcf":1054000000,"fcfMargin":20.5,"grossMargin":45.39,"netDebt":312000000,"netIncome":634000000,"operatingCf":1064000000,"revenue":5142000000,"roc":12.2,"roe":9.86,"sharesOutstanding":165600000,"year":2015},{"capex":13000000,"ebitMargin":14.9,"fcf":1090000000,"fcfMargin":20,"grossMargin":42.98,"netDebt":69000000,"netIncome":591000000,"operatingCf":1103000000,"revenue":5449000000,"roc":10.34,"roe":8.37,"sharesOutstanding":166500000,"year":2016},{"capex":16000000,"ebitMargin":12.74,"fcf":1036000000,"fcfMargin":18.07,"grossMargin":40.86,"netDebt":194000000,"netIncome":1045000000,"operatingCf":1052000000,"revenue":5732000000,"roc":8.08,"roe":12.68,"sharesOutstanding":166000000,"year":2017},{"capex":20000000,"ebitMargin":4.64,"fcf":1161000000,"fcfMargin":21.47,"grossMargin":35.45,"netDebt":82000000,"netIncome":287000000,"operatingCf":1181000000,"revenue":5407000000,"roc":2.91,"roe":3.66,"sharesOutstanding":164500000,"year":2018},{"capex":24000000,"ebitMargin":31.2,"fcf":1184000000,"fcfMargin":14.94,"grossMargin":54.09,"netDebt":117000000,"netIncome":1997000000,"operatingCf":1208000000,"revenue":7924000000,"roc":9.74,"roe":20.25,"sharesOutstanding":165100000,"year":2019},{"capex":20000000,"ebitMargin":19.89,"fcf":1471000000,"fcfMargin":19.52,"grossMargin":45.14,"netDebt":-1000000,"netIncome":1216000000,"operatingCf":1491000000,"revenue":7536000000,"roc":5.45,"roe":11.27,"sharesOutstanding":162400000,"year":2020},{"capex":15000000,"ebitMargin":38.42,"fcf":1966000000,"fcfMargin":20.42,"grossMargin":59.39,"netDebt":-242000000,"netIncome":2968000000,"operatingCf":1981000000,"revenue":9626000000,"roc":19.45,"roe":22.65,"sharesOutstanding":162700000,"year":2021},{"capex":15000000,"ebitMargin":-10.57,"fcf":2037000000,"fcfMargin":31.04,"grossMargin":23.53,"netDebt":-373000000,"netIncome":-487000000,"operatingCf":2052000000,"revenue":6563000000,"roc":-4.2,"roe":-4.61,"sharesOutstanding":158800000,"year":2022},{"capex":18000000,"ebitMargin":22.73,"fcf":2034000000,"fcfMargin":20.31,"grossMargin":99.75,"netDebt":-33000000,"netIncome":1843000000,"operatingCf":2052000000,"revenue":10013000000,"roc":12.47,"roe":15.23,"sharesOutstanding":158100000,"year":2023},{"capex":22000000,"ebitMargin":25.21,"fcf":2627000000,"fcfMargin":23.17,"grossMargin":49.4,"netDebt":-108000000,"netIncome":2292000000,"operatingCf":2649000000,"revenue":11337000000,"roc":14.16,"roe":16.45,"sharesOutstanding":157800000,"year":2024},{"capex":20000000,"ebitMargin":23.59,"fcf":3092000000,"fcfMargin":24.48,"grossMargin":47.43,"netDebt":-545000000,"netIncome":2393000000,"operatingCf":3112000000,"revenue":12631000000,"roc":13.31,"roe":15.04,"sharesOutstanding":157746000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.78,"fcfCagr5y":12.3,"roeAvg10y":12.1,"roeAvg5y":12.95,"yearsAvailable":20},"quarterly":[{"capex":22000000,"ebitMargin":25.21,"fcf":2627000000,"fcfMargin":23.17,"grossMargin":49.4,"netDebt":-108000000,"netIncome":2292000000,"operatingCf":2649000000,"quarter":4,"revenue":11337000000,"roc":14.16,"roe":16.45,"sharesOutstanding":157700000,"year":2024},{"capex":18000000,"ebitMargin":16.2,"fcf":2588000000,"fcfMargin":23.6,"grossMargin":42.05,"netDebt":-132000000,"netIncome":1447000000,"operatingCf":2606000000,"quarter":1,"revenue":10968000000,"roc":8.92,"roe":10.55,"sharesOutstanding":156400000,"year":2025},{"capex":17000000,"ebitMargin":19.24,"fcf":2588000000,"fcfMargin":22.17,"grossMargin":44,"netDebt":-111000000,"netIncome":1820000000,"operatingCf":2605000000,"quarter":2,"revenue":11672000000,"roc":10.84,"roe":12.73,"sharesOutstanding":157800000,"year":2025},{"capex":18000000,"ebitMargin":21.68,"fcf":2803000000,"fcfMargin":23.21,"grossMargin":46.2,"netDebt":-577000000,"netIncome":2122000000,"operatingCf":2807000000,"quarter":3,"revenue":12078000000,"roc":11.87,"roe":13.77,"sharesOutstanding":157800000,"year":2025},{"capex":24000000,"ebitMargin":23.59,"fcf":3102000000,"fcfMargin":24.56,"grossMargin":47.43,"netDebt":-545000000,"netIncome":2393000000,"operatingCf":3112000000,"quarter":4,"revenue":12631000000,"roc":13.31,"roe":15.04,"sharesOutstanding":157745550,"year":2025},{"capex":23000000,"ebitMargin":26.56,"fcf":3449000000,"fcfMargin":26.68,"grossMargin":50.32,"netDebt":-326000000,"netIncome":2757000000,"operatingCf":3458000000,"quarter":1,"revenue":12928000000,"roc":15.17,"roe":17.54,"sharesOutstanding":156571428,"year":2026},{"capex":21000000,"ebitMargin":29.78,"fcf":3414000000,"fcfMargin":24.47,"grossMargin":52.29,"netDebt":-874000000,"netIncome":3327000000,"operatingCf":3417000000,"quarter":2,"revenue":13954000000,"roc":18.89,"roe":19.96,"sharesOutstanding":155899378,"year":2026},{"capex":14000000,"ebitMargin":null,"fcf":3084000000,"fcfMargin":23.23,"grossMargin":null,"netDebt":-381000000,"netIncome":2664000000,"operatingCf":3094000000,"quarter":3,"revenue":13275000000,"roc":null,"roe":16.46,"sharesOutstanding":null,"year":2026}]}