{"annual":[{"capex":299000000,"ebitMargin":23.94,"fcf":930000000,"fcfMargin":17.63,"grossMargin":85.71,"netDebt":9075000000,"netIncome":840000000,"operatingCf":1229000000,"revenue":5276000000,"roc":0.93,"roe":4.28,"sharesOutstanding":538220898,"year":2015},{"capex":303000000,"ebitMargin":26.62,"fcf":1187000000,"fcfMargin":20.6,"grossMargin":84.78,"netDebt":11858000000,"netIncome":1045000000,"operatingCf":1490000000,"revenue":5763000000,"roc":1.05,"roe":5.29,"sharesOutstanding":523930718,"year":2016},{"capex":440000000,"ebitMargin":29.63,"fcf":1443000000,"fcfMargin":22.36,"grossMargin":83.45,"netDebt":10397000000,"netIncome":1652000000,"operatingCf":1883000000,"revenue":6454000000,"roc":1.27,"roe":8.15,"sharesOutstanding":503685091,"year":2017},{"capex":232000000,"ebitMargin":29.68,"fcf":1535000000,"fcfMargin":20.87,"grossMargin":78.9,"netDebt":11864000000,"netIncome":1721000000,"operatingCf":1767000000,"revenue":7354000000,"roc":1.37,"roe":8.27,"sharesOutstanding":480430741,"year":2018},{"capex":366000000,"ebitMargin":27.91,"fcf":1331000000,"fcfMargin":16.5,"grossMargin":75.6,"netDebt":10373000000,"netIncome":1791000000,"operatingCf":1697000000,"revenue":8066000000,"roc":1.36,"roe":8.07,"sharesOutstanding":451213701,"year":2019},{"capex":118000000,"ebitMargin":16.91,"fcf":-7000000,"fcfMargin":-0.09,"grossMargin":68.9,"netDebt":-4450000000,"netIncome":1057000000,"operatingCf":111000000,"revenue":7676000000,"roc":0.71,"roe":4.66,"sharesOutstanding":428157780,"year":2020},{"capex":124000000,"ebitMargin":42.61,"fcf":2151000000,"fcfMargin":30.79,"grossMargin":101.03,"netDebt":-2468000000,"netIncome":2319000000,"operatingCf":2275000000,"revenue":6986000000,"roc":8.76,"roe":9.9,"sharesOutstanding":427436000,"year":2021},{"capex":126000000,"ebitMargin":29.28,"fcf":3993000000,"fcfMargin":44.03,"grossMargin":83.22,"netDebt":5040000000,"netIncome":2073000000,"operatingCf":4119000000,"revenue":9069000000,"roc":5.77,"roe":8.75,"sharesOutstanding":477803000,"year":2022},{"capex":172000000,"ebitMargin":16.66,"fcf":2789000000,"fcfMargin":22.89,"grossMargin":61.84,"netDebt":1939000000,"netIncome":1608000000,"operatingCf":2961000000,"revenue":12187000000,"roc":4.6,"roe":6.61,"sharesOutstanding":476693000,"year":2023},{"capex":122000000,"ebitMargin":15.29,"fcf":1879000000,"fcfMargin":15.22,"grossMargin":57.56,"netDebt":1165000000,"netIncome":1509000000,"operatingCf":2001000000,"revenue":12347000000,"roc":4.63,"roe":6.22,"sharesOutstanding":453510000,"year":2024},{"capex":174000000,"ebitMargin":20.88,"fcf":2037000000,"fcfMargin":18.27,"grossMargin":69.75,"netDebt":-1445000000,"netIncome":1831000000,"operatingCf":2211000000,"revenue":11148000000,"roc":5.42,"roe":6.96,"sharesOutstanding":435472000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.24,"fcfCagr5y":2.99,"roeAvg10y":7.29,"roeAvg5y":7.69,"yearsAvailable":15},"quarterly":[{"capex":122000000,"ebitMargin":15.29,"fcf":1879000000,"fcfMargin":15.21,"grossMargin":57.57,"netDebt":1165000000,"netIncome":1509000000,"operatingCf":2001000000,"quarter":4,"revenue":12350000000,"roc":4.63,"roe":6.22,"sharesOutstanding":444837000,"year":2024},{"capex":126000000,"ebitMargin":15.89,"fcf":1108000000,"fcfMargin":9.14,"grossMargin":58.62,"netDebt":88000000,"netIncome":1548000000,"operatingCf":1234000000,"quarter":1,"revenue":12119000000,"roc":4.75,"roe":6.23,"sharesOutstanding":442200000,"year":2025},{"capex":129000000,"ebitMargin":16.66,"fcf":1157000000,"fcfMargin":9.64,"grossMargin":59.99,"netDebt":3547000000,"netIncome":1592000000,"operatingCf":1286000000,"quarter":2,"revenue":12002000000,"roc":4.88,"roe":6.31,"sharesOutstanding":436539774,"year":2025},{"capex":130000000,"ebitMargin":17.97,"fcf":2722000000,"fcfMargin":22.65,"grossMargin":61.85,"netDebt":-1689000000,"netIncome":1704000000,"operatingCf":2852000000,"quarter":3,"revenue":12017000000,"roc":5.33,"roe":6.6,"sharesOutstanding":435472350,"year":2025},{"capex":174000000,"ebitMargin":20.88,"fcf":2037000000,"fcfMargin":18.27,"grossMargin":69.75,"netDebt":-1445000000,"netIncome":1831000000,"operatingCf":2211000000,"quarter":4,"revenue":11148000000,"roc":5.42,"roe":6.96,"sharesOutstanding":435472350,"year":2025},{"capex":160000000,"ebitMargin":22.26,"fcf":2501000000,"fcfMargin":22.18,"grossMargin":71.13,"netDebt":-16000000,"netIncome":1975000000,"operatingCf":2661000000,"quarter":1,"revenue":11278000000,"roc":1.1,"roe":7.55,"sharesOutstanding":429894837,"year":2026},{"capex":148000000,"ebitMargin":23.64,"fcf":2353000000,"fcfMargin":20.52,"grossMargin":72.37,"netDebt":3589000000,"netIncome":2126000000,"operatingCf":2501000000,"quarter":2,"revenue":11466000000,"roc":1.17,"roe":8.12,"sharesOutstanding":426681848,"year":2026},{"capex":null,"ebitMargin":24.78,"fcf":null,"fcfMargin":null,"grossMargin":73.25,"netDebt":4274000000,"netIncome":2268000000,"operatingCf":null,"quarter":3,"revenue":11646000000,"roc":5.96,"roe":9.01,"sharesOutstanding":425662538,"year":2026}]}