{"annual":[{"capex":272000000,"ebitMargin":12.69,"fcf":566000000,"fcfMargin":15.72,"grossMargin":82.92,"netDebt":-3776000000,"netIncome":2488000000,"operatingCf":838000000,"revenue":3600000000,"roc":5.91,"roe":67.68,"sharesOutstanding":670000000,"year":2016},{"capex":70000000,"ebitMargin":-2.49,"fcf":-290000000,"fcfMargin":-7.22,"grossMargin":78.78,"netDebt":3939000000,"netIncome":-106000000,"operatingCf":-220000000,"revenue":4019000000,"roc":-0.74,"roe":-3.04,"sharesOutstanding":618000000,"year":2017},{"capex":142000000,"ebitMargin":1.01,"fcf":808000000,"fcfMargin":16.67,"grossMargin":78.7,"netDebt":3252000000,"netIncome":1162000000,"operatingCf":950000000,"revenue":4846000000,"roc":0.39,"roe":23.13,"sharesOutstanding":668000000,"year":2018},{"capex":207000000,"ebitMargin":8.03,"fcf":1288000000,"fcfMargin":27.22,"grossMargin":77.81,"netDebt":2661000000,"netIncome":31000000,"operatingCf":1495000000,"revenue":4731000000,"roc":3.12,"roe":0.54,"sharesOutstanding":632000000,"year":2019},{"capex":89000000,"ebitMargin":14.26,"fcf":-950000000,"fcfMargin":-38.15,"grossMargin":84.22,"netDebt":2145000000,"netIncome":3887000000,"operatingCf":-861000000,"revenue":2490000000,"roc":6.94,"roe":38870,"sharesOutstanding":643000000,"year":2020},{"capex":6000000,"ebitMargin":35.12,"fcf":700000000,"fcfMargin":27.44,"grossMargin":85.81,"netDebt":2760000000,"netIncome":554000000,"operatingCf":706000000,"revenue":2551000000,"roc":21.21,"roe":null,"sharesOutstanding":600000000,"year":2021},{"capex":6000000,"ebitMargin":35.94,"fcf":968000000,"fcfMargin":34.62,"grossMargin":85.41,"netDebt":1942000000,"netIncome":836000000,"operatingCf":974000000,"revenue":2796000000,"roc":25.92,"roe":null,"sharesOutstanding":591000000,"year":2022},{"capex":6000000,"ebitMargin":36.36,"fcf":751000000,"fcfMargin":22.64,"grossMargin":82.24,"netDebt":9069000000,"netIncome":1334000000,"operatingCf":757000000,"revenue":3317000000,"roc":9.21,"roe":60.64,"sharesOutstanding":624000000,"year":2023},{"capex":20000000,"ebitMargin":29.21,"fcf":2044000000,"fcfMargin":53.79,"grossMargin":80.76,"netDebt":7809000000,"netIncome":607000000,"operatingCf":2064000000,"revenue":3800000000,"roc":8.49,"roe":28.36,"sharesOutstanding":642000000,"year":2024},{"capex":15000000,"ebitMargin":40.91,"fcf":1206000000,"fcfMargin":30.65,"grossMargin":80.28,"netDebt":7309000000,"netIncome":643000000,"operatingCf":1221000000,"revenue":3935000000,"roc":12.73,"roe":28.34,"sharesOutstanding":624000000,"year":2025},{"capex":22000000,"ebitMargin":43.1,"fcf":1523000000,"fcfMargin":30.46,"grossMargin":78.46,"netDebt":7858000000,"netIncome":973000000,"operatingCf":1545000000,"revenue":5000000000,"roc":16.73,"roe":37.27,"sharesOutstanding":619000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":20.36,"fcfCagr5y":25.43,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":15000000,"ebitMargin":40.24,"fcf":2120000000,"fcfMargin":55.01,"grossMargin":80.38,"netDebt":7851000000,"netIncome":618000000,"operatingCf":2135000000,"quarter":3,"revenue":3854000000,"roc":13.31,"roe":29.46,"sharesOutstanding":622000000,"year":2024},{"capex":15000000,"ebitMargin":40.93,"fcf":2131000000,"fcfMargin":54.75,"grossMargin":80.29,"netDebt":7648000000,"netIncome":635000000,"operatingCf":2146000000,"quarter":4,"revenue":3892000000,"roc":13.73,"roe":29.52,"sharesOutstanding":623000000,"year":2024},{"capex":15000000,"ebitMargin":40.91,"fcf":1206000000,"fcfMargin":30.65,"grossMargin":80.28,"netDebt":7309000000,"netIncome":643000000,"operatingCf":1221000000,"quarter":1,"revenue":3935000000,"roc":12.73,"roe":28.34,"sharesOutstanding":624000000,"year":2025},{"capex":17000000,"ebitMargin":38.77,"fcf":1349000000,"fcfMargin":31.91,"grossMargin":79.82,"netDebt":8043000000,"netIncome":597000000,"operatingCf":1366000000,"quarter":2,"revenue":4227000000,"roc":12.14,"roe":25.24,"sharesOutstanding":624000000,"year":2025},{"capex":24000000,"ebitMargin":37.45,"fcf":1300000000,"fcfMargin":29.06,"grossMargin":79.32,"netDebt":8010000000,"netIncome":570000000,"operatingCf":1324000000,"quarter":3,"revenue":4473000000,"roc":12.41,"roe":23.2,"sharesOutstanding":624000000,"year":2025},{"capex":22000000,"ebitMargin":36.92,"fcf":1517000000,"fcfMargin":32.09,"grossMargin":78.84,"netDebt":7788000000,"netIncome":603000000,"operatingCf":1539000000,"quarter":4,"revenue":4727000000,"roc":13.28,"roe":25.86,"sharesOutstanding":622000000,"year":2025},{"capex":22000000,"ebitMargin":42.82,"fcf":1523000000,"fcfMargin":30.46,"grossMargin":78.46,"netDebt":7858000000,"netIncome":973000000,"operatingCf":1545000000,"quarter":1,"revenue":5000000000,"roc":16.62,"roe":37.27,"sharesOutstanding":609000000,"year":2026},{"capex":22000000,"ebitMargin":42.09,"fcf":1548000000,"fcfMargin":30.48,"grossMargin":78.01,"netDebt":7612000000,"netIncome":1053000000,"operatingCf":1570000000,"quarter":2,"revenue":5079000000,"roc":16.55,"roe":39.65,"sharesOutstanding":603000000,"year":2026}]}