{"annual":[{"capex":522000000,"ebitMargin":26.46,"fcf":879000000,"fcfMargin":18.73,"grossMargin":83.98,"netDebt":362000000,"netIncome":979000000,"operatingCf":1401000000,"revenue":4694000000,"roc":62.13,"roe":84.32,"sharesOutstanding":265000000,"year":2016},{"capex":230000000,"ebitMargin":27.39,"fcf":1369000000,"fcfMargin":26.44,"grossMargin":84.37,"netDebt":-41000000,"netIncome":971000000,"operatingCf":1599000000,"revenue":5177000000,"roc":66.76,"roe":71.71,"sharesOutstanding":261000000,"year":2017},{"capex":124000000,"ebitMargin":25.89,"fcf":1988000000,"fcfMargin":33,"grossMargin":82.77,"netDebt":-1026000000,"netIncome":1329000000,"operatingCf":2112000000,"revenue":6025000000,"roc":45.41,"roe":56.46,"sharesOutstanding":261000000,"year":2018},{"capex":155000000,"ebitMargin":27.33,"fcf":2169000000,"fcfMargin":31.97,"grossMargin":82.8,"netDebt":-1680000000,"netIncome":1557000000,"operatingCf":2324000000,"revenue":6784000000,"roc":42.95,"roe":41.53,"sharesOutstanding":264000000,"year":2019},{"capex":137000000,"ebitMargin":28.34,"fcf":2277000000,"fcfMargin":29.65,"grossMargin":82.05,"netDebt":-2806000000,"netIncome":1826000000,"operatingCf":2414000000,"revenue":7679000000,"roc":29.4,"roe":35.76,"sharesOutstanding":264000000,"year":2020},{"capex":125000000,"ebitMargin":25.95,"fcf":3125000000,"fcfMargin":32.44,"grossMargin":82.53,"netDebt":-82000000,"netIncome":2062000000,"operatingCf":3250000000,"revenue":9633000000,"roc":19.44,"roe":20.89,"sharesOutstanding":273000000,"year":2021},{"capex":229000000,"ebitMargin":20.2,"fcf":3660000000,"fcfMargin":28.76,"grossMargin":81.09,"netDebt":4744000000,"netIncome":2066000000,"operatingCf":3889000000,"revenue":12726000000,"roc":10.67,"roe":12.57,"sharesOutstanding":284000000,"year":2022},{"capex":260000000,"ebitMargin":21.86,"fcf":4786000000,"fcfMargin":33.31,"grossMargin":78.12,"netDebt":3752000000,"netIncome":2384000000,"operatingCf":5046000000,"revenue":14368000000,"roc":13.09,"roe":13.81,"sharesOutstanding":283000000,"year":2023},{"capex":250000000,"ebitMargin":22.29,"fcf":4634000000,"fcfMargin":28.46,"grossMargin":78.72,"netDebt":2958000000,"netIncome":2963000000,"operatingCf":4884000000,"revenue":16285000000,"roc":14.73,"roe":16.07,"sharesOutstanding":284000000,"year":2024},{"capex":124000000,"ebitMargin":26.14,"fcf":6083000000,"fcfMargin":32.3,"grossMargin":80.76,"netDebt":3755000000,"netIncome":3869000000,"operatingCf":6207000000,"revenue":18831000000,"roc":18.52,"roe":19.63,"sharesOutstanding":283000000,"year":2025},{"capex":221000000,"ebitMargin":28.8,"fcf":8617000000,"fcfMargin":40.18,"grossMargin":80.17,"netDebt":3716000000,"netIncome":4566000000,"operatingCf":8838000000,"revenue":21448000000,"roc":23.2,"roe":24.04,"sharesOutstanding":277000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":20.9,"fcfCagr5y":18.66,"roeAvg10y":31.25,"roeAvg5y":17.22,"yearsAvailable":20},"quarterly":[{"capex":199000000,"ebitMargin":21.66,"fcf":5144000000,"fcfMargin":31.01,"grossMargin":78.01,"netDebt":3909000000,"netIncome":2919000000,"operatingCf":5343000000,"quarter":4,"revenue":16590000000,"roc":14.63,"roe":16.1,"sharesOutstanding":283000000,"year":2024},{"capex":167000000,"ebitMargin":22.24,"fcf":5632000000,"fcfMargin":32.81,"grossMargin":78.27,"netDebt":4457000000,"netIncome":3037000000,"operatingCf":5799000000,"quarter":1,"revenue":17167000000,"roc":15.58,"roe":16.92,"sharesOutstanding":283000000,"year":2025},{"capex":141000000,"ebitMargin":24.38,"fcf":6102000000,"fcfMargin":33.56,"grossMargin":79.76,"netDebt":1644000000,"netIncome":3468000000,"operatingCf":6243000000,"quarter":2,"revenue":18184000000,"roc":16.46,"roe":17.23,"sharesOutstanding":282000000,"year":2025},{"capex":124000000,"ebitMargin":26.14,"fcf":6083000000,"fcfMargin":32.3,"grossMargin":80.18,"netDebt":3755000000,"netIncome":3869000000,"operatingCf":6207000000,"quarter":3,"revenue":18831000000,"roc":18.52,"roe":19.63,"sharesOutstanding":282000000,"year":2025},{"capex":129000000,"ebitMargin":26.69,"fcf":6353000000,"fcfMargin":32.69,"grossMargin":80.79,"netDebt":3277000000,"netIncome":4118000000,"operatingCf":6482000000,"quarter":4,"revenue":19433000000,"roc":20.2,"roe":21.31,"sharesOutstanding":281000000,"year":2025},{"capex":144000000,"ebitMargin":27.08,"fcf":6839000000,"fcfMargin":33.99,"grossMargin":81.23,"netDebt":4592000000,"netIncome":4340000000,"operatingCf":6983000000,"quarter":1,"revenue":20121000000,"roc":21.42,"roe":22.78,"sharesOutstanding":281000000,"year":2026},{"capex":173000000,"ebitMargin":27.47,"fcf":7715000000,"fcfMargin":36.87,"grossMargin":81.03,"netDebt":2219000000,"netIncome":4584000000,"operatingCf":7888000000,"quarter":2,"revenue":20925000000,"roc":21.25,"roe":22.22,"sharesOutstanding":276000000,"year":2026},{"capex":221000000,"ebitMargin":28.8,"fcf":8617000000,"fcfMargin":40.18,"grossMargin":80.94,"netDebt":3716000000,"netIncome":4566000000,"operatingCf":8838000000,"quarter":3,"revenue":21448000000,"roc":23.2,"roe":24.04,"sharesOutstanding":272000000,"year":2026}]}