{"annual":[{"capex":75000000,"ebitMargin":28.14,"fcf":1056000000,"fcfMargin":24.31,"grossMargin":89.87,"netDebt":10112000000,"netIncome":916000000,"operatingCf":1131000000,"revenue":4343000000,"roc":1.29,"roe":8.51,"sharesOutstanding":844489000,"year":2015},{"capex":145000000,"ebitMargin":18.78,"fcf":1544000000,"fcfMargin":29.95,"grossMargin":87.08,"netDebt":12515000000,"netIncome":791000000,"operatingCf":1689000000,"revenue":5155000000,"roc":0.71,"roe":5.19,"sharesOutstanding":938536000,"year":2016},{"capex":112000000,"ebitMargin":28.88,"fcf":1703000000,"fcfMargin":25.51,"grossMargin":87.39,"netDebt":14296000000,"netIncome":1296000000,"operatingCf":1815000000,"revenue":6676000000,"roc":1.41,"roe":8.63,"sharesOutstanding":1088593000,"year":2017},{"capex":99000000,"ebitMargin":30.91,"fcf":2407000000,"fcfMargin":33.78,"grossMargin":82.95,"netDebt":13917000000,"netIncome":1866000000,"operatingCf":2506000000,"revenue":7126000000,"roc":7.51,"roe":11.97,"sharesOutstanding":1054682000,"year":2018},{"capex":85000000,"ebitMargin":26.94,"fcf":2821000000,"fcfMargin":37.58,"grossMargin":76.41,"netDebt":12808000000,"netIncome":1717000000,"operatingCf":2906000000,"revenue":7506000000,"roc":6.86,"roe":10.08,"sharesOutstanding":1002254000,"year":2019},{"capex":63000000,"ebitMargin":21.79,"fcf":1610000000,"fcfMargin":22.55,"grossMargin":76.59,"netDebt":13597000000,"netIncome":1343000000,"operatingCf":1673000000,"revenue":7141000000,"roc":4.91,"roe":7.47,"sharesOutstanding":974807000,"year":2020},{"capex":66000000,"ebitMargin":44.37,"fcf":1087000000,"fcfMargin":14.82,"grossMargin":101.66,"netDebt":11890000000,"netIncome":2625000000,"operatingCf":1153000000,"revenue":7334000000,"roc":11.04,"roe":15.07,"sharesOutstanding":957414000,"year":2021},{"capex":108000000,"ebitMargin":45.84,"fcf":4361000000,"fcfMargin":62.01,"grossMargin":100,"netDebt":27883000000,"netIncome":1917000000,"operatingCf":4469000000,"revenue":7033000000,"roc":9.84,"roe":14.25,"sharesOutstanding":933059000,"year":2022},{"capex":142000000,"ebitMargin":11.34,"fcf":2761000000,"fcfMargin":26.99,"grossMargin":55.98,"netDebt":21704000000,"netIncome":967000000,"operatingCf":2903000000,"revenue":10229000000,"roc":2.93,"roe":6.61,"sharesOutstanding":932759000,"year":2023},{"capex":65000000,"ebitMargin":-3.38,"fcf":599000000,"fcfMargin":6.62,"grossMargin":44.82,"netDebt":12506000000,"netIncome":-161000000,"operatingCf":664000000,"revenue":9055000000,"roc":-0.87,"roe":-0.89,"sharesOutstanding":949561000,"year":2024},{"capex":107000000,"ebitMargin":20.59,"fcf":2101000000,"fcfMargin":18.78,"grossMargin":62.27,"netDebt":9714000000,"netIncome":1829000000,"operatingCf":2208000000,"revenue":11188000000,"roc":7.6,"roe":8.97,"sharesOutstanding":1095171000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.02,"fcfCagr5y":-8.2,"roeAvg10y":8.73,"roeAvg5y":8.8,"yearsAvailable":20},"quarterly":[{"capex":65000000,"ebitMargin":-3.38,"fcf":599000000,"fcfMargin":6.62,"grossMargin":44.82,"netDebt":12506000000,"netIncome":-161000000,"operatingCf":664000000,"quarter":4,"revenue":9055000000,"roc":-0.87,"roe":-0.89,"sharesOutstanding":986829000,"year":2024},{"capex":63000000,"ebitMargin":-0.76,"fcf":102000000,"fcfMargin":1.12,"grossMargin":47,"netDebt":12833000000,"netIncome":25000000,"operatingCf":165000000,"quarter":1,"revenue":9115000000,"roc":-0.19,"roe":0.13,"sharesOutstanding":1106140000,"year":2025},{"capex":73000000,"ebitMargin":1.46,"fcf":1543000000,"fcfMargin":16.71,"grossMargin":49.82,"netDebt":13051000000,"netIncome":176000000,"operatingCf":1616000000,"quarter":2,"revenue":9234000000,"roc":0.07,"roe":0.9,"sharesOutstanding":1100033000,"year":2025},{"capex":85000000,"ebitMargin":12.18,"fcf":3132000000,"fcfMargin":30.7,"grossMargin":57.17,"netDebt":10328000000,"netIncome":1075000000,"operatingCf":3217000000,"quarter":3,"revenue":10202000000,"roc":3.52,"roe":5.35,"sharesOutstanding":1100830000,"year":2025},{"capex":107000000,"ebitMargin":20.59,"fcf":2101000000,"fcfMargin":18.78,"grossMargin":62.27,"netDebt":9714000000,"netIncome":1829000000,"operatingCf":2208000000,"quarter":4,"revenue":11188000000,"roc":7.6,"roe":8.97,"sharesOutstanding":1095171000,"year":2025},{"capex":109000000,"ebitMargin":22.2,"fcf":2177000000,"fcfMargin":19.41,"grossMargin":64.18,"netDebt":15930000000,"netIncome":1946000000,"operatingCf":2286000000,"quarter":1,"revenue":11218000000,"roc":7.18,"roe":9.74,"sharesOutstanding":1084277000,"year":2026},{"capex":112000000,"ebitMargin":18.05,"fcf":1199000000,"fcfMargin":11.44,"grossMargin":64.48,"netDebt":12936000000,"netIncome":2030000000,"operatingCf":1311000000,"quarter":2,"revenue":10480000000,"roc":5.48,"roe":10.25,"sharesOutstanding":1071229000,"year":2026},{"capex":83000000,"ebitMargin":19.27,"fcf":null,"fcfMargin":null,"grossMargin":66.14,"netDebt":15118000000,"netIncome":2120000000,"operatingCf":null,"quarter":3,"revenue":10524000000,"roc":5.96,"roe":11.9,"sharesOutstanding":1064266000,"year":2026}]}