{"annual":[{"capex":92000000,"ebitMargin":15.09,"fcf":284000000,"fcfMargin":9.94,"grossMargin":55.57,"netDebt":616000000,"netIncome":513000000,"operatingCf":376000000,"revenue":2856000000,"roc":15.32,"roe":39.4,"sharesOutstanding":171000000,"year":2015},{"capex":91000000,"ebitMargin":13.91,"fcf":325000000,"fcfMargin":11.14,"grossMargin":55.65,"netDebt":317000000,"netIncome":335000000,"operatingCf":416000000,"revenue":2918000000,"roc":12.86,"roe":22.2,"sharesOutstanding":172000000,"year":2016},{"capex":72000000,"ebitMargin":4.64,"fcf":241000000,"fcfMargin":7.56,"grossMargin":53.21,"netDebt":1230000000,"netIncome":102000000,"operatingCf":313000000,"revenue":3189000000,"roc":2.89,"roe":4.42,"sharesOutstanding":182000000,"year":2017},{"capex":132000000,"ebitMargin":-10.16,"fcf":423000000,"fcfMargin":10.91,"grossMargin":54.44,"netDebt":877000000,"netIncome":165000000,"operatingCf":555000000,"revenue":3878000000,"roc":-9.03,"roe":6.78,"sharesOutstanding":191000000,"year":2018},{"capex":120000000,"ebitMargin":16.52,"fcf":878000000,"fcfMargin":20.4,"grossMargin":58.89,"netDebt":190000000,"netIncome":621000000,"operatingCf":998000000,"revenue":4303000000,"roc":12.65,"roe":20.67,"sharesOutstanding":191000000,"year":2019},{"capex":117000000,"ebitMargin":18.12,"fcf":899000000,"fcfMargin":21.3,"grossMargin":60.01,"netDebt":225000000,"netIncome":627000000,"operatingCf":1016000000,"revenue":4221000000,"roc":12.47,"roe":19.02,"sharesOutstanding":189000000,"year":2020},{"capex":174000000,"ebitMargin":21.86,"fcf":1148000000,"fcfMargin":23.23,"grossMargin":62.11,"netDebt":-29000000,"netIncome":894000000,"operatingCf":1322000000,"revenue":4941000000,"roc":16.69,"roe":23.63,"sharesOutstanding":187000000,"year":2021},{"capex":185000000,"ebitMargin":20.74,"fcf":959000000,"fcfMargin":17.69,"grossMargin":63.65,"netDebt":-24000000,"netIncome":1124000000,"operatingCf":1144000000,"revenue":5420000000,"roc":16.8,"roe":27.01,"sharesOutstanding":182000000,"year":2022},{"capex":196000000,"ebitMargin":24.85,"fcf":1212000000,"fcfMargin":22.18,"grossMargin":64.64,"netDebt":-446000000,"netIncome":1057000000,"operatingCf":1408000000,"revenue":5464000000,"roc":20.47,"roe":22.71,"sharesOutstanding":179000000,"year":2023},{"capex":154000000,"ebitMargin":16.73,"fcf":898000000,"fcfMargin":18.04,"grossMargin":62.92,"netDebt":234000000,"netIncome":614000000,"operatingCf":1052000000,"revenue":4979000000,"roc":10.62,"roe":12.03,"sharesOutstanding":175000000,"year":2024},{"capex":128000000,"ebitMargin":17.64,"fcf":1281000000,"fcfMargin":23.83,"grossMargin":62.08,"netDebt":1098000000,"netIncome":846000000,"operatingCf":1409000000,"revenue":5375000000,"roc":10.04,"roe":14.4,"sharesOutstanding":173000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":18.88,"fcfCagr5y":4.1,"roeAvg10y":17.29,"roeAvg5y":19.95,"yearsAvailable":15},"quarterly":[{"capex":154000000,"ebitMargin":16.73,"fcf":898000000,"fcfMargin":18.04,"grossMargin":62.92,"netDebt":234000000,"netIncome":614000000,"operatingCf":1052000000,"quarter":4,"revenue":4979000000,"roc":10.62,"roe":12.03,"sharesOutstanding":173000000,"year":2024},{"capex":139000000,"ebitMargin":16.54,"fcf":963000000,"fcfMargin":19.19,"grossMargin":62.57,"netDebt":-40000000,"netIncome":611000000,"operatingCf":1102000000,"quarter":1,"revenue":5018000000,"roc":10.54,"roe":11.78,"sharesOutstanding":174000000,"year":2025},{"capex":130000000,"ebitMargin":16.84,"fcf":1346000000,"fcfMargin":26.35,"grossMargin":62.47,"netDebt":-353000000,"netIncome":742000000,"operatingCf":1476000000,"quarter":2,"revenue":5108000000,"roc":9.64,"roe":13.55,"sharesOutstanding":173000000,"year":2025},{"capex":128000000,"ebitMargin":16.96,"fcf":1387000000,"fcfMargin":26.45,"grossMargin":62.37,"netDebt":128000000,"netIncome":544000000,"operatingCf":1543000000,"quarter":3,"revenue":5243000000,"roc":9.78,"roe":9.59,"sharesOutstanding":173000000,"year":2025},{"capex":128000000,"ebitMargin":16.3,"fcf":1253000000,"fcfMargin":23.31,"grossMargin":62.08,"netDebt":1098000000,"netIncome":846000000,"operatingCf":1409000000,"quarter":4,"revenue":5375000000,"roc":9.28,"roe":14.4,"sharesOutstanding":173000000,"year":2025},{"capex":130000000,"ebitMargin":15.96,"fcf":1314000000,"fcfMargin":23.15,"grossMargin":61.86,"netDebt":780000000,"netIncome":958000000,"operatingCf":1472000000,"quarter":1,"revenue":5677000000,"roc":9.36,"roe":15.44,"sharesOutstanding":173000000,"year":2026},{"capex":132000000,"ebitMargin":18.17,"fcf":1329000000,"fcfMargin":21.83,"grossMargin":63.67,"netDebt":347000000,"netIncome":1050000000,"operatingCf":1489000000,"quarter":2,"revenue":6088000000,"roc":12.17,"roe":16.59,"sharesOutstanding":173000000,"year":2026},{"capex":135000000,"ebitMargin":20.25,"fcf":1469000000,"fcfMargin":22.32,"grossMargin":64.69,"netDebt":141000000,"netIncome":1256000000,"operatingCf":1604000000,"quarter":3,"revenue":6582000000,"roc":14.32,"roe":19.11,"sharesOutstanding":173000000,"year":2026}]}