{"annual":[{"capex":160000000,"ebitMargin":6.27,"fcf":814000000,"fcfMargin":14.68,"grossMargin":60.82,"netDebt":-510000000,"netIncome":229000000,"operatingCf":974000000,"revenue":5546000000,"roc":5.46,"roe":7.95,"sharesOutstanding":297000000,"year":2016},{"capex":175000000,"ebitMargin":12.05,"fcf":811000000,"fcfMargin":14.69,"grossMargin":61.42,"netDebt":-321000000,"netIncome":509000000,"operatingCf":986000000,"revenue":5519000000,"roc":12.19,"roe":18.31,"sharesOutstanding":281000000,"year":2017},{"capex":145000000,"ebitMargin":19.03,"fcf":1333000000,"fcfMargin":22.55,"grossMargin":62.58,"netDebt":-1015000000,"netIncome":76000000,"operatingCf":1478000000,"revenue":5911000000,"roc":18.02,"roe":3.68,"sharesOutstanding":276000000,"year":2018},{"capex":173000000,"ebitMargin":19.87,"fcf":1168000000,"fcfMargin":19,"grossMargin":64.19,"netDebt":-532000000,"netIncome":1169000000,"operatingCf":1341000000,"revenue":6146000000,"roc":25.05,"roe":107.25,"sharesOutstanding":259000000,"year":2019},{"capex":124000000,"ebitMargin":17.46,"fcf":936000000,"fcfMargin":17.29,"grossMargin":66.94,"netDebt":-846000000,"netIncome":819000000,"operatingCf":1060000000,"revenue":5412000000,"roc":24.19,"roe":338.43,"sharesOutstanding":233000000,"year":2020},{"capex":162000000,"ebitMargin":17.95,"fcf":1171000000,"fcfMargin":20.39,"grossMargin":66.42,"netDebt":-1964000000,"netIncome":730000000,"operatingCf":1333000000,"revenue":5744000000,"roc":17.45,"roe":106.57,"sharesOutstanding":226000000,"year":2021},{"capex":226000000,"ebitMargin":18.31,"fcf":985000000,"fcfMargin":15.59,"grossMargin":66.79,"netDebt":-1172000000,"netIncome":937000000,"operatingCf":1211000000,"revenue":6318000000,"roc":19.05,"roe":111.81,"sharesOutstanding":229000000,"year":2022},{"capex":239000000,"ebitMargin":16,"fcf":868000000,"fcfMargin":13.64,"grossMargin":66.16,"netDebt":73000000,"netIncome":1274000000,"operatingCf":1107000000,"revenue":6362000000,"roc":16.03,"roe":109.92,"sharesOutstanding":220000000,"year":2023},{"capex":155000000,"ebitMargin":19.37,"fcf":1530000000,"fcfMargin":24.41,"grossMargin":70.72,"netDebt":749000000,"netIncome":986000000,"operatingCf":1685000000,"revenue":6268000000,"roc":21,"roe":86.04,"sharesOutstanding":213000000,"year":2024},{"capex":168000000,"ebitMargin":20.34,"fcf":1338000000,"fcfMargin":20.36,"grossMargin":70.19,"netDebt":749000000,"netIncome":1186000000,"operatingCf":1506000000,"revenue":6572000000,"roc":21.7,"roe":114.04,"sharesOutstanding":209000000,"year":2025},{"capex":198000000,"ebitMargin":24.48,"fcf":1869000000,"fcfMargin":26.99,"grossMargin":70.74,"netDebt":663000000,"netIncome":1276000000,"operatingCf":2067000000,"revenue":6925000000,"roc":25.21,"roe":94.45,"sharesOutstanding":199000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":6.06,"fcfCagr5y":16.14,"roeAvg10y":109.05,"roeAvg5y":103.25,"yearsAvailable":20},"quarterly":[{"capex":168000000,"ebitMargin":21,"fcf":1375000000,"fcfMargin":21.25,"grossMargin":71.11,"netDebt":772000000,"netIncome":1151000000,"operatingCf":1543000000,"quarter":4,"revenue":6472000000,"roc":29,"roe":129.04,"sharesOutstanding":210000000,"year":2024},{"capex":179000000,"ebitMargin":20.82,"fcf":1265000000,"fcfMargin":19.44,"grossMargin":70.63,"netDebt":739000000,"netIncome":1137000000,"operatingCf":1444000000,"quarter":1,"revenue":6507000000,"roc":28.26,"roe":114.27,"sharesOutstanding":208000000,"year":2025},{"capex":168000000,"ebitMargin":20.34,"fcf":1338000000,"fcfMargin":20.36,"grossMargin":70.19,"netDebt":749000000,"netIncome":1186000000,"operatingCf":1506000000,"quarter":2,"revenue":6572000000,"roc":21.7,"roe":114.04,"sharesOutstanding":206000000,"year":2025},{"capex":180000000,"ebitMargin":20.7,"fcf":1658000000,"fcfMargin":25.16,"grossMargin":70,"netDebt":660000000,"netIncome":1171000000,"operatingCf":1838000000,"quarter":3,"revenue":6590000000,"roc":22.32,"roe":120.1,"sharesOutstanding":203000000,"year":2025},{"capex":184000000,"ebitMargin":21.37,"fcf":1676000000,"fcfMargin":25.25,"grossMargin":70.26,"netDebt":667000000,"netIncome":1177000000,"operatingCf":1860000000,"quarter":4,"revenue":6637000000,"roc":23.02,"roe":119.37,"sharesOutstanding":202000000,"year":2025},{"capex":183000000,"ebitMargin":22.16,"fcf":1609000000,"fcfMargin":23.98,"grossMargin":70.46,"netDebt":1105000000,"netIncome":1212000000,"operatingCf":1792000000,"quarter":1,"revenue":6709000000,"roc":23.32,"roe":104.66,"sharesOutstanding":200000000,"year":2026},{"capex":198000000,"ebitMargin":24.12,"fcf":1869000000,"fcfMargin":26.99,"grossMargin":70.74,"netDebt":663000000,"netIncome":1276000000,"operatingCf":2067000000,"quarter":2,"revenue":6925000000,"roc":24.84,"roe":94.45,"sharesOutstanding":199000000,"year":2026},{"capex":247000000,"ebitMargin":25.73,"fcf":1650000000,"fcfMargin":22.32,"grossMargin":70.63,"netDebt":961000000,"netIncome":1418000000,"operatingCf":1897000000,"quarter":3,"revenue":7391000000,"roc":29.78,"roe":94.85,"sharesOutstanding":200000000,"year":2026}]}