{"annual":[{"capex":86000000,"ebitMargin":14.91,"fcf":1089000000,"fcfMargin":21.74,"grossMargin":56.11,"netDebt":914000000,"netIncome":614000000,"operatingCf":1175000000,"revenue":5010000000,"roc":15.15,"roe":13.74,"sharesOutstanding":22760000000,"year":2016},{"capex":176000000,"ebitMargin":27.99,"fcf":1496000000,"fcfMargin":21.65,"grossMargin":58.8,"netDebt":1050000000,"netIncome":1666000000,"operatingCf":1672000000,"revenue":6910000000,"roc":24.11,"roe":28.91,"sharesOutstanding":25960000000,"year":2017},{"capex":593000000,"ebitMargin":33.05,"fcf":2909000000,"fcfMargin":29.95,"grossMargin":59.93,"netDebt":-2002000000,"netIncome":3047000000,"operatingCf":3502000000,"revenue":9714000000,"roc":31.82,"roe":40.78,"sharesOutstanding":25280000000,"year":2018},{"capex":600000000,"ebitMargin":32.47,"fcf":3143000000,"fcfMargin":26.83,"grossMargin":61.21,"netDebt":1206000000,"netIncome":4141000000,"operatingCf":3743000000,"revenue":11716000000,"roc":31.8,"roe":44.33,"sharesOutstanding":25000000000,"year":2019},{"capex":489000000,"ebitMargin":26.07,"fcf":4272000000,"fcfMargin":39.13,"grossMargin":61.99,"netDebt":-8344000000,"netIncome":2796000000,"operatingCf":4761000000,"revenue":10918000000,"roc":18.32,"roe":22.91,"sharesOutstanding":24720000000,"year":2020},{"capex":1128000000,"ebitMargin":27.18,"fcf":4694000000,"fcfMargin":28.15,"grossMargin":62.34,"netDebt":6750000000,"netIncome":4332000000,"operatingCf":5822000000,"revenue":16675000000,"roc":18.23,"roe":25.64,"sharesOutstanding":25120000000,"year":2021},{"capex":976000000,"ebitMargin":37.31,"fcf":8132000000,"fcfMargin":30.21,"grossMargin":64.93,"netDebt":9697000000,"netIncome":9752000000,"operatingCf":9108000000,"revenue":26914000000,"roc":25.2,"roe":36.65,"sharesOutstanding":25350000000,"year":2022},{"capex":1833000000,"ebitMargin":15.66,"fcf":3808000000,"fcfMargin":14.12,"grossMargin":56.93,"netDebt":8466000000,"netIncome":4368000000,"operatingCf":5641000000,"revenue":26974000000,"roc":12.2,"roe":19.76,"sharesOutstanding":25070000000,"year":2023},{"capex":1069000000,"ebitMargin":54.12,"fcf":27021000000,"fcfMargin":44.35,"grossMargin":72.72,"netDebt":3776000000,"netIncome":29760000000,"operatingCf":28090000000,"revenue":60922000000,"roc":59.84,"roe":69.24,"sharesOutstanding":24940000000,"year":2024},{"capex":3236000000,"ebitMargin":62.42,"fcf":60853000000,"fcfMargin":46.63,"grossMargin":74.99,"netDebt":1681000000,"netIncome":72880000000,"operatingCf":64089000000,"revenue":130497000000,"roc":87.07,"roe":91.87,"sharesOutstanding":24804000000,"year":2025},{"capex":6042000000,"ebitMargin":60.38,"fcf":96676000000,"fcfMargin":44.77,"grossMargin":71.07,"netDebt":807000000,"netIncome":120067000000,"operatingCf":102718000000,"revenue":215938000000,"roc":74.66,"roe":76.33,"sharesOutstanding":24514000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":55.16,"fcfCagr5y":123.03,"roeAvg10y":45.64,"roeAvg5y":58.77,"yearsAvailable":20},"quarterly":[{"capex":2413000000,"ebitMargin":62.71,"fcf":56546000000,"fcfMargin":49.92,"grossMargin":75.86,"netDebt":1118000000,"netIncome":63074000000,"operatingCf":58959000000,"quarter":4,"revenue":113269000000,"roc":89.31,"roe":95.71,"sharesOutstanding":24774000000,"year":2024},{"capex":3236000000,"ebitMargin":62.42,"fcf":60853000000,"fcfMargin":46.63,"grossMargin":74.99,"netDebt":1681000000,"netIncome":72880000000,"operatingCf":64089000000,"quarter":1,"revenue":130497000000,"roc":87.07,"roe":91.87,"sharesOutstanding":24706000000,"year":2025},{"capex":4094000000,"ebitMargin":58.03,"fcf":72064000000,"fcfMargin":48.52,"grossMargin":70.11,"netDebt":-4949000000,"netIncome":76774000000,"operatingCf":76158000000,"quarter":2,"revenue":148515000000,"roc":87.31,"roe":91.57,"sharesOutstanding":24611000000,"year":2025},{"capex":5012000000,"ebitMargin":58.09,"fcf":72023000000,"fcfMargin":43.59,"grossMargin":69.85,"netDebt":-1041000000,"netIncome":86597000000,"operatingCf":77035000000,"quarter":3,"revenue":165218000000,"roc":82.4,"roe":86.48,"sharesOutstanding":24532000000,"year":2025},{"capex":5835000000,"ebitMargin":58.84,"fcf":77324000000,"fcfMargin":41.32,"grossMargin":70.05,"netDebt":-664000000,"netIncome":99198000000,"operatingCf":83159000000,"quarter":4,"revenue":187142000000,"roc":81.53,"roe":83.43,"sharesOutstanding":24483000000,"year":2025},{"capex":6042000000,"ebitMargin":60.38,"fcf":96676000000,"fcfMargin":44.77,"grossMargin":71.07,"netDebt":807000000,"netIncome":120067000000,"operatingCf":102718000000,"quarter":1,"revenue":215938000000,"roc":74.66,"roe":76.33,"sharesOutstanding":24432000000,"year":2026},{"capex":6572000000,"ebitMargin":64.02,"fcf":119076000000,"fcfMargin":46.97,"grossMargin":74.15,"netDebt":-423000000,"netIncome":159613000000,"operatingCf":125648000000,"quarter":2,"revenue":253491000000,"roc":75.27,"roe":81.65,"sharesOutstanding":24391000000,"year":2026},{"capex":7354000000,"ebitMargin":65.21,"fcf":127006000000,"fcfMargin":41.92,"grossMargin":74.67,"netDebt":16417000000,"netIncome":192879000000,"operatingCf":134360000000,"quarter":3,"revenue":302969000000,"roc":71.26,"roe":84.23,"sharesOutstanding":24285000000,"year":2026}]}