{"annual":[{"capex":74111000,"ebitMargin":15.64,"fcf":825066000,"fcfMargin":15.84,"grossMargin":97.51,"netDebt":-609363000,"netIncome":502140000,"operatingCf":899177000,"revenue":5207363000,"roc":9.8,"roe":11.1,"sharesOutstanding":218805000,"year":2015},{"capex":121733000,"ebitMargin":14.87,"fcf":-640057000,"fcfMargin":-11.72,"grossMargin":97.36,"netDebt":832022000,"netIncome":529350000,"operatingCf":-518324000,"revenue":5461190000,"roc":8.15,"roe":10.77,"sharesOutstanding":216770000,"year":2016},{"capex":190000000,"ebitMargin":14.35,"fcf":-315000000,"fcfMargin":-4.89,"grossMargin":97.41,"netDebt":-606821000,"netIncome":636000000,"operatingCf":-125000000,"revenue":6446000000,"roc":3.22,"roe":11.17,"sharesOutstanding":219900000,"year":2017},{"capex":134000000,"ebitMargin":17.75,"fcf":750000000,"fcfMargin":10.16,"grossMargin":96.99,"netDebt":-1051611000,"netIncome":857000000,"operatingCf":884000000,"revenue":7384000000,"roc":4.15,"roe":13.28,"sharesOutstanding":223200000,"year":2018},{"capex":138000000,"ebitMargin":17.34,"fcf":439000000,"fcfMargin":5.54,"grossMargin":96.15,"netDebt":-1513000000,"netIncome":1034000000,"operatingCf":577000000,"revenue":7929000000,"roc":4.02,"roe":15.57,"sharesOutstanding":215999991,"year":2019},{"capex":124000000,"ebitMargin":13.04,"fcf":3930000000,"fcfMargin":48.72,"grossMargin":94.91,"netDebt":-2112000000,"netIncome":818000000,"operatingCf":4054000000,"revenue":8067000000,"roc":2.59,"roe":11.4,"sharesOutstanding":210299991,"year":2020},{"capex":74000000,"ebitMargin":18.31,"fcf":6551000000,"fcfMargin":66.98,"grossMargin":98.79,"netDebt":-4306000000,"netIncome":1403000000,"operatingCf":6625000000,"revenue":9780000000,"roc":3.74,"roe":16.9,"sharesOutstanding":211200000,"year":2021},{"capex":91000000,"ebitMargin":18.12,"fcf":-19000000,"fcfMargin":-0.17,"grossMargin":96.37,"netDebt":-2849000000,"netIncome":1509000000,"operatingCf":72000000,"revenue":11156000000,"roc":2.91,"roe":16,"sharesOutstanding":215300000,"year":2022},{"capex":173000000,"ebitMargin":62.9,"fcf":-3687000000,"fcfMargin":-32.15,"grossMargin":97.64,"netDebt":-5837000000,"netIncome":1739000000,"operatingCf":-3514000000,"revenue":11468000000,"roc":40.84,"roe":17.03,"sharesOutstanding":216900000,"year":2023},{"capex":205000000,"ebitMargin":17.93,"fcf":1950000000,"fcfMargin":13.23,"grossMargin":85.44,"netDebt":-6971000000,"netIncome":2068000000,"operatingCf":2155000000,"revenue":14741000000,"roc":13.73,"roe":17.72,"sharesOutstanding":212300000,"year":2024},{"capex":188000000,"ebitMargin":28.66,"fcf":2246000000,"fcfMargin":14.12,"grossMargin":88.16,"netDebt":-6844000000,"netIncome":2135000000,"operatingCf":2434000000,"revenue":15912000000,"roc":20.49,"roe":17.08,"sharesOutstanding":206600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-63.49,"roeAvg10y":14.69,"roeAvg5y":16.94,"yearsAvailable":20},"quarterly":[{"capex":205000000,"ebitMargin":17.93,"fcf":1950000000,"fcfMargin":13.23,"grossMargin":85.44,"netDebt":-6971000000,"netIncome":2068000000,"operatingCf":2155000000,"quarter":3,"revenue":14741000000,"roc":13.73,"roe":17.72,"sharesOutstanding":212300000,"year":2024},{"capex":196000000,"ebitMargin":18.12,"fcf":2246000000,"fcfMargin":14.73,"grossMargin":86.05,"netDebt":-6191000000,"netIncome":2170000000,"operatingCf":2442000000,"quarter":4,"revenue":15243000000,"roc":14.44,"roe":18.2,"sharesOutstanding":209200000,"year":2024},{"capex":193000000,"ebitMargin":18.29,"fcf":1975000000,"fcfMargin":12.79,"grossMargin":86.77,"netDebt":-5986000000,"netIncome":2189000000,"operatingCf":2168000000,"quarter":1,"revenue":15440000000,"roc":14.78,"roe":17.92,"sharesOutstanding":208700000,"year":2025},{"capex":194000000,"ebitMargin":17.68,"fcf":1954000000,"fcfMargin":12.6,"grossMargin":87.25,"netDebt":-5423000000,"netIncome":2133000000,"operatingCf":2148000000,"quarter":2,"revenue":15512000000,"roc":14.03,"roe":17.4,"sharesOutstanding":205500000,"year":2025},{"capex":188000000,"ebitMargin":17.3,"fcf":2246000000,"fcfMargin":14.32,"grossMargin":87.99,"netDebt":-6844000000,"netIncome":2135000000,"operatingCf":2434000000,"quarter":3,"revenue":15689000000,"roc":12.19,"roe":17.08,"sharesOutstanding":206600000,"year":2025},{"capex":193000000,"ebitMargin":16.96,"fcf":1401000000,"fcfMargin":8.82,"grossMargin":88.5,"netDebt":-5301000000,"netIncome":2098000000,"operatingCf":1594000000,"quarter":4,"revenue":15883000000,"roc":12.66,"roe":16.69,"sharesOutstanding":201400000,"year":2025},{"capex":192000000,"ebitMargin":16.86,"fcf":2384000000,"fcfMargin":14.58,"grossMargin":89.16,"netDebt":-5856000000,"netIncome":2147000000,"operatingCf":2576000000,"quarter":1,"revenue":16354000000,"roc":11.01,"roe":17.08,"sharesOutstanding":199200000,"year":2026},{"capex":197000000,"ebitMargin":17.39,"fcf":2272000000,"fcfMargin":13.42,"grossMargin":83.54,"netDebt":-6100000000,"netIncome":2306000000,"operatingCf":2469000000,"quarter":2,"revenue":16930000000,"roc":11.68,"roe":18.16,"sharesOutstanding":197200000,"year":2026}]}