{"annual":[{"capex":373000000,"ebitMargin":26.97,"fcf":1226000000,"fcfMargin":21.61,"grossMargin":91.26,"netDebt":3045000000,"netIncome":1062000000,"operatingCf":1599000000,"revenue":5674000000,"roc":5.54,"roe":6.3,"sharesOutstanding":1334000000,"year":2015},{"capex":64000000,"ebitMargin":28.58,"fcf":1973000000,"fcfMargin":33.89,"grossMargin":89.83,"netDebt":2327000000,"netIncome":1163000000,"operatingCf":2037000000,"revenue":5822000000,"roc":4.38,"roe":6.98,"sharesOutstanding":1261000000,"year":2016},{"capex":41000000,"ebitMargin":31.35,"fcf":2256000000,"fcfMargin":38.02,"grossMargin":91.45,"netDebt":4721000000,"netIncome":1263000000,"operatingCf":2297000000,"revenue":5933000000,"roc":6.91,"roe":7.8,"sharesOutstanding":1198000000,"year":2017},{"capex":71000000,"ebitMargin":30.73,"fcf":2204000000,"fcfMargin":34.65,"grossMargin":86.97,"netDebt":10486000000,"netIncome":1759000000,"operatingCf":2275000000,"revenue":6361000000,"roc":6.61,"roe":11.66,"sharesOutstanding":1102000000,"year":2018},{"capex":24000000,"ebitMargin":29.64,"fcf":2557000000,"fcfMargin":38.19,"grossMargin":81.6,"netDebt":5815000000,"netIncome":1582000000,"operatingCf":2581000000,"revenue":6696000000,"roc":7.43,"roe":9.71,"sharesOutstanding":999000000,"year":2019},{"capex":59000000,"ebitMargin":19.78,"fcf":2265000000,"fcfMargin":34.1,"grossMargin":74.44,"netDebt":-14387000000,"netIncome":1094000000,"operatingCf":2324000000,"revenue":6643000000,"roc":1.99,"roe":0.76,"sharesOutstanding":962000000,"year":2020},{"capex":72000000,"ebitMargin":48.69,"fcf":2958000000,"fcfMargin":44.8,"grossMargin":105.41,"netDebt":-27004000000,"netIncome":2521000000,"operatingCf":3030000000,"revenue":6603000000,"roc":4.4,"roe":1.57,"sharesOutstanding":963000000,"year":2021},{"capex":288000000,"ebitMargin":38.44,"fcf":2814000000,"fcfMargin":37.62,"grossMargin":92.15,"netDebt":-8943000000,"netIncome":2245000000,"operatingCf":3102000000,"revenue":7481000000,"roc":6.91,"roe":14.07,"sharesOutstanding":942000000,"year":2022},{"capex":157000000,"ebitMargin":28.48,"fcf":2151000000,"fcfMargin":23.5,"grossMargin":76.73,"netDebt":-4471000000,"netIncome":2074000000,"operatingCf":2308000000,"revenue":9153000000,"roc":10.68,"roe":11.9,"sharesOutstanding":938000000,"year":2023},{"capex":146000000,"ebitMargin":25.11,"fcf":1452000000,"fcfMargin":15.49,"grossMargin":70.37,"netDebt":-4219000000,"netIncome":1893000000,"operatingCf":1598000000,"revenue":9373000000,"roc":8.06,"roe":10.59,"sharesOutstanding":918000000,"year":2024},{"capex":30000000,"ebitMargin":28.55,"fcf":2151000000,"fcfMargin":22.39,"grossMargin":74.64,"netDebt":-6023000000,"netIncome":2156000000,"operatingCf":2181000000,"revenue":9608000000,"roc":9.91,"roe":11.32,"sharesOutstanding":880000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.67,"fcfCagr5y":-10.54,"roeAvg10y":8.64,"roeAvg5y":9.89,"yearsAvailable":20},"quarterly":[{"capex":146000000,"ebitMargin":25.11,"fcf":1452000000,"fcfMargin":15.49,"grossMargin":70.37,"netDebt":-4219000000,"netIncome":1893000000,"operatingCf":1598000000,"quarter":4,"revenue":9373000000,"roc":8.06,"roe":10.59,"sharesOutstanding":915000000,"year":2024},{"capex":32000000,"ebitMargin":26.71,"fcf":2236000000,"fcfMargin":23.78,"grossMargin":70.85,"netDebt":-8297000000,"netIncome":2015000000,"operatingCf":2268000000,"quarter":1,"revenue":9401000000,"roc":8.7,"roe":10.87,"sharesOutstanding":910000000,"year":2025},{"capex":39000000,"ebitMargin":27.22,"fcf":2641000000,"fcfMargin":27.73,"grossMargin":71.51,"netDebt":-5896000000,"netIncome":2077000000,"operatingCf":2680000000,"quarter":2,"revenue":9524000000,"roc":9.16,"roe":11.13,"sharesOutstanding":900000000,"year":2025},{"capex":36000000,"ebitMargin":28.08,"fcf":2244000000,"fcfMargin":23.41,"grossMargin":72.44,"netDebt":3012000000,"netIncome":2156000000,"operatingCf":2280000000,"quarter":3,"revenue":9587000000,"roc":1.7,"roe":11.32,"sharesOutstanding":894000000,"year":2025},{"capex":30000000,"ebitMargin":28.55,"fcf":2151000000,"fcfMargin":22.39,"grossMargin":74.64,"netDebt":-6023000000,"netIncome":2156000000,"operatingCf":2181000000,"quarter":4,"revenue":9608000000,"roc":9.91,"roe":11.32,"sharesOutstanding":880000000,"year":2025},{"capex":29000000,"ebitMargin":29.48,"fcf":1953000000,"fcfMargin":20.3,"grossMargin":75.81,"netDebt":2892000000,"netIncome":2225000000,"operatingCf":1982000000,"quarter":1,"revenue":9620000000,"roc":1.8,"roe":11.85,"sharesOutstanding":868000000,"year":2026},{"capex":19000000,"ebitMargin":29.77,"fcf":1767000000,"fcfMargin":18.47,"grossMargin":76.85,"netDebt":-2298000000,"netIncome":2232000000,"operatingCf":1778000000,"quarter":2,"revenue":9568000000,"roc":10.32,"roe":11.85,"sharesOutstanding":857000000,"year":2026},{"capex":null,"ebitMargin":30.58,"fcf":null,"fcfMargin":null,"grossMargin":77.8,"netDebt":153000000,"netIncome":2294000000,"operatingCf":null,"quarter":3,"revenue":9572000000,"roc":10.02,"roe":12.85,"sharesOutstanding":856000000,"year":2026}]}