{"annual":[{"capex":139000000,"ebitMargin":36.08,"fcf":56000000,"fcfMargin":1.05,"grossMargin":67.66,"netDebt":2130000000,"netIncome":1156000000,"operatingCf":227000000,"revenue":5313000000,"roc":36.34,"roe":475.72,"sharesOutstanding":274600000,"year":2015},{"capex":115000000,"ebitMargin":59.02,"fcf":1349000000,"fcfMargin":23.83,"grossMargin":68.68,"netDebt":1172000000,"netIncome":2106000000,"operatingCf":1464000000,"revenue":5661000000,"roc":55.15,"roe":118.25,"sharesOutstanding":265200000,"year":2016},{"capex":123000000,"ebitMargin":42.6,"fcf":1893000000,"fcfMargin":31.22,"grossMargin":72.06,"netDebt":792000000,"netIncome":1496000000,"operatingCf":2016000000,"revenue":6063000000,"roc":41.59,"roe":194.79,"sharesOutstanding":258900000,"year":2017},{"capex":113000000,"ebitMargin":44.58,"fcf":1951000000,"fcfMargin":31.18,"grossMargin":70.63,"netDebt":1704000000,"netIncome":1958000000,"operatingCf":2064000000,"revenue":6258000000,"roc":40.86,"roe":84.98,"sharesOutstanding":253200000,"year":2018},{"capex":115000000,"ebitMargin":48.16,"fcf":2661000000,"fcfMargin":39.72,"grossMargin":70.5,"netDebt":1814000000,"netIncome":2123000000,"operatingCf":2776000000,"revenue":6699000000,"roc":39.08,"roe":443.22,"sharesOutstanding":246900000,"year":2019},{"capex":76000000,"ebitMargin":48.6,"fcf":3491000000,"fcfMargin":46.91,"grossMargin":71.86,"netDebt":646000000,"netIncome":2339000000,"operatingCf":3567000000,"revenue":7442000000,"roc":40.41,"roe":459.53,"sharesOutstanding":242100000,"year":2020},{"capex":35000000,"ebitMargin":50.87,"fcf":3563000000,"fcfMargin":42.94,"grossMargin":73.73,"netDebt":-1795000000,"netIncome":3024000000,"operatingCf":3598000000,"revenue":8297000000,"roc":37.65,"roe":148.82,"sharesOutstanding":241800000,"year":2021},{"capex":89000000,"ebitMargin":44.22,"fcf":2514000000,"fcfMargin":22.48,"grossMargin":66.43,"netDebt":10365000000,"netIncome":3248000000,"operatingCf":2603000000,"revenue":11181000000,"roc":8.86,"roe":8.9,"sharesOutstanding":318500000,"year":2022},{"capex":143000000,"ebitMargin":32.17,"fcf":3567000000,"fcfMargin":28.54,"grossMargin":100,"netDebt":10710000000,"netIncome":2626000000,"operatingCf":3710000000,"revenue":12497000000,"roc":7.38,"roe":7.68,"sharesOutstanding":318900000,"year":2023},{"capex":124000000,"ebitMargin":39.27,"fcf":5565000000,"fcfMargin":39.17,"grossMargin":69.09,"netDebt":10267000000,"netIncome":3852000000,"operatingCf":5689000000,"revenue":14208000000,"roc":10.37,"roe":11.62,"sharesOutstanding":311900000,"year":2024},{"capex":195000000,"ebitMargin":42.24,"fcf":5456000000,"fcfMargin":35.58,"grossMargin":70.25,"netDebt":12455000000,"netIncome":4471000000,"operatingCf":5651000000,"revenue":15336000000,"roc":12.09,"roe":14.31,"sharesOutstanding":305100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.43,"fcfCagr5y":15.1,"roeAvg10y":149.21,"roeAvg5y":38.27,"yearsAvailable":20},"quarterly":[{"capex":139000000,"ebitMargin":37.49,"fcf":5144000000,"fcfMargin":37.36,"grossMargin":68.77,"netDebt":10233000000,"netIncome":3552000000,"operatingCf":5283000000,"quarter":3,"revenue":13767000000,"roc":9.41,"roe":10.45,"sharesOutstanding":311500000,"year":2024},{"capex":124000000,"ebitMargin":39.28,"fcf":5565000000,"fcfMargin":39.17,"grossMargin":69.16,"netDebt":10267000000,"netIncome":3853000000,"operatingCf":5689000000,"quarter":4,"revenue":14207000000,"roc":10.37,"roe":11.62,"sharesOutstanding":311900000,"year":2024},{"capex":143000000,"ebitMargin":39.83,"fcf":5551000000,"fcfMargin":38.3,"grossMargin":69.47,"netDebt":10444000000,"netIncome":3952000000,"operatingCf":5694000000,"quarter":1,"revenue":14493000000,"roc":10.7,"roe":11.84,"sharesOutstanding":307700000,"year":2025},{"capex":172000000,"ebitMargin":39.95,"fcf":5411000000,"fcfMargin":36.81,"grossMargin":69.67,"netDebt":10053000000,"netIncome":4013000000,"operatingCf":5583000000,"quarter":2,"revenue":14699000000,"roc":10.79,"roe":11.98,"sharesOutstanding":306100000,"year":2025},{"capex":182000000,"ebitMargin":40.72,"fcf":5461000000,"fcfMargin":36.38,"grossMargin":69.98,"netDebt":10194000000,"netIncome":4218000000,"operatingCf":5643000000,"quarter":3,"revenue":15012000000,"roc":11.33,"roe":12.69,"sharesOutstanding":304500000,"year":2025},{"capex":195000000,"ebitMargin":42.24,"fcf":5456000000,"fcfMargin":35.58,"grossMargin":70.25,"netDebt":12455000000,"netIncome":4472000000,"operatingCf":5651000000,"quarter":4,"revenue":15336000000,"roc":12.09,"roe":14.32,"sharesOutstanding":302100000,"year":2025},{"capex":179000000,"ebitMargin":43.88,"fcf":5556000000,"fcfMargin":35.32,"grossMargin":70.47,"netDebt":12090000000,"netIncome":4777000000,"operatingCf":5735000000,"quarter":1,"revenue":15730000000,"roc":13.41,"roe":15.32,"sharesOutstanding":297600000,"year":2026},{"capex":156000000,"ebitMargin":46.27,"fcf":5573000000,"fcfMargin":34.57,"grossMargin":70.9,"netDebt":11607000000,"netIncome":4922000000,"operatingCf":5729000000,"quarter":2,"revenue":16121000000,"roc":13.87,"roe":15.57,"sharesOutstanding":295500000,"year":2026}]}