{"annual":[{"capex":266000000,"ebitMargin":35.06,"fcf":980000000,"fcfMargin":15.07,"grossMargin":97.97,"netDebt":-9088000000,"netIncome":1447000000,"operatingCf":1246000000,"revenue":6501000000,"roc":14.05,"roe":10.8,"sharesOutstanding":1327000000,"year":2015},{"capex":346000000,"ebitMargin":39.13,"fcf":3257000000,"fcfMargin":42.58,"grossMargin":97.76,"netDebt":-7952000000,"netIncome":1889000000,"operatingCf":3603000000,"revenue":7649000000,"roc":15.57,"roe":11.5,"sharesOutstanding":1334000000,"year":2016},{"capex":400000000,"ebitMargin":40.74,"fcf":-1239000000,"fcfMargin":-13.83,"grossMargin":96.18,"netDebt":5536000000,"netIncome":2354000000,"operatingCf":-839000000,"revenue":8960000000,"roc":15.68,"roe":12.71,"sharesOutstanding":1353000000,"year":2017},{"capex":570000000,"ebitMargin":41.51,"fcf":11886000000,"fcfMargin":108.16,"grossMargin":92.2,"netDebt":-21060000000,"netIncome":3507000000,"operatingCf":12456000000,"revenue":10989000000,"roc":16.59,"roe":16.97,"sharesOutstanding":1361000000,"year":2018},{"capex":708000000,"ebitMargin":41.14,"fcf":8617000000,"fcfMargin":73.12,"grossMargin":90.97,"netDebt":-21870000000,"netIncome":3704000000,"operatingCf":9325000000,"revenue":11785000000,"roc":1.9,"roe":17.07,"sharesOutstanding":1320000000,"year":2019},{"capex":631000000,"ebitMargin":35.51,"fcf":6221000000,"fcfMargin":51.38,"grossMargin":96.55,"netDebt":-26716000000,"netIncome":3299000000,"operatingCf":6852000000,"revenue":12109000000,"roc":0.97,"roe":5.88,"sharesOutstanding":1435000000,"year":2020},{"capex":916000000,"ebitMargin":40.6,"fcf":1202000000,"fcfMargin":6.33,"grossMargin":97.49,"netDebt":-39206000000,"netIncome":5855000000,"operatingCf":2118000000,"revenue":18996000000,"roc":10.26,"roe":10.41,"sharesOutstanding":1897000000,"year":2021},{"capex":971000000,"ebitMargin":42.09,"fcf":1086000000,"fcfMargin":4.87,"grossMargin":93.07,"netDebt":-2317000000,"netIncome":7183000000,"operatingCf":2057000000,"revenue":22307000000,"roc":16.35,"roe":19.62,"sharesOutstanding":1894000000,"year":2022},{"capex":700000000,"ebitMargin":24.99,"fcf":18887000000,"fcfMargin":74.01,"grossMargin":73.81,"netDebt":15744000000,"netIncome":5067000000,"operatingCf":19587000000,"revenue":25521000000,"roc":8.09,"roe":12.37,"sharesOutstanding":1831000000,"year":2023},{"capex":620000000,"ebitMargin":29.59,"fcf":2050000000,"fcfMargin":7.88,"grossMargin":75.41,"netDebt":3051000000,"netIncome":5942000000,"operatingCf":2670000000,"revenue":25999000000,"roc":9.25,"roe":12.28,"sharesOutstanding":1834000000,"year":2024},{"capex":548000000,"ebitMargin":41.41,"fcf":8763000000,"fcfMargin":31.66,"grossMargin":86.44,"netDebt":-15079000000,"netIncome":8852000000,"operatingCf":9311000000,"revenue":27675000000,"roc":13.57,"roe":17.91,"sharesOutstanding":1777000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":33.2,"fcfCagr5y":51.69,"roeAvg10y":13.67,"roeAvg5y":14.52,"yearsAvailable":20},"quarterly":[{"capex":620000000,"ebitMargin":29.58,"fcf":2050000000,"fcfMargin":7.88,"grossMargin":75.42,"netDebt":3051000000,"netIncome":5942000000,"operatingCf":2670000000,"quarter":4,"revenue":26001000000,"roc":9.25,"roe":12.28,"sharesOutstanding":1836000000,"year":2024},{"capex":588000000,"ebitMargin":31.86,"fcf":9790000000,"fcfMargin":37.36,"grossMargin":78.1,"netDebt":4871000000,"netIncome":6489000000,"operatingCf":10378000000,"quarter":1,"revenue":26203000000,"roc":10.18,"roe":13.11,"sharesOutstanding":1822000000,"year":2025},{"capex":627000000,"ebitMargin":35.26,"fcf":17180000000,"fcfMargin":64.42,"grossMargin":81.09,"netDebt":5476000000,"netIncome":7283000000,"operatingCf":17807000000,"quarter":2,"revenue":26670000000,"roc":11.69,"roe":14.73,"sharesOutstanding":1822000000,"year":2025},{"capex":644000000,"ebitMargin":38.97,"fcf":-1397000000,"fcfMargin":-5.14,"grossMargin":84.37,"netDebt":-2988000000,"netIncome":8233000000,"operatingCf":-753000000,"quarter":3,"revenue":27158000000,"roc":13.07,"roe":16.67,"sharesOutstanding":1811000000,"year":2025},{"capex":548000000,"ebitMargin":41.41,"fcf":8763000000,"fcfMargin":31.66,"grossMargin":86.44,"netDebt":-15079000000,"netIncome":8852000000,"operatingCf":9311000000,"quarter":4,"revenue":27675000000,"roc":13.57,"roe":17.91,"sharesOutstanding":1777000000,"year":2025},{"capex":571000000,"ebitMargin":43.04,"fcf":9723000000,"fcfMargin":34.33,"grossMargin":87.57,"netDebt":-12003000000,"netIncome":9422000000,"operatingCf":10294000000,"quarter":1,"revenue":28325000000,"roc":2.55,"roe":19.14,"sharesOutstanding":1752000000,"year":2026},{"capex":628000000,"ebitMargin":43.49,"fcf":3705000000,"fcfMargin":12.34,"grossMargin":86.67,"netDebt":-14500000000,"netIncome":10096000000,"operatingCf":4333000000,"quarter":2,"revenue":30027000000,"roc":2.6,"roe":20.24,"sharesOutstanding":1739000000,"year":2026},{"capex":null,"ebitMargin":44.34,"fcf":null,"fcfMargin":null,"grossMargin":86.86,"netDebt":3300000000,"netIncome":10644000000,"operatingCf":null,"quarter":3,"revenue":31154000000,"roc":2.74,"roe":20.71,"sharesOutstanding":1733000000,"year":2026}]}