{"annual":[{"capex":92000000,"ebitMargin":17.68,"fcf":3434000000,"fcfMargin":12.81,"grossMargin":34.34,"netDebt":5964000000,"netIncome":3439000000,"operatingCf":3434000000,"revenue":26815000000,"roc":16.1,"roe":14.57,"sharesOutstanding":313900000,"year":2015},{"capex":48000000,"ebitMargin":14.67,"fcf":4469000000,"fcfMargin":16.18,"grossMargin":31.02,"netDebt":6130000000,"netIncome":3014000000,"operatingCf":4469000000,"revenue":27625000000,"roc":13.92,"roe":12.98,"sharesOutstanding":291000000,"year":2016},{"capex":36000000,"ebitMargin":9.45,"fcf":4148000000,"fcfMargin":14.35,"grossMargin":25.15,"netDebt":6227000000,"netIncome":2056000000,"operatingCf":4148000000,"revenue":28902000000,"roc":9.19,"roe":8.66,"sharesOutstanding":278600000,"year":2017},{"capex":74000000,"ebitMargin":9.78,"fcf":4380000000,"fcfMargin":14.46,"grossMargin":25.13,"netDebt":6191000000,"netIncome":2523000000,"operatingCf":4380000000,"revenue":30282000000,"roc":10.26,"roe":11.02,"sharesOutstanding":269800000,"year":2018},{"capex":107000000,"ebitMargin":9.94,"fcf":5205000000,"fcfMargin":16.48,"grossMargin":24.85,"netDebt":6064000000,"netIncome":2622000000,"operatingCf":5205000000,"revenue":31581000000,"roc":3,"roe":10.11,"sharesOutstanding":262300000,"year":2019},{"capex":0,"ebitMargin":10.12,"fcf":6519000000,"fcfMargin":20.38,"grossMargin":25.28,"netDebt":5829000000,"netIncome":2697000000,"operatingCf":6519000000,"revenue":31981000000,"roc":2.89,"roe":9.24,"sharesOutstanding":254600000,"year":2020},{"capex":3000000,"ebitMargin":12.8,"fcf":7277000000,"fcfMargin":20.9,"grossMargin":27.21,"netDebt":6529000000,"netIncome":3662000000,"operatingCf":7274000000,"revenue":34816000000,"roc":3.84,"roe":12.68,"sharesOutstanding":250800000,"year":2021},{"capex":0,"ebitMargin":9.09,"fcf":7274000000,"fcfMargin":19.71,"grossMargin":23.11,"netDebt":6493000000,"netIncome":2842000000,"operatingCf":7274000000,"revenue":36896000000,"roc":3.01,"roe":13.18,"sharesOutstanding":239700000,"year":2022},{"capex":0,"ebitMargin":8.15,"fcf":7711000000,"fcfMargin":18.64,"grossMargin":21.59,"netDebt":7381000000,"netIncome":2991000000,"operatingCf":7711000000,"revenue":41373000000,"roc":7.75,"roe":12,"sharesOutstanding":232200000,"year":2023},{"capex":0,"ebitMargin":13.31,"fcf":9074000000,"fcfMargin":19.54,"grossMargin":26.7,"netDebt":7465000000,"netIncome":4999000000,"operatingCf":9074000000,"revenue":46428000000,"roc":14.38,"roe":17.94,"sharesOutstanding":231100000,"year":2024},{"capex":10606000000,"ebitMargin":15.97,"fcf":10606000000,"fcfMargin":21.72,"grossMargin":29.37,"netDebt":8557000000,"netIncome":6288000000,"operatingCf":10606000000,"revenue":48828000000,"roc":15.08,"roe":19.12,"sharesOutstanding":227600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.81,"fcfCagr5y":9.14,"roeAvg10y":12.69,"roeAvg5y":14.98,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":13.31,"fcf":9074000000,"fcfMargin":19.54,"grossMargin":26.7,"netDebt":7465000000,"netIncome":4999000000,"operatingCf":9074000000,"quarter":4,"revenue":46428000000,"roc":14.38,"roe":17.94,"sharesOutstanding":230700000,"year":2024},{"capex":0,"ebitMargin":11.23,"fcf":8976000000,"fcfMargin":19.09,"grossMargin":24.56,"netDebt":7309000000,"netIncome":4271000000,"operatingCf":8976000000,"quarter":1,"revenue":47010000000,"roc":12.31,"roe":15.15,"sharesOutstanding":230400000,"year":2025},{"capex":0,"ebitMargin":13.59,"fcf":9633000000,"fcfMargin":20.13,"grossMargin":26.84,"netDebt":7513000000,"netIncome":5246000000,"operatingCf":9633000000,"quarter":2,"revenue":47843000000,"roc":14.7,"roe":17.77,"sharesOutstanding":229300000,"year":2025},{"capex":0,"ebitMargin":15.05,"fcf":9985000000,"fcfMargin":20.63,"grossMargin":28.4,"netDebt":8675000000,"netIncome":5874000000,"operatingCf":9985000000,"quarter":3,"revenue":48409000000,"roc":15.18,"roe":18.58,"sharesOutstanding":227500000,"year":2025},{"capex":2685000000,"ebitMargin":15.97,"fcf":10606000000,"fcfMargin":21.72,"grossMargin":29.37,"netDebt":8557000000,"netIncome":6288000000,"operatingCf":10606000000,"quarter":4,"revenue":48828000000,"roc":15.08,"roe":19.12,"sharesOutstanding":224000000,"year":2025},{"capex":2685000000,"ebitMargin":19.3,"fcf":11444000000,"fcfMargin":23.38,"grossMargin":32.88,"netDebt":8653000000,"netIncome":7604000000,"operatingCf":11444000000,"quarter":1,"revenue":48942000000,"roc":19.63,"roe":23.77,"sharesOutstanding":218400000,"year":2026},{"capex":2685000000,"ebitMargin":21.33,"fcf":11026000000,"fcfMargin":22.51,"grossMargin":34.73,"netDebt":8447000000,"netIncome":8303000000,"operatingCf":11026000000,"quarter":2,"revenue":48979000000,"roc":24.76,"roe":25.07,"sharesOutstanding":213600000,"year":2026},{"capex":2685000000,"ebitMargin":21.65,"fcf":10677000000,"fcfMargin":21.82,"grossMargin":34.86,"netDebt":9047000000,"netIncome":8332000000,"operatingCf":10677000000,"quarter":3,"revenue":48921000000,"roc":22.75,"roe":28.74,"sharesOutstanding":210600000,"year":2026}]}