{"annual":[{"capex":0,"ebitMargin":19.89,"fcf":6776000000,"fcfMargin":32.46,"grossMargin":100,"netDebt":661000000,"netIncome":2533000000,"operatingCf":6776000000,"revenue":20872000000,"roc":3.64,"roe":14.57,"sharesOutstanding":866344000,"year":2015},{"capex":0,"ebitMargin":19.22,"fcf":5987000000,"fcfMargin":26.54,"grossMargin":100,"netDebt":501000000,"netIncome":2659000000,"operatingCf":5987000000,"revenue":22559000000,"roc":3.48,"roe":12.98,"sharesOutstanding":827842000,"year":2016},{"capex":0,"ebitMargin":19.65,"fcf":6128000000,"fcfMargin":28.28,"grossMargin":100,"netDebt":1798000000,"netIncome":4371000000,"operatingCf":6128000000,"revenue":21667000000,"roc":3.21,"roe":17.94,"sharesOutstanding":797860000,"year":2017},{"capex":0,"ebitMargin":19.33,"fcf":6014000000,"fcfMargin":27.64,"grossMargin":100,"netDebt":1441000000,"netIncome":2920000000,"operatingCf":6014000000,"revenue":21758000000,"roc":3.08,"roe":12.45,"sharesOutstanding":774650000,"year":2018},{"capex":0,"ebitMargin":19.93,"fcf":5455000000,"fcfMargin":24.45,"grossMargin":100,"netDebt":1673000000,"netIncome":3304000000,"operatingCf":5455000000,"revenue":22307000000,"roc":3.02,"roe":11.41,"sharesOutstanding":746430000,"year":2019},{"capex":0,"ebitMargin":18.78,"fcf":5958000000,"fcfMargin":26.9,"grossMargin":100,"netDebt":2758000000,"netIncome":4778000000,"operatingCf":5958000000,"revenue":22147000000,"roc":2.59,"roe":3.04,"sharesOutstanding":716192000,"year":2020},{"capex":0,"ebitMargin":24.07,"fcf":5051000000,"fcfMargin":22.85,"grossMargin":100,"netDebt":2905000000,"netIncome":4325000000,"operatingCf":5051000000,"revenue":22106000000,"roc":3.56,"roe":13.01,"sharesOutstanding":676729000,"year":2021},{"capex":0,"ebitMargin":25.42,"fcf":3879000000,"fcfMargin":20.25,"grossMargin":100,"netDebt":3499000000,"netIncome":4418000000,"operatingCf":3879000000,"revenue":19151000000,"roc":3.73,"roe":21.94,"sharesOutstanding":637655000,"year":2022},{"capex":0,"ebitMargin":27.93,"fcf":3190000000,"fcfMargin":16.93,"grossMargin":100,"netDebt":3058000000,"netIncome":4659000000,"operatingCf":3190000000,"revenue":18841000000,"roc":4.23,"roe":21.19,"sharesOutstanding":598745000,"year":2023},{"capex":0,"ebitMargin":33.55,"fcf":2707000000,"fcfMargin":14.15,"grossMargin":35.63,"netDebt":1269000000,"netIncome":5443000000,"operatingCf":2707000000,"revenue":19128000000,"roc":5.48,"roe":20.86,"sharesOutstanding":565015000,"year":2024},{"capex":0,"ebitMargin":26.61,"fcf":2555000000,"fcfMargin":14.65,"grossMargin":38.93,"netDebt":2164000000,"netIncome":3646000000,"operatingCf":2555000000,"revenue":17438000000,"roc":4.19,"roe":12.36,"sharesOutstanding":532015000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-9.56,"fcfCagr5y":-17.2,"roeAvg10y":14.72,"roeAvg5y":17.87,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":26.14,"fcf":3207000000,"fcfMargin":18.34,"grossMargin":52.29,"netDebt":2366000000,"netIncome":3809000000,"operatingCf":3207000000,"quarter":3,"revenue":17486000000,"roc":3.57,"roe":15.34,"sharesOutstanding":560414000,"year":2024},{"capex":0,"ebitMargin":33.54,"fcf":2707000000,"fcfMargin":14.15,"grossMargin":40.85,"netDebt":1269000000,"netIncome":5443000000,"operatingCf":2707000000,"quarter":4,"revenue":19127000000,"roc":null,"roe":20.86,"sharesOutstanding":565015000,"year":2024},{"capex":0,"ebitMargin":25.61,"fcf":2447000000,"fcfMargin":14.27,"grossMargin":34.01,"netDebt":2520000000,"netIncome":3593000000,"operatingCf":2447000000,"quarter":1,"revenue":17143000000,"roc":3.68,"roe":13.64,"sharesOutstanding":546878000,"year":2025},{"capex":0,"ebitMargin":19.71,"fcf":2591000000,"fcfMargin":15.99,"grossMargin":28.88,"netDebt":1968000000,"netIncome":2437000000,"operatingCf":2591000000,"quarter":2,"revenue":16204000000,"roc":2.57,"roe":8.96,"sharesOutstanding":538425000,"year":2025},{"capex":0,"ebitMargin":28.37,"fcf":2573000000,"fcfMargin":14.32,"grossMargin":35.1,"netDebt":2000000000,"netIncome":4169000000,"operatingCf":2573000000,"quarter":3,"revenue":17962000000,"roc":4.22,"roe":14.53,"sharesOutstanding":532015000,"year":2025},{"capex":0,"ebitMargin":26.28,"fcf":2555000000,"fcfMargin":14.72,"grossMargin":38.65,"netDebt":2164000000,"netIncome":3646000000,"operatingCf":2555000000,"quarter":4,"revenue":17360000000,"roc":4.12,"roe":12.36,"sharesOutstanding":532015000,"year":2025},{"capex":0,"ebitMargin":30.97,"fcf":2934000000,"fcfMargin":16.1,"grossMargin":47.76,"netDebt":2254000000,"netIncome":4636000000,"operatingCf":2934000000,"quarter":1,"revenue":18222000000,"roc":5.22,"roe":15.47,"sharesOutstanding":514784999,"year":2026},{"capex":0,"ebitMargin":32.16,"fcf":2647000000,"fcfMargin":14.63,"grossMargin":53.91,"netDebt":2609000000,"netIncome":4862000000,"operatingCf":2647000000,"quarter":2,"revenue":18087000000,"roc":5.45,"roe":16.04,"sharesOutstanding":505578000,"year":2026}]}