{"annual":[{"capex":0,"ebitMargin":27.8,"fcf":28397000000,"fcfMargin":35.58,"grossMargin":100,"netDebt":97765000000,"netIncome":15888000000,"operatingCf":28397000000,"revenue":79804000000,"roc":1.06,"roe":6.2,"sharesOutstanding":11236230000,"year":2015},{"capex":0,"ebitMargin":31.24,"fcf":17277000000,"fcfMargin":21.57,"grossMargin":100,"netDebt":83168000000,"netIncome":17906000000,"operatingCf":17277000000,"revenue":80104000000,"roc":1.16,"roe":6.71,"sharesOutstanding":11046800000,"year":2016},{"capex":0,"ebitMargin":34.89,"fcf":9864000000,"fcfMargin":11.78,"grossMargin":100,"netDebt":91481000000,"netIncome":18232000000,"operatingCf":9864000000,"revenue":83730000000,"roc":1.3,"roe":6.82,"sharesOutstanding":10778400000,"year":2017},{"capex":0,"ebitMargin":39.42,"fcf":39520000000,"fcfMargin":45.04,"grossMargin":99.74,"netDebt":64631000000,"netIncome":28147000000,"operatingCf":39520000000,"revenue":87738000000,"roc":1.48,"roe":10.61,"sharesOutstanding":10236900000,"year":2018},{"capex":0,"ebitMargin":38.27,"fcf":61777000000,"fcfMargin":72.18,"grossMargin":100,"netDebt":96393000000,"netIncome":27430000000,"operatingCf":61777000000,"revenue":85582000000,"roc":1.36,"roe":10.36,"sharesOutstanding":9442929791,"year":2019},{"capex":0,"ebitMargin":25.6,"fcf":37993000000,"fcfMargin":51.2,"grossMargin":100,"netDebt":-104754000000,"netIncome":17894000000,"operatingCf":37993000000,"revenue":74208000000,"roc":0.68,"roe":6.56,"sharesOutstanding":8796962821,"year":2020},{"capex":0,"ebitMargin":38.13,"fcf":-7193000000,"fcfMargin":-8.07,"grossMargin":94.84,"netDebt":-51495000000,"netIncome":31978000000,"operatingCf":-7193000000,"revenue":89113000000,"roc":1.08,"roe":11.84,"sharesOutstanding":8558466293,"year":2021},{"capex":0,"ebitMargin":32.62,"fcf":-6327000000,"fcfMargin":-6.66,"grossMargin":97.32,"netDebt":65452000000,"netIncome":27528000000,"operatingCf":-6327000000,"revenue":94950000000,"roc":1.02,"roe":10.08,"sharesOutstanding":8167555589,"year":2022},{"capex":0,"ebitMargin":28.75,"fcf":44982000000,"fcfMargin":45.63,"grossMargin":95.54,"netDebt":276770000000,"netIncome":26515000000,"operatingCf":44982000000,"revenue":98581000000,"roc":3.35,"roe":9.09,"sharesOutstanding":8080500000,"year":2023},{"capex":0,"ebitMargin":28.71,"fcf":-8805000000,"fcfMargin":-8.64,"grossMargin":94.29,"netDebt":361942000000,"netIncome":27132000000,"operatingCf":-8805000000,"revenue":101887000000,"roc":3.53,"roe":9.18,"sharesOutstanding":7843700000,"year":2024},{"capex":0,"ebitMargin":33.33,"fcf":12613000000,"fcfMargin":11.15,"grossMargin":94.98,"netDebt":134059000000,"netIncome":30509000000,"operatingCf":12613000000,"revenue":113097000000,"roc":4.43,"roe":10.06,"sharesOutstanding":7546900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-1.61,"fcfCagr5y":25.86,"roeAvg10y":9.13,"roeAvg5y":10.05,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":43.56,"fcf":-8805000000,"fcfMargin":-8.64,"grossMargin":60.58,"netDebt":361942000000,"netIncome":27132000000,"operatingCf":-8805000000,"quarter":4,"revenue":101887000000,"roc":5.36,"roe":9.18,"sharesOutstanding":7843700000,"year":2024},{"capex":0,"ebitMargin":43.74,"fcf":4550000000,"fcfMargin":4.4,"grossMargin":72.87,"netDebt":440825000000,"netIncome":27854000000,"operatingCf":4550000000,"quarter":1,"revenue":103435000000,"roc":5.41,"roe":9.42,"sharesOutstanding":7770800000,"year":2025},{"capex":0,"ebitMargin":32.05,"fcf":-22678000000,"fcfMargin":-21.7,"grossMargin":83.6,"netDebt":485381000000,"netIncome":28073000000,"operatingCf":-22678000000,"quarter":2,"revenue":104521000000,"roc":3.83,"roe":9.37,"sharesOutstanding":7651600000,"year":2025},{"capex":0,"ebitMargin":30.18,"fcf":61472000000,"fcfMargin":57.31,"grossMargin":94.58,"netDebt":461265000000,"netIncome":29646000000,"operatingCf":61472000000,"quarter":3,"revenue":107264000000,"roc":3.82,"roe":9.75,"sharesOutstanding":7627100000,"year":2025},{"capex":0,"ebitMargin":34.18,"fcf":12613000000,"fcfMargin":11.44,"grossMargin":97.4,"netDebt":134059000000,"netIncome":30509000000,"operatingCf":12613000000,"quarter":4,"revenue":110284000000,"roc":4.43,"roe":10.06,"sharesOutstanding":7546900000,"year":2025},{"capex":0,"ebitMargin":35.32,"fcf":56567000000,"fcfMargin":49.98,"grossMargin":97.6,"netDebt":141115000000,"netIncome":31697000000,"operatingCf":56567000000,"quarter":1,"revenue":113190000000,"roc":6.38,"roe":10.54,"sharesOutstanding":7417500000,"year":2026},{"capex":0,"ebitMargin":37.08,"fcf":94742000000,"fcfMargin":80.1,"grossMargin":97.89,"netDebt":703440000000,"netIncome":33655000000,"operatingCf":94742000000,"quarter":2,"revenue":118285000000,"roc":1.41,"roe":11.18,"sharesOutstanding":7294200000,"year":2026},{"capex":null,"ebitMargin":36.69,"fcf":null,"fcfMargin":null,"grossMargin":98.99,"netDebt":354010000000,"netIncome":32119000000,"operatingCf":null,"quarter":3,"revenue":118886000000,"roc":1.3,"roe":10.82,"sharesOutstanding":7312500000,"year":2026}]}