{"annual":[{"capex":0,"ebitMargin":17.38,"fcf":3864000000,"fcfMargin":20.37,"grossMargin":31.63,"netDebt":7672000000,"netIncome":2834000000,"operatingCf":3864000000,"revenue":18968000000,"roc":8.47,"roe":9.73,"sharesOutstanding":328835378,"year":2015},{"capex":0,"ebitMargin":15.72,"fcf":5292000000,"fcfMargin":16.81,"grossMargin":28.39,"netDebt":12125000000,"netIncome":4135000000,"operatingCf":5292000000,"revenue":31480000000,"roc":8.09,"roe":8.57,"sharesOutstanding":465949399,"year":2016},{"capex":0,"ebitMargin":11.51,"fcf":4503000000,"fcfMargin":13.92,"grossMargin":22.97,"netDebt":11841000000,"netIncome":3861000000,"operatingCf":4503000000,"revenue":32340000000,"roc":5.9,"roe":7.55,"sharesOutstanding":471196901,"year":2017},{"capex":980000000,"ebitMargin":14.25,"fcf":5480000000,"fcfMargin":16.77,"grossMargin":24.82,"netDebt":11349000000,"netIncome":3962000000,"operatingCf":5480000000,"revenue":32679000000,"roc":7.43,"roe":7.87,"sharesOutstanding":466802348,"year":2018},{"capex":1390000000,"ebitMargin":15.33,"fcf":7732000000,"fcfMargin":22.59,"grossMargin":25.14,"netDebt":13321000000,"netIncome":4454000000,"operatingCf":6342000000,"revenue":34230000000,"roc":3.33,"roe":8.05,"sharesOutstanding":458914663,"year":2019},{"capex":907000000,"ebitMargin":11.54,"fcf":10692000000,"fcfMargin":29.66,"grossMargin":19.45,"netDebt":13201000000,"netIncome":3533000000,"operatingCf":9785000000,"revenue":36052000000,"roc":2.45,"roe":5.94,"sharesOutstanding":453441512,"year":2020},{"capex":1421000000,"ebitMargin":24.02,"fcf":12570000000,"fcfMargin":30.83,"grossMargin":27.8,"netDebt":14509000000,"netIncome":8525000000,"operatingCf":11149000000,"revenue":40770000000,"roc":7.38,"roe":14.28,"sharesOutstanding":443200000,"year":2021},{"capex":0,"ebitMargin":15.09,"fcf":11243000000,"fcfMargin":26.16,"grossMargin":25.2,"netDebt":12865000000,"netIncome":5246000000,"operatingCf":11243000000,"revenue":42975000000,"roc":3.7,"roe":10.38,"sharesOutstanding":423527444,"year":2022},{"capex":0,"ebitMargin":18.9,"fcf":12632000000,"fcfMargin":25.27,"grossMargin":100,"netDebt":12046000000,"netIncome":9028000000,"operatingCf":12632000000,"revenue":49997000000,"roc":4.12,"roe":15.17,"sharesOutstanding":414202568,"year":2023},{"capex":0,"ebitMargin":20.4,"fcf":16182000000,"fcfMargin":28.82,"grossMargin":28.8,"netDebt":13310000000,"netIncome":9272000000,"operatingCf":16182000000,"revenue":56150000000,"roc":9.85,"roe":14.48,"sharesOutstanding":411905820,"year":2024},{"capex":0,"ebitMargin":21.82,"fcf":14537000000,"fcfMargin":24.32,"grossMargin":29.45,"netDebt":15377000000,"netIncome":10310000000,"operatingCf":14537000000,"revenue":59783000000,"roc":9.88,"roe":13.98,"sharesOutstanding":396500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.53,"fcfCagr5y":7.9,"roeAvg10y":10.63,"roeAvg5y":13.66,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":20.41,"fcf":16182000000,"fcfMargin":28.84,"grossMargin":28.76,"netDebt":13310000000,"netIncome":9272000000,"operatingCf":16182000000,"quarter":4,"revenue":56119000000,"roc":9.85,"roe":14.48,"sharesOutstanding":427741000,"year":2024},{"capex":0,"ebitMargin":18.52,"fcf":14528000000,"fcfMargin":25.67,"grossMargin":26.94,"netDebt":12955000000,"netIncome":8460000000,"operatingCf":14528000000,"quarter":1,"revenue":56602000000,"roc":8.84,"roe":12.87,"sharesOutstanding":404700000,"year":2025},{"capex":0,"ebitMargin":19.97,"fcf":14000000000,"fcfMargin":24.33,"grossMargin":27.23,"netDebt":13207000000,"netIncome":9198000000,"operatingCf":14000000000,"quarter":2,"revenue":57551000000,"roc":9.35,"roe":13.25,"sharesOutstanding":403800000,"year":2025},{"capex":0,"ebitMargin":21.13,"fcf":13321000000,"fcfMargin":22.71,"grossMargin":28.78,"netDebt":15406000000,"netIncome":9675000000,"operatingCf":13321000000,"quarter":3,"revenue":58649000000,"roc":9.58,"roe":13.46,"sharesOutstanding":403200000,"year":2025},{"capex":0,"ebitMargin":21.82,"fcf":13517000000,"fcfMargin":22.61,"grossMargin":29.44,"netDebt":15377000000,"netIncome":10310000000,"operatingCf":13517000000,"quarter":4,"revenue":59772000000,"roc":9.88,"roe":13.98,"sharesOutstanding":396500000,"year":2025},{"capex":0,"ebitMargin":18.62,"fcf":15898000000,"fcfMargin":26,"grossMargin":35.2,"netDebt":15464000000,"netIncome":11299000000,"operatingCf":15898000000,"quarter":1,"revenue":61145000000,"roc":8.57,"roe":15.31,"sharesOutstanding":394600000,"year":2026},{"capex":0,"ebitMargin":18.2,"fcf":16077000000,"fcfMargin":25.9,"grossMargin":39.6,"netDebt":15362000000,"netIncome":11213000000,"operatingCf":16077000000,"quarter":2,"revenue":62080000000,"roc":4.65,"roe":14.88,"sharesOutstanding":393000000,"year":2026},{"capex":null,"ebitMargin":17.15,"fcf":null,"fcfMargin":null,"grossMargin":42.69,"netDebt":16076000000,"netIncome":11148000000,"operatingCf":null,"quarter":3,"revenue":62075000000,"roc":7.4,"roe":15.22,"sharesOutstanding":389371023,"year":2026}]}