{"annual":[{"capex":0,"ebitMargin":30.4,"fcf":73466000000,"fcfMargin":72.73,"grossMargin":88.82,"netDebt":117491000000,"netIncome":24442000000,"operatingCf":73466000000,"revenue":101006000000,"roc":4.59,"roe":9.87,"sharesOutstanding":3775167000,"year":2015},{"capex":0,"ebitMargin":32.46,"fcf":21884000000,"fcfMargin":20.57,"grossMargin":85.73,"netDebt":105719000000,"netIncome":24733000000,"operatingCf":21884000000,"revenue":106387000000,"roc":5.83,"roe":9.73,"sharesOutstanding":3649800000,"year":2016},{"capex":0,"ebitMargin":31.33,"fcf":-10827000000,"fcfMargin":-9.45,"grossMargin":83.27,"netDebt":63494000000,"netIncome":24441000000,"operatingCf":-10827000000,"revenue":114579000000,"roc":6.29,"roe":9.56,"sharesOutstanding":3576800000,"year":2017},{"capex":0,"ebitMargin":31.4,"fcf":15614000000,"fcfMargin":12.03,"grossMargin":80.04,"netDebt":254834000000,"netIncome":32474000000,"operatingCf":15614000000,"revenue":129824000000,"roc":7.22,"roe":12.66,"sharesOutstanding":3414000000,"year":2018},{"capex":0,"ebitMargin":31.48,"fcf":4092000000,"fcfMargin":2.87,"grossMargin":77.28,"netDebt":252462000000,"netIncome":36431000000,"operatingCf":4092000000,"revenue":142515000000,"roc":7.77,"roe":13.94,"sharesOutstanding":3230400000,"year":2019},{"capex":0,"ebitMargin":27.58,"fcf":-79910000000,"fcfMargin":-61.54,"grossMargin":78.92,"netDebt":14493000000,"netIncome":29131000000,"operatingCf":-79910000000,"revenue":129843000000,"roc":6.11,"roe":10.43,"sharesOutstanding":3087400000,"year":2020},{"capex":0,"ebitMargin":46.81,"fcf":78084000000,"fcfMargin":61.37,"grossMargin":102.88,"netDebt":-191895000000,"netIncome":48334000000,"operatingCf":78084000000,"revenue":127238000000,"roc":9.67,"roe":16.43,"sharesOutstanding":3026600000,"year":2021},{"capex":0,"ebitMargin":30.01,"fcf":107119000000,"fcfMargin":69.64,"grossMargin":78.92,"netDebt":-24729000000,"netIncome":37676000000,"operatingCf":107119000000,"revenue":153824000000,"roc":7.54,"roe":12.89,"sharesOutstanding":2970000000,"year":2022},{"capex":1291000000,"ebitMargin":26.08,"fcf":12974000000,"fcfMargin":5.49,"grossMargin":61.65,"netDebt":28921000000,"netIncome":49552000000,"operatingCf":12974000000,"revenue":236273000000,"roc":6.76,"roe":15.11,"sharesOutstanding":2943100000,"year":2023},{"capex":0,"ebitMargin":27.73,"fcf":-42012000000,"fcfMargin":-15.51,"grossMargin":58.64,"netDebt":281829000000,"netIncome":58471000000,"operatingCf":-42012000000,"revenue":270789000000,"roc":8.08,"roe":16.96,"sharesOutstanding":2879000000,"year":2024},{"capex":0,"ebitMargin":25.95,"fcf":-147782000000,"fcfMargin":-52.83,"grossMargin":59.91,"netDebt":156644000000,"netIncome":57048000000,"operatingCf":-147782000000,"revenue":279745000000,"roc":1.66,"roe":15.74,"sharesOutstanding":2793700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":13.35,"roeAvg5y":15.43,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":27.73,"fcf":-42012000000,"fcfMargin":-15.52,"grossMargin":58.64,"netDebt":281829000000,"netIncome":58471000000,"operatingCf":-42012000000,"quarter":4,"revenue":270773000000,"roc":9.53,"roe":16.96,"sharesOutstanding":2842400000,"year":2024},{"capex":0,"ebitMargin":27.87,"fcf":-139693000000,"fcfMargin":-51.09,"grossMargin":58.78,"netDebt":579347000000,"netIncome":59695000000,"operatingCf":-139693000000,"quarter":1,"revenue":273416000000,"roc":7.08,"roe":16.99,"sharesOutstanding":2824300000,"year":2025},{"capex":0,"ebitMargin":25.79,"fcf":-148615000000,"fcfMargin":-53.94,"grossMargin":59.42,"netDebt":660108000000,"netIncome":56533000000,"operatingCf":-148615000000,"quarter":2,"revenue":275495000000,"roc":6.41,"roe":15.84,"sharesOutstanding":2793700000,"year":2025},{"capex":0,"ebitMargin":26.22,"fcf":-119748000000,"fcfMargin":-43.12,"grossMargin":60.2,"netDebt":760696000000,"netIncome":58028000000,"operatingCf":-119748000000,"quarter":3,"revenue":277731000000,"roc":6.43,"roe":16.11,"sharesOutstanding":2767600000,"year":2025},{"capex":0,"ebitMargin":25.9,"fcf":-147782000000,"fcfMargin":-52.72,"grossMargin":60,"netDebt":599040000000,"netIncome":57048000000,"operatingCf":-147782000000,"quarter":4,"revenue":280333000000,"roc":8.64,"roe":15.74,"sharesOutstanding":2740500000,"year":2025},{"capex":0,"ebitMargin":26.19,"fcf":-107704000000,"fcfMargin":-37.78,"grossMargin":60.87,"netDebt":921293000000,"netIncome":58899000000,"operatingCf":-107704000000,"quarter":1,"revenue":285087000000,"roc":6.26,"roe":16.18,"sharesOutstanding":2720200000,"year":2026},{"capex":0,"ebitMargin":28.19,"fcf":-162534000000,"fcfMargin":-54.61,"grossMargin":62.6,"netDebt":928060000000,"netIncome":65067000000,"operatingCf":-162534000000,"quarter":2,"revenue":297633000000,"roc":6.72,"roe":17.37,"sharesOutstanding":2694200000,"year":2026},{"capex":0,"ebitMargin":28.25,"fcf":null,"fcfMargin":null,"grossMargin":63.17,"netDebt":908620000000,"netIncome":65979000000,"operatingCf":null,"quarter":3,"revenue":301922000000,"roc":6.89,"roe":17.72,"sharesOutstanding":2683000000,"year":2026}]}