{"annual":[{"capex":5557000000,"ebitMargin":9.21,"fcf":13345000000,"fcfMargin":21.75,"grossMargin":26.36,"netDebt":8565000000,"netIncome":5373000000,"operatingCf":13345000000,"revenue":61343000000,"roc":0.67,"roe":7.91,"sharesOutstanding":1128343385,"year":2015},{"capex":8534000000,"ebitMargin":7.07,"fcf":14663000000,"fcfMargin":24.23,"grossMargin":23.06,"netDebt":7201000000,"netIncome":850000000,"operatingCf":14663000000,"revenue":60527000000,"roc":4.93,"roe":1.26,"sharesOutstanding":1095519005,"year":2016},{"capex":4562000000,"ebitMargin":5.68,"fcf":12719000000,"fcfMargin":20.41,"grossMargin":21.61,"netDebt":6606000000,"netIncome":4010000000,"operatingCf":12719000000,"revenue":62308000000,"roc":0.51,"roe":6.83,"sharesOutstanding":1043588396,"year":2017},{"capex":7069000000,"ebitMargin":9.28,"fcf":9526000000,"fcfMargin":14.02,"grossMargin":23.4,"netDebt":423000000,"netIncome":5123000000,"operatingCf":9526000000,"revenue":67941000000,"roc":0.95,"roe":9.71,"sharesOutstanding":1013900000,"year":2018},{"capex":5653000000,"ebitMargin":9.76,"fcf":8133000000,"fcfMargin":11.68,"grossMargin":23.25,"netDebt":253000000,"netIncome":5899000000,"operatingCf":13786000000,"revenue":69620000000,"roc":0.92,"roe":8.92,"sharesOutstanding":944400000,"year":2019},{"capex":4269000000,"ebitMargin":10.2,"fcf":7370000000,"fcfMargin":10.86,"grossMargin":22.79,"netDebt":-1646000000,"netIncome":5407000000,"operatingCf":11639000000,"revenue":67887000000,"roc":0.87,"roe":7.25,"sharesOutstanding":913200000,"year":2020},{"capex":4360000000,"ebitMargin":13.44,"fcf":16956000000,"fcfMargin":26.76,"grossMargin":26.57,"netDebt":-2617000000,"netIncome":6855000000,"operatingCf":12596000000,"revenue":63366000000,"roc":1.72,"roe":10.16,"sharesOutstanding":869400000,"year":2021},{"capex":0,"ebitMargin":9.36,"fcf":13204000000,"fcfMargin":19.43,"grossMargin":27.86,"netDebt":-2215000000,"netIncome":5284000000,"operatingCf":13204000000,"revenue":67965000000,"roc":1.54,"roe":17.68,"sharesOutstanding":808900000,"year":2022},{"capex":1170000000,"ebitMargin":3.19,"fcf":14260000000,"fcfMargin":21.06,"grossMargin":25.53,"netDebt":-1811000000,"netIncome":1578000000,"operatingCf":14260000000,"revenue":67709000000,"roc":0.5,"roe":5.26,"sharesOutstanding":762431000,"year":2023},{"capex":0,"ebitMargin":9.38,"fcf":15116000000,"fcfMargin":21.3,"grossMargin":28.24,"netDebt":-1353000000,"netIncome":4426000000,"operatingCf":15116000000,"revenue":70982000000,"roc":1.59,"roe":16.13,"sharesOutstanding":711100000,"year":2024},{"capex":0,"ebitMargin":6.05,"fcf":18105000000,"fcfMargin":23.49,"grossMargin":36.36,"netDebt":-1849000000,"netIncome":3379000000,"operatingCf":18105000000,"revenue":77084000000,"roc":0.99,"roe":11.9,"sharesOutstanding":664957000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.94,"fcfCagr5y":8.16,"roeAvg10y":9.51,"roeAvg5y":12.22,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":8.02,"fcf":15116000000,"fcfMargin":21.55,"grossMargin":27.36,"netDebt":-1353000000,"netIncome":4426000000,"operatingCf":15116000000,"quarter":4,"revenue":70131000000,"roc":1.34,"roe":16.13,"sharesOutstanding":697900000,"year":2024},{"capex":0,"ebitMargin":8.18,"fcf":17050000000,"fcfMargin":23.52,"grossMargin":26.79,"netDebt":-2097000000,"netIncome":4504000000,"operatingCf":17050000000,"quarter":1,"revenue":72492000000,"roc":1.4,"roe":16.38,"sharesOutstanding":687000000,"year":2025},{"capex":0,"ebitMargin":7.91,"fcf":15747000000,"fcfMargin":21.82,"grossMargin":27.12,"netDebt":-2272000000,"netIncome":4287000000,"operatingCf":15747000000,"quarter":2,"revenue":72177000000,"roc":1.32,"roe":15.48,"sharesOutstanding":675000000,"year":2025},{"capex":0,"ebitMargin":6.96,"fcf":15145000000,"fcfMargin":21.4,"grossMargin":24.11,"netDebt":-401000000,"netIncome":3841000000,"operatingCf":15145000000,"quarter":3,"revenue":70760000000,"roc":1.1,"roe":13.27,"sharesOutstanding":669100000,"year":2025},{"capex":0,"ebitMargin":6.12,"fcf":18105000000,"fcfMargin":23.78,"grossMargin":25.57,"netDebt":-1849000000,"netIncome":3379000000,"operatingCf":18105000000,"quarter":4,"revenue":76134000000,"roc":0.99,"roe":11.9,"sharesOutstanding":664957265,"year":2025},{"capex":0,"ebitMargin":6.26,"fcf":16530000000,"fcfMargin":21.48,"grossMargin":28.4,"netDebt":-1557000000,"netIncome":3619000000,"operatingCf":16530000000,"quarter":1,"revenue":76945000000,"roc":1.04,"roe":13.24,"sharesOutstanding":655700000,"year":2026},{"capex":0,"ebitMargin":6.19,"fcf":16571000000,"fcfMargin":21.07,"grossMargin":25.55,"netDebt":2044000000,"netIncome":3626000000,"operatingCf":16571000000,"quarter":2,"revenue":78646000000,"roc":1.03,"roe":13.21,"sharesOutstanding":655700000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":-5196000000,"netIncome":5127000000,"operatingCf":null,"quarter":3,"revenue":82287000000,"roc":null,"roe":23.07,"sharesOutstanding":null,"year":2026}]}