{"annual":[{"capex":0,"ebitMargin":13.6,"fcf":13895000000,"fcfMargin":24.33,"grossMargin":36.58,"netDebt":11928000000,"netIncome":5642000000,"operatingCf":13895000000,"revenue":57119000000,"roc":12.61,"roe":13.47,"sharesOutstanding":463599014,"year":2015},{"capex":1811000000,"ebitMargin":9.7,"fcf":12967000000,"fcfMargin":22.06,"grossMargin":33.21,"netDebt":7197000000,"netIncome":4368000000,"operatingCf":14778000000,"revenue":58792000000,"roc":8.93,"roe":9.52,"sharesOutstanding":429574173,"year":2016},{"capex":2307000000,"ebitMargin":10.87,"fcf":11138000000,"fcfMargin":18.66,"grossMargin":34.34,"netDebt":5580000000,"netIncome":7863000000,"operatingCf":13445000000,"revenue":59693000000,"roc":8.92,"roe":14.54,"sharesOutstanding":436000000,"year":2017},{"capex":0,"ebitMargin":7.67,"fcf":21664000000,"fcfMargin":34.39,"grossMargin":28.76,"netDebt":5431000000,"netIncome":4074000000,"operatingCf":21664000000,"revenue":62992000000,"roc":7.22,"roe":8.38,"sharesOutstanding":426200000,"year":2018},{"capex":3804000000,"ebitMargin":7.85,"fcf":15821000000,"fcfMargin":24.42,"grossMargin":32.05,"netDebt":5526000000,"netIncome":4186000000,"operatingCf":19625000000,"revenue":64800000000,"roc":6.12,"roe":6.63,"sharesOutstanding":410900000,"year":2019},{"capex":88000000,"ebitMargin":-0.57,"fcf":8280000000,"fcfMargin":14.52,"grossMargin":26.67,"netDebt":7247000000,"netIncome":-374000000,"operatingCf":8368000000,"revenue":57030000000,"roc":-0.03,"roe":-0.55,"sharesOutstanding":395800000,"year":2020},{"capex":736000000,"ebitMargin":15.23,"fcf":10548000000,"fcfMargin":14.83,"grossMargin":39.75,"netDebt":16915000000,"netIncome":8868000000,"operatingCf":9812000000,"revenue":71149000000,"roc":1.65,"roe":14.33,"sharesOutstanding":390100000,"year":2021},{"capex":0,"ebitMargin":-3.32,"fcf":5158000000,"fcfMargin":9.05,"grossMargin":20.86,"netDebt":10395000000,"netIncome":-1647000000,"operatingCf":5158000000,"revenue":56986000000,"roc":-0.4,"roe":-10.14,"sharesOutstanding":372300000,"year":2022},{"capex":0,"ebitMargin":5.66,"fcf":6510000000,"fcfMargin":12,"grossMargin":32.35,"netDebt":7511000000,"netIncome":2488000000,"operatingCf":6510000000,"revenue":54265000000,"roc":0.62,"roe":8.94,"sharesOutstanding":364600000,"year":2023},{"capex":0,"ebitMargin":4.54,"fcf":8502000000,"fcfMargin":12.03,"grossMargin":24.79,"netDebt":9869000000,"netIncome":2727000000,"operatingCf":8502000000,"revenue":70675000000,"roc":0.63,"roe":9.78,"sharesOutstanding":359300000,"year":2024},{"capex":0,"ebitMargin":7.64,"fcf":6271000000,"fcfMargin":10.29,"grossMargin":31.06,"netDebt":3246000000,"netIncome":3576000000,"operatingCf":6271000000,"revenue":60967000000,"roc":0.85,"roe":11.02,"sharesOutstanding":349922000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-6.99,"fcfCagr5y":-3.91,"roeAvg10y":7.25,"roeAvg5y":6.79,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":6.85,"fcf":7283000000,"fcfMargin":9.94,"grossMargin":27.54,"netDebt":8739000000,"netIncome":4101000000,"operatingCf":7283000000,"quarter":3,"revenue":73272000000,"roc":0.96,"roe":13.48,"sharesOutstanding":358700000,"year":2024},{"capex":0,"ebitMargin":4.54,"fcf":8502000000,"fcfMargin":12.03,"grossMargin":24.79,"netDebt":9869000000,"netIncome":2727000000,"operatingCf":8502000000,"quarter":4,"revenue":70675000000,"roc":0.63,"roe":9.78,"sharesOutstanding":357300000,"year":2024},{"capex":0,"ebitMargin":4.52,"fcf":775000000,"fcfMargin":1.28,"grossMargin":27.05,"netDebt":6326000000,"netIncome":2296000000,"operatingCf":775000000,"quarter":1,"revenue":60650000000,"roc":0.53,"roe":7.68,"sharesOutstanding":356100000,"year":2025},{"capex":0,"ebitMargin":3.47,"fcf":2083000000,"fcfMargin":3.5,"grossMargin":26.7,"netDebt":5144000000,"netIncome":1631000000,"operatingCf":2083000000,"quarter":2,"revenue":59519000000,"roc":0.39,"roe":5.33,"sharesOutstanding":354900000,"year":2025},{"capex":0,"ebitMargin":5.68,"fcf":5274000000,"fcfMargin":9.1,"grossMargin":29.91,"netDebt":4582000000,"netIncome":2614000000,"operatingCf":5274000000,"quarter":3,"revenue":57936000000,"roc":0.62,"roe":8.14,"sharesOutstanding":353000000,"year":2025},{"capex":0,"ebitMargin":7.63,"fcf":6271000000,"fcfMargin":10.29,"grossMargin":31.06,"netDebt":3246000000,"netIncome":3576000000,"operatingCf":6271000000,"quarter":4,"revenue":60967000000,"roc":0.88,"roe":11.02,"sharesOutstanding":349921578,"year":2025},{"capex":0,"ebitMargin":7.09,"fcf":9785000000,"fcfMargin":15.54,"grossMargin":30.45,"netDebt":3892000000,"netIncome":3466000000,"operatingCf":9785000000,"quarter":1,"revenue":62976000000,"roc":0.58,"roe":10.84,"sharesOutstanding":349400000,"year":2026},{"capex":0,"ebitMargin":7.68,"fcf":10969000000,"fcfMargin":16.92,"grossMargin":30.76,"netDebt":5456000000,"netIncome":3842000000,"operatingCf":10969000000,"quarter":2,"revenue":64833000000,"roc":0.91,"roe":12.17,"sharesOutstanding":324642857,"year":2026}]}