{"annual":[{"capex":703000000,"ebitMargin":21.36,"fcf":-2106000000,"fcfMargin":-19.57,"grossMargin":96.17,"netDebt":-58922000000,"netIncome":1980000000,"operatingCf":-1403000000,"revenue":10760000000,"roc":7.04,"roe":9.38,"sharesOutstanding":413638000,"year":2015},{"capex":613000000,"ebitMargin":19.93,"fcf":1677000000,"fcfMargin":15.77,"grossMargin":95.88,"netDebt":-54966000000,"netIncome":2143000000,"operatingCf":2290000000,"revenue":10635000000,"roc":6.49,"roe":10.1,"sharesOutstanding":396090000,"year":2016},{"capex":637000000,"ebitMargin":25.23,"fcf":6296000000,"fcfMargin":53.04,"grossMargin":94.89,"netDebt":-53848000000,"netIncome":2156000000,"operatingCf":6933000000,"revenue":11870000000,"roc":8.83,"roe":9.66,"sharesOutstanding":380213000,"year":2017},{"capex":609000000,"ebitMargin":23.63,"fcf":9566000000,"fcfMargin":72.9,"grossMargin":92.33,"netDebt":-61043000000,"netIncome":2593000000,"operatingCf":10175000000,"revenue":13122000000,"roc":8.65,"roe":10.48,"sharesOutstanding":376476000,"year":2018},{"capex":730000000,"ebitMargin":20.65,"fcf":4960000000,"fcfMargin":37.77,"grossMargin":89.45,"netDebt":-57875000000,"netIncome":2242000000,"operatingCf":5690000000,"revenue":13131000000,"roc":7.34,"roe":9.18,"sharesOutstanding":373666000,"year":2019},{"capex":560000000,"ebitMargin":24.02,"fcf":2972000000,"fcfMargin":24.63,"grossMargin":96.16,"netDebt":-99280000000,"netIncome":2420000000,"operatingCf":3532000000,"revenue":12069000000,"roc":7.25,"roe":9.24,"sharesOutstanding":357106000,"year":2020},{"capex":811000000,"ebitMargin":26.36,"fcf":-7521000000,"fcfMargin":-62.52,"grossMargin":100.25,"netDebt":-94873000000,"netIncome":2693000000,"operatingCf":-6710000000,"revenue":12030000000,"roc":8.28,"roe":9.84,"sharesOutstanding":357962000,"year":2021},{"capex":734000000,"ebitMargin":24.34,"fcf":11220000000,"fcfMargin":82.08,"grossMargin":88.56,"netDebt":-87355000000,"netIncome":2774000000,"operatingCf":11954000000,"revenue":13669000000,"roc":8.75,"roe":11.01,"sharesOutstanding":370109000,"year":2022},{"capex":816000000,"ebitMargin":12.61,"fcf":-126000000,"fcfMargin":-0.69,"grossMargin":64.79,"netDebt":-67346000000,"netIncome":1944000000,"operatingCf":690000000,"revenue":18366000000,"roc":3.32,"roe":8.17,"sharesOutstanding":326568000,"year":2023},{"capex":926000000,"ebitMargin":15.45,"fcf":-14136000000,"fcfMargin":-64.33,"grossMargin":58.45,"netDebt":-79309000000,"netIncome":2687000000,"operatingCf":-13210000000,"revenue":21973000000,"roc":4.36,"roe":10.61,"sharesOutstanding":302226000,"year":2024},{"capex":1055000000,"ebitMargin":16.49,"fcf":4291000000,"fcfMargin":18.96,"grossMargin":61.36,"netDebt":-101558000000,"netIncome":2945000000,"operatingCf":5346000000,"revenue":22628000000,"roc":4.29,"roe":10.58,"sharesOutstanding":289019000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":9.89,"roeAvg5y":10.04,"yearsAvailable":20},"quarterly":[{"capex":926000000,"ebitMargin":15.45,"fcf":-14136000000,"fcfMargin":-64.33,"grossMargin":58.45,"netDebt":-79309000000,"netIncome":2687000000,"operatingCf":-13210000000,"quarter":4,"revenue":21973000000,"roc":4.36,"roe":10.61,"sharesOutstanding":296420000,"year":2024},{"capex":null,"ebitMargin":16.34,"fcf":null,"fcfMargin":null,"grossMargin":58.7,"netDebt":-83903000000,"netIncome":2868000000,"operatingCf":null,"quarter":1,"revenue":22154000000,"roc":4.24,"roe":10.74,"sharesOutstanding":292716000,"year":2025},{"capex":null,"ebitMargin":15.99,"fcf":null,"fcfMargin":null,"grossMargin":58.96,"netDebt":-84723000000,"netIncome":2850000000,"operatingCf":null,"quarter":2,"revenue":22495000000,"roc":4.41,"roe":10.44,"sharesOutstanding":290490000,"year":2025},{"capex":null,"ebitMargin":16.62,"fcf":null,"fcfMargin":null,"grossMargin":60.1,"netDebt":29757000000,"netIncome":2981000000,"operatingCf":null,"quarter":3,"revenue":22707000000,"roc":1.04,"roe":10.78,"sharesOutstanding":288163000,"year":2025},{"capex":null,"ebitMargin":16.49,"fcf":null,"fcfMargin":null,"grossMargin":61.36,"netDebt":25372000000,"netIncome":2945000000,"operatingCf":null,"quarter":4,"revenue":22628000000,"roc":4.29,"roe":10.58,"sharesOutstanding":289019000,"year":2025},{"capex":null,"ebitMargin":17.05,"fcf":null,"fcfMargin":null,"grossMargin":63.27,"netDebt":-99909000000,"netIncome":3065000000,"operatingCf":null,"quarter":1,"revenue":22748000000,"roc":4.13,"roe":11.05,"sharesOutstanding":282874000,"year":2026},{"capex":null,"ebitMargin":19.05,"fcf":null,"fcfMargin":null,"grossMargin":65.27,"netDebt":26181000000,"netIncome":3456000000,"operatingCf":null,"quarter":2,"revenue":22984000000,"roc":1.06,"roe":12.23,"sharesOutstanding":282874000,"year":2026},{"capex":null,"ebitMargin":20.02,"fcf":null,"fcfMargin":null,"grossMargin":66.43,"netDebt":21239000000,"netIncome":3685000000,"operatingCf":null,"quarter":3,"revenue":23292000000,"roc":1.16,"roe":12.84,"sharesOutstanding":279292000,"year":2026}]}