{"annual":[{"capex":0,"ebitMargin":32.45,"fcf":6184000000,"fcfMargin":56.83,"grossMargin":62.44,"netDebt":12019000000,"netIncome":2214000000,"operatingCf":6184000000,"revenue":10882000000,"roc":4.4,"roe":17.57,"sharesOutstanding":835500000,"year":2015},{"capex":0,"ebitMargin":29.21,"fcf":6823000000,"fcfMargin":55.83,"grossMargin":57.17,"netDebt":10826000000,"netIncome":2251000000,"operatingCf":6823000000,"revenue":12220000000,"roc":4.13,"roe":15.86,"sharesOutstanding":831500000,"year":2016},{"capex":0,"ebitMargin":24.16,"fcf":8916000000,"fcfMargin":64.81,"grossMargin":51.4,"netDebt":9197000000,"netIncome":1935000000,"operatingCf":8916000000,"revenue":13758000000,"roc":3.62,"roe":13.59,"sharesOutstanding":799700000,"year":2017},{"capex":0,"ebitMargin":24.05,"fcf":9342000000,"fcfMargin":61.65,"grossMargin":51.07,"netDebt":14600000000,"netIncome":2790000000,"operatingCf":9342000000,"revenue":15154000000,"roc":9.42,"roe":19.01,"sharesOutstanding":746900000,"year":2018},{"capex":0,"ebitMargin":31.32,"fcf":8990000000,"fcfMargin":57.62,"grossMargin":58.53,"netDebt":7719000000,"netIncome":3747000000,"operatingCf":8990000000,"revenue":15603000000,"roc":4.87,"roe":24.83,"sharesOutstanding":673500000,"year":2019},{"capex":0,"ebitMargin":14.01,"fcf":7487000000,"fcfMargin":58.37,"grossMargin":45.62,"netDebt":4251000000,"netIncome":1385000000,"operatingCf":7487000000,"revenue":12827000000,"roc":1.96,"roe":10.9,"sharesOutstanding":584009550,"year":2020},{"capex":0,"ebitMargin":49.03,"fcf":7099000000,"fcfMargin":63.25,"grossMargin":84.34,"netDebt":6170000000,"netIncome":4221000000,"operatingCf":7099000000,"revenue":11224000000,"roc":6.07,"roe":30.91,"sharesOutstanding":526830205,"year":2021},{"capex":0,"ebitMargin":30.03,"fcf":6694000000,"fcfMargin":50.73,"grossMargin":62.9,"netDebt":3897000000,"netIncome":3016000000,"operatingCf":6694000000,"revenue":13195000000,"roc":4.08,"roe":23.43,"sharesOutstanding":483400000,"year":2022},{"capex":0,"ebitMargin":16.75,"fcf":8593000000,"fcfMargin":49.56,"grossMargin":44.19,"netDebt":1723000000,"netIncome":2238000000,"operatingCf":8593000000,"revenue":17338000000,"roc":2.56,"roe":16.1,"sharesOutstanding":406875775,"year":2023},{"capex":0,"ebitMargin":21.93,"fcf":9848000000,"fcfMargin":47.44,"grossMargin":45.24,"netDebt":751000000,"netIncome":3499000000,"operatingCf":9848000000,"revenue":20759000000,"roc":12.17,"roe":21.1,"sharesOutstanding":400600000,"year":2024},{"capex":0,"ebitMargin":24.17,"fcf":9851000000,"fcfMargin":51.53,"grossMargin":51.04,"netDebt":209000000,"netIncome":3552000000,"operatingCf":9851000000,"revenue":19116000000,"roc":12.18,"roe":21.19,"sharesOutstanding":357843000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.24,"fcfCagr5y":9.96,"roeAvg10y":19.69,"roeAvg5y":22.55,"yearsAvailable":15},"quarterly":[{"capex":0,"ebitMargin":23.12,"fcf":9848000000,"fcfMargin":50.02,"grossMargin":42.27,"netDebt":751000000,"netIncome":3499000000,"operatingCf":9848000000,"quarter":4,"revenue":19690000000,"roc":12.17,"roe":21.1,"sharesOutstanding":394800000,"year":2024},{"capex":0,"ebitMargin":19.53,"fcf":9800000000,"fcfMargin":49.99,"grossMargin":44.41,"netDebt":-4620000000,"netIncome":2963000000,"operatingCf":9800000000,"quarter":1,"revenue":19602000000,"roc":9.92,"roe":17.87,"sharesOutstanding":389400000,"year":2025},{"capex":0,"ebitMargin":21.83,"fcf":9876000000,"fcfMargin":50.84,"grossMargin":47.28,"netDebt":-3448000000,"netIncome":3287000000,"operatingCf":9876000000,"quarter":2,"revenue":19425000000,"roc":11.09,"roe":19.39,"sharesOutstanding":379100000,"year":2025},{"capex":0,"ebitMargin":24.09,"fcf":9750000000,"fcfMargin":50.6,"grossMargin":50.05,"netDebt":-1814000000,"netIncome":3575000000,"operatingCf":9750000000,"quarter":3,"revenue":19269000000,"roc":12.51,"roe":20.95,"sharesOutstanding":379400000,"year":2025},{"capex":0,"ebitMargin":24.17,"fcf":9851000000,"fcfMargin":51.53,"grossMargin":51.04,"netDebt":209000000,"netIncome":3552000000,"operatingCf":9851000000,"quarter":4,"revenue":19116000000,"roc":12.18,"roe":21.19,"sharesOutstanding":357843137,"year":2025},{"capex":0,"ebitMargin":24.68,"fcf":9834000000,"fcfMargin":51.82,"grossMargin":52.12,"netDebt":-4131000000,"netIncome":3600000000,"operatingCf":9834000000,"quarter":1,"revenue":18978000000,"roc":12.13,"roe":21.85,"sharesOutstanding":346000000,"year":2026},{"capex":0,"ebitMargin":24.34,"fcf":9694000000,"fcfMargin":51.13,"grossMargin":52.26,"netDebt":239000000,"netIncome":3518000000,"operatingCf":9694000000,"quarter":2,"revenue":18959000000,"roc":3.92,"roe":20.82,"sharesOutstanding":334100000,"year":2026},{"capex":0,"ebitMargin":23.07,"fcf":9555000000,"fcfMargin":50.5,"grossMargin":51.7,"netDebt":1124000000,"netIncome":3333000000,"operatingCf":9555000000,"quarter":3,"revenue":18922000000,"roc":null,"roe":20.14,"sharesOutstanding":322400000,"year":2026}]}