{"annual":[{"capex":0,"ebitMargin":33.85,"fcf":5525000000,"fcfMargin":33.96,"grossMargin":92.01,"netDebt":21959000000,"netIncome":4106000000,"operatingCf":5525000000,"revenue":16270000000,"roc":5.54,"roe":9.18,"sharesOutstanding":521000000,"year":2015},{"capex":0,"ebitMargin":31.99,"fcf":3500000000,"fcfMargin":21.31,"grossMargin":89.69,"netDebt":22417000000,"netIncome":3903000000,"operatingCf":3500000000,"revenue":16423000000,"roc":5.23,"roe":8.54,"sharesOutstanding":500000000,"year":2016},{"capex":12452000000,"ebitMargin":30.44,"fcf":5579000000,"fcfMargin":30.93,"grossMargin":88.1,"netDebt":25541000000,"netIncome":5338000000,"operatingCf":5579000000,"revenue":18035000000,"roc":5.15,"roe":11.23,"sharesOutstanding":486000000,"year":2017},{"capex":0,"ebitMargin":28.8,"fcf":7840000000,"fcfMargin":41.15,"grossMargin":82.84,"netDebt":41203000000,"netIncome":5301000000,"operatingCf":7840000000,"revenue":19051000000,"roc":5.22,"roe":11.11,"sharesOutstanding":470000000,"year":2018},{"capex":21947000000,"ebitMargin":26.61,"fcf":-14584000000,"fcfMargin":-70.67,"grossMargin":77.85,"netDebt":32107000000,"netIncome":5369000000,"operatingCf":7363000000,"revenue":20636000000,"roc":5.01,"roe":10.89,"sharesOutstanding":448000000,"year":2019},{"capex":63486000000,"ebitMargin":18.78,"fcf":-58827000000,"fcfMargin":-322.13,"grossMargin":75.16,"netDebt":-54995000000,"netIncome":7517000000,"operatingCf":4659000000,"revenue":18262000000,"roc":1.2,"roe":13.91,"sharesOutstanding":427000000,"year":2020},{"capex":39780000000,"ebitMargin":35.48,"fcf":46994000000,"fcfMargin":238.57,"grossMargin":101.48,"netDebt":-51470000000,"netIncome":5674000000,"operatingCf":7214000000,"revenue":19698000000,"roc":3.49,"roe":10.18,"sharesOutstanding":426000000,"year":2021},{"capex":50000000,"ebitMargin":31.75,"fcf":9083000000,"fcfMargin":38.59,"grossMargin":87.71,"netDebt":24350000000,"netIncome":6041000000,"operatingCf":9083000000,"revenue":23536000000,"roc":7.1,"roe":13.2,"sharesOutstanding":412000000,"year":2022},{"capex":0,"ebitMargin":21.12,"fcf":10111000000,"fcfMargin":31.69,"grossMargin":65.04,"netDebt":22012000000,"netIncome":5578000000,"operatingCf":10111000000,"revenue":31901000000,"roc":4.81,"roe":10.91,"sharesOutstanding":401000000,"year":2023},{"capex":0,"ebitMargin":21.49,"fcf":7880000000,"fcfMargin":23.39,"grossMargin":59.39,"netDebt":15422000000,"netIncome":5889000000,"operatingCf":7880000000,"revenue":33694000000,"roc":5.43,"roe":10.82,"sharesOutstanding":400000000,"year":2024},{"capex":0,"ebitMargin":24.98,"fcf":4384000000,"fcfMargin":12.9,"grossMargin":65.7,"netDebt":17388000000,"netIncome":6936000000,"operatingCf":4384000000,"revenue":33974000000,"roc":6.39,"roe":11.45,"sharesOutstanding":394000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.48,"fcfCagr5y":null,"roeAvg10y":11.22,"roeAvg5y":11.31,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":21.49,"fcf":7880000000,"fcfMargin":23.39,"grossMargin":59.39,"netDebt":15422000000,"netIncome":5889000000,"operatingCf":7880000000,"quarter":4,"revenue":33694000000,"roc":5.43,"roe":10.82,"sharesOutstanding":399000000,"year":2024},{"capex":0,"ebitMargin":22.24,"fcf":5613000000,"fcfMargin":16.8,"grossMargin":60.62,"netDebt":22322000000,"netIncome":6040000000,"operatingCf":5613000000,"quarter":1,"revenue":33413000000,"roc":5.64,"roe":10.71,"sharesOutstanding":398000000,"year":2025},{"capex":0,"ebitMargin":22.56,"fcf":6058000000,"fcfMargin":17.9,"grossMargin":62.74,"netDebt":30030000000,"netIncome":6208000000,"operatingCf":6058000000,"quarter":2,"revenue":33853000000,"roc":5.77,"roe":10.78,"sharesOutstanding":397000000,"year":2025},{"capex":0,"ebitMargin":23.86,"fcf":5427000000,"fcfMargin":16.06,"grossMargin":64.52,"netDebt":23473000000,"netIncome":6526000000,"operatingCf":5427000000,"quarter":3,"revenue":33789000000,"roc":5.93,"roe":11.06,"sharesOutstanding":396000000,"year":2025},{"capex":0,"ebitMargin":24.98,"fcf":4384000000,"fcfMargin":12.9,"grossMargin":65.7,"netDebt":17388000000,"netIncome":6936000000,"operatingCf":4384000000,"quarter":4,"revenue":33974000000,"roc":6.39,"roe":11.45,"sharesOutstanding":394000000,"year":2025},{"capex":0,"ebitMargin":25.58,"fcf":6821000000,"fcfMargin":19.76,"grossMargin":66.76,"netDebt":34967000000,"netIncome":7215000000,"operatingCf":6821000000,"quarter":1,"revenue":34513000000,"roc":11.21,"roe":11.34,"sharesOutstanding":411138000,"year":2026},{"capex":0,"ebitMargin":26.71,"fcf":7488000000,"fcfMargin":21.3,"grossMargin":67.91,"netDebt":56978000000,"netIncome":7628000000,"operatingCf":7488000000,"quarter":2,"revenue":35152000000,"roc":5.65,"roe":11.92,"sharesOutstanding":403950000,"year":2026},{"capex":null,"ebitMargin":27.21,"fcf":null,"fcfMargin":null,"grossMargin":68.55,"netDebt":49332000000,"netIncome":7901000000,"operatingCf":null,"quarter":3,"revenue":35733000000,"roc":6.13,"roe":12.67,"sharesOutstanding":401000000,"year":2026}]}