{"annual":[{"capex":0,"ebitMargin":37.89,"fcf":8782000000,"fcfMargin":41.43,"grossMargin":88.87,"netDebt":49767000000,"netIncome":5879000000,"operatingCf":8782000000,"revenue":21195000000,"roc":8.58,"roe":12.74,"sharesOutstanding":1772000000,"year":2015},{"capex":0,"ebitMargin":36.14,"fcf":5336000000,"fcfMargin":23.8,"grossMargin":87.55,"netDebt":31581000000,"netIncome":5888000000,"operatingCf":5336000000,"revenue":22424000000,"roc":8.32,"roe":12.45,"sharesOutstanding":1724000000,"year":2016},{"capex":0,"ebitMargin":31.77,"fcf":6472000000,"fcfMargin":27.35,"grossMargin":85.82,"netDebt":29405000000,"netIncome":6218000000,"operatingCf":6472000000,"revenue":23663000000,"roc":7.66,"roe":12.68,"sharesOutstanding":1683000000,"year":2017},{"capex":0,"ebitMargin":33.67,"fcf":10564000000,"fcfMargin":40.99,"grossMargin":82.03,"netDebt":34026000000,"netIncome":7096000000,"operatingCf":10564000000,"revenue":25775000000,"roc":8.05,"roe":13.91,"sharesOutstanding":1638000000,"year":2018},{"capex":0,"ebitMargin":31.45,"fcf":4889000000,"fcfMargin":17.89,"grossMargin":78.24,"netDebt":41485000000,"netIncome":6914000000,"operatingCf":4889000000,"revenue":27325000000,"roc":7.83,"roe":13.33,"sharesOutstanding":1583000000,"year":2019},{"capex":556000000,"ebitMargin":23.97,"fcf":3716000000,"fcfMargin":14.72,"grossMargin":76.94,"netDebt":-9517000000,"netIncome":4959000000,"operatingCf":3716000000,"revenue":25241000000,"roc":5.38,"roe":9.34,"sharesOutstanding":1510000000,"year":2020},{"capex":661000000,"ebitMargin":42.87,"fcf":9870000000,"fcfMargin":41.62,"grossMargin":100.76,"netDebt":15016000000,"netIncome":7963000000,"operatingCf":9870000000,"revenue":23714000000,"roc":9.64,"roe":14.5,"sharesOutstanding":1490000000,"year":2021},{"capex":0,"ebitMargin":26.65,"fcf":21119000000,"fcfMargin":77.07,"grossMargin":81.04,"netDebt":17503000000,"netIncome":5825000000,"operatingCf":21119000000,"revenue":27401000000,"roc":6.16,"roe":11.47,"sharesOutstanding":1490000000,"year":2022},{"capex":6026000000,"ebitMargin":16.9,"fcf":8447000000,"fcfMargin":20.79,"grossMargin":63.36,"netDebt":5567000000,"netIncome":5429000000,"operatingCf":8447000000,"revenue":40624000000,"roc":5.05,"roe":9.82,"sharesOutstanding":1543000000,"year":2023},{"capex":0,"ebitMargin":18.52,"fcf":11273000000,"fcfMargin":26.39,"grossMargin":58.76,"netDebt":17018000000,"netIncome":6299000000,"operatingCf":11273000000,"revenue":42712000000,"roc":5.47,"roe":10.75,"sharesOutstanding":1561000000,"year":2024},{"capex":0,"ebitMargin":22.2,"fcf":7970000000,"fcfMargin":18.59,"grossMargin":62.83,"netDebt":31036000000,"netIncome":7576000000,"operatingCf":7970000000,"revenue":42861000000,"roc":6.22,"roe":11.62,"sharesOutstanding":1556000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.77,"fcfCagr5y":-7.25,"roeAvg10y":11.99,"roeAvg5y":11.63,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":18.52,"fcf":11273000000,"fcfMargin":26.39,"grossMargin":58.76,"netDebt":17018000000,"netIncome":6299000000,"operatingCf":11273000000,"quarter":4,"revenue":42712000000,"roc":5.47,"roe":10.75,"sharesOutstanding":1560000000,"year":2024},{"capex":0,"ebitMargin":19.71,"fcf":8327000000,"fcfMargin":19.55,"grossMargin":59.52,"netDebt":27004000000,"netIncome":6689000000,"operatingCf":8327000000,"quarter":1,"revenue":42600000000,"roc":5.72,"roe":11.13,"sharesOutstanding":1560000000,"year":2025},{"capex":0,"ebitMargin":20.39,"fcf":7484000000,"fcfMargin":17.68,"grossMargin":60.39,"netDebt":21245000000,"netIncome":6901000000,"operatingCf":7484000000,"quarter":2,"revenue":42328000000,"roc":5.66,"roe":11.23,"sharesOutstanding":1559000000,"year":2025},{"capex":0,"ebitMargin":21.37,"fcf":9900000000,"fcfMargin":23.27,"grossMargin":61.14,"netDebt":11347000000,"netIncome":7188000000,"operatingCf":9900000000,"quarter":3,"revenue":42549000000,"roc":5.91,"roe":11.35,"sharesOutstanding":1557000000,"year":2025},{"capex":0,"ebitMargin":22.2,"fcf":7970000000,"fcfMargin":18.59,"grossMargin":62.83,"netDebt":31036000000,"netIncome":7576000000,"operatingCf":7970000000,"quarter":4,"revenue":42861000000,"roc":6.22,"roe":11.62,"sharesOutstanding":1556000000,"year":2025},{"capex":0,"ebitMargin":23.18,"fcf":9595000000,"fcfMargin":22.14,"grossMargin":62.81,"netDebt":30800000000,"netIncome":7812000000,"operatingCf":9595000000,"quarter":1,"revenue":43344000000,"roc":6.48,"roe":11.87,"sharesOutstanding":1555000000,"year":2026},{"capex":0,"ebitMargin":23.95,"fcf":12384000000,"fcfMargin":28.31,"grossMargin":63.78,"netDebt":29517000000,"netIncome":8174000000,"operatingCf":12384000000,"quarter":2,"revenue":43739000000,"roc":1.52,"roe":12.12,"sharesOutstanding":1555000000,"year":2026},{"capex":null,"ebitMargin":24.42,"fcf":null,"fcfMargin":null,"grossMargin":64.71,"netDebt":23517000000,"netIncome":8375000000,"operatingCf":null,"quarter":3,"revenue":43988000000,"roc":7.15,"roe":12.61,"sharesOutstanding":1559000000,"year":2026}]}