{"annual":[{"capex":135000000,"ebitMargin":38.31,"fcf":15904000000,"fcfMargin":18.11,"grossMargin":92.69,"netDebt":277953000000,"netIncome":22894000000,"operatingCf":15904000000,"revenue":87803000000,"roc":8.26,"roe":11.86,"sharesOutstanding":5209800000,"year":2015},{"capex":32070000000,"ebitMargin":34.11,"fcf":1008000000,"fcfMargin":1.07,"grossMargin":89.72,"netDebt":331129000000,"netIncome":21938000000,"operatingCf":1008000000,"revenue":94176000000,"roc":1.75,"roe":10.94,"sharesOutstanding":5108300000,"year":2016},{"capex":13809000000,"ebitMargin":28.01,"fcf":18619000000,"fcfMargin":19.05,"grossMargin":87.85,"netDebt":23645000000,"netIncome":22183000000,"operatingCf":18619000000,"revenue":97741000000,"roc":1.41,"roe":10.66,"sharesOutstanding":5017300000,"year":2017},{"capex":5288000000,"ebitMargin":28.24,"fcf":36073000000,"fcfMargin":35.69,"grossMargin":83.78,"netDebt":161544000000,"netIncome":22393000000,"operatingCf":36073000000,"revenue":101060000000,"roc":1.52,"roe":11.36,"sharesOutstanding":4838400000,"year":2018},{"capex":513000000,"ebitMargin":24.57,"fcf":6730000000,"fcfMargin":6.37,"grossMargin":79.62,"netDebt":191453000000,"netIncome":19715000000,"operatingCf":6730000000,"revenue":105684000000,"roc":1.42,"roe":10.49,"sharesOutstanding":4425400000,"year":2019},{"capex":0,"ebitMargin":3.05,"fcf":2051000000,"fcfMargin":2.49,"grossMargin":73.13,"netDebt":7337000000,"netIncome":3377000000,"operatingCf":2051000000,"revenue":82227000000,"roc":0.6,"roe":1.83,"sharesOutstanding":4134200000,"year":2020},{"capex":0,"ebitMargin":35.58,"fcf":-11525000000,"fcfMargin":-13.87,"grossMargin":100.29,"netDebt":-39132000000,"netIncome":22109000000,"operatingCf":-11525000000,"revenue":83081000000,"roc":1.54,"roe":11.63,"sharesOutstanding":4096200000,"year":2021},{"capex":0,"ebitMargin":18.73,"fcf":27048000000,"fcfMargin":32.42,"grossMargin":87.29,"netDebt":66858000000,"netIncome":13677000000,"operatingCf":27048000000,"revenue":83442000000,"roc":0.85,"roe":7.52,"sharesOutstanding":3837000000,"year":2022},{"capex":0,"ebitMargin":37.14,"fcf":40358000000,"fcfMargin":52.28,"grossMargin":100,"netDebt":59928000000,"netIncome":19142000000,"operatingCf":40358000000,"revenue":77198000000,"roc":5.91,"roe":10.31,"sharesOutstanding":3720400000,"year":2023},{"capex":0,"ebitMargin":18.63,"fcf":3035000000,"fcfMargin":2.42,"grossMargin":62.17,"netDebt":78523000000,"netIncome":19722000000,"operatingCf":3035000000,"revenue":125397000000,"roc":5.2,"roe":11.01,"sharesOutstanding":3467600000,"year":2024},{"capex":0,"ebitMargin":20.4,"fcf":-19001000000,"fcfMargin":-15.38,"grossMargin":64.8,"netDebt":251512000000,"netIncome":21338000000,"operatingCf":-19001000000,"revenue":123529000000,"roc":5.92,"roe":11.78,"sharesOutstanding":3217400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-4.59,"fcfCagr5y":11.55,"roeAvg10y":9.75,"roeAvg5y":10.45,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":18.63,"fcf":3035000000,"fcfMargin":2.42,"grossMargin":62.17,"netDebt":78523000000,"netIncome":19722000000,"operatingCf":3035000000,"quarter":4,"revenue":125397000000,"roc":5.2,"roe":11.01,"sharesOutstanding":3360700000,"year":2024},{"capex":0,"ebitMargin":18.7,"fcf":4123000000,"fcfMargin":3.34,"grossMargin":62.53,"netDebt":135871000000,"netIncome":19997000000,"operatingCf":4123000000,"quarter":1,"revenue":123548000000,"roc":5.15,"roe":11.04,"sharesOutstanding":3321600000,"year":2025},{"capex":0,"ebitMargin":19.15,"fcf":-9143000000,"fcfMargin":-7.49,"grossMargin":63.37,"netDebt":169671000000,"netIncome":20581000000,"operatingCf":-9143000000,"quarter":2,"revenue":122079000000,"roc":5.17,"roe":11.36,"sharesOutstanding":3267000000,"year":2025},{"capex":0,"ebitMargin":19.67,"fcf":-14218000000,"fcfMargin":-11.62,"grossMargin":64.44,"netDebt":234097000000,"netIncome":21056000000,"operatingCf":-14218000000,"quarter":3,"revenue":122310000000,"roc":5.17,"roe":11.62,"sharesOutstanding":3217400000,"year":2025},{"capex":0,"ebitMargin":20.4,"fcf":-19001000000,"fcfMargin":-15.38,"grossMargin":64.8,"netDebt":251512000000,"netIncome":21338000000,"operatingCf":-19001000000,"quarter":4,"revenue":123529000000,"roc":5.92,"roe":11.78,"sharesOutstanding":3217400000,"year":2025},{"capex":0,"ebitMargin":20.47,"fcf":1179000000,"fcfMargin":0.94,"grossMargin":64.55,"netDebt":275810000000,"netIncome":21734000000,"operatingCf":1179000000,"quarter":1,"revenue":125697000000,"roc":5.98,"roe":12.18,"sharesOutstanding":3217400000,"year":2026},{"capex":0,"ebitMargin":21.17,"fcf":19170000000,"fcfMargin":14.85,"grossMargin":64.5,"netDebt":255764000000,"netIncome":22647000000,"operatingCf":19170000000,"quarter":2,"revenue":129105000000,"roc":6.11,"roe":12.57,"sharesOutstanding":3080000000,"year":2026},{"capex":null,"ebitMargin":21.1,"fcf":null,"fcfMargin":null,"grossMargin":63.9,"netDebt":180487000000,"netIncome":23009000000,"operatingCf":null,"quarter":3,"revenue":130461000000,"roc":1.24,"roe":13.09,"sharesOutstanding":3051500000,"year":2026}]}