{"annual":[{"capex":9915000000,"ebitMargin":25.82,"fcf":16109000000,"fcfMargin":21.48,"grossMargin":62.44,"netDebt":-11329000000,"netIncome":16348000000,"operatingCf":26024000000,"revenue":74989000000,"roc":15.11,"roe":13.59,"sharesOutstanding":13858138064,"year":2015},{"capex":10212000000,"ebitMargin":26.27,"fcf":25824000000,"fcfMargin":28.61,"grossMargin":61.08,"netDebt":-8983000000,"netIncome":19478000000,"operatingCf":36036000000,"revenue":90272000000,"roc":15.73,"roe":14.01,"sharesOutstanding":13987786146,"year":2016},{"capex":13184000000,"ebitMargin":23.61,"fcf":23907000000,"fcfMargin":21.57,"grossMargin":58.88,"netDebt":-6746000000,"netIncome":12662000000,"operatingCf":37091000000,"revenue":110855000000,"roc":15.12,"roe":8.3,"sharesOutstanding":14068883261,"year":2017},{"capex":25139000000,"ebitMargin":20.12,"fcf":22832000000,"fcfMargin":16.69,"grossMargin":56.48,"netDebt":-12689000000,"netIncome":30736000000,"operatingCf":47971000000,"revenue":136819000000,"roc":13.89,"roe":17.3,"sharesOutstanding":14066813595,"year":2018},{"capex":23548000000,"ebitMargin":21.15,"fcf":30972000000,"fcfMargin":19.14,"grossMargin":55.58,"netDebt":-2531000000,"netIncome":34343000000,"operatingCf":54520000000,"revenue":161857000000,"roc":14.84,"roe":17.05,"sharesOutstanding":13971120000,"year":2019},{"capex":22281000000,"ebitMargin":22.59,"fcf":42843000000,"fcfMargin":23.47,"grossMargin":53.58,"netDebt":307000000,"netIncome":40269000000,"operatingCf":65124000000,"revenue":182527000000,"roc":15.69,"roe":18.09,"sharesOutstanding":13740560000,"year":2020},{"capex":24640000000,"ebitMargin":30.55,"fcf":67012000000,"fcfMargin":26.01,"grossMargin":56.94,"netDebt":7563000000,"netIncome":76033000000,"operatingCf":91652000000,"revenue":257637000000,"roc":26.68,"roe":30.22,"sharesOutstanding":13553480000,"year":2021},{"capex":31485000000,"ebitMargin":26.46,"fcf":60010000000,"fcfMargin":21.22,"grossMargin":55.38,"netDebt":7800000000,"netIncome":59972000000,"operatingCf":91495000000,"revenue":282836000000,"roc":25.29,"roe":23.41,"sharesOutstanding":13159000000,"year":2022},{"capex":32251000000,"ebitMargin":27.42,"fcf":69495000000,"fcfMargin":22.61,"grossMargin":56.63,"netDebt":3073000000,"netIncome":73795000000,"operatingCf":101746000000,"revenue":307394000000,"roc":26.29,"roe":26.04,"sharesOutstanding":12722000000,"year":2023},{"capex":52535000000,"ebitMargin":32.11,"fcf":72764000000,"fcfMargin":20.79,"grossMargin":58.2,"netDebt":1995000000,"netIncome":100118000000,"operatingCf":125299000000,"revenue":350018000000,"roc":31.12,"roe":30.8,"sharesOutstanding":12447000000,"year":2024},{"capex":91447000000,"ebitMargin":32.06,"fcf":73266000000,"fcfMargin":18.19,"grossMargin":59.65,"netDebt":28583000000,"netIncome":132170000000,"operatingCf":164713000000,"revenue":402836000000,"roc":26.22,"roe":31.83,"sharesOutstanding":12230000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.98,"fcfCagr5y":8.26,"roeAvg10y":21.71,"roeAvg5y":28.46,"yearsAvailable":20},"quarterly":[{"capex":49278000000,"ebitMargin":30.93,"fcf":55823000000,"fcfMargin":16.43,"grossMargin":57.84,"netDebt":6963000000,"netIncome":94269000000,"operatingCf":105101000000,"quarter":3,"revenue":339859000000,"roc":30.08,"roe":30.01,"sharesOutstanding":12419000000,"year":2024},{"capex":52535000000,"ebitMargin":32.11,"fcf":72764000000,"fcfMargin":20.79,"grossMargin":58.2,"netDebt":1995000000,"netIncome":100118000000,"operatingCf":125299000000,"quarter":4,"revenue":350018000000,"roc":31.12,"roe":30.8,"sharesOutstanding":12348000000,"year":2024},{"capex":57720000000,"ebitMargin":32.67,"fcf":74881000000,"fcfMargin":20.82,"grossMargin":58.59,"netDebt":16912000000,"netIncome":110996000000,"operatingCf":132601000000,"quarter":1,"revenue":359713000000,"roc":30.63,"roe":32.15,"sharesOutstanding":12291000000,"year":2025},{"capex":66980000000,"ebitMargin":32.68,"fcf":66728000000,"fcfMargin":17.97,"grossMargin":58.94,"netDebt":20632000000,"netIncome":115573000000,"operatingCf":133708000000,"quarter":2,"revenue":371399000000,"roc":29.26,"roe":31.85,"sharesOutstanding":12198000000,"year":2025},{"capex":77872000000,"ebitMargin":32.19,"fcf":73552000000,"fcfMargin":19.08,"grossMargin":59.17,"netDebt":30211000000,"netIncome":124251000000,"operatingCf":151424000000,"quarter":3,"revenue":385477000000,"roc":28.4,"roe":32.12,"sharesOutstanding":12203000000,"year":2025},{"capex":91447000000,"ebitMargin":32.07,"fcf":73266000000,"fcfMargin":18.19,"grossMargin":59.65,"netDebt":28583000000,"netIncome":132170000000,"operatingCf":164713000000,"quarter":4,"revenue":402836000000,"roc":26.23,"roe":31.83,"sharesOutstanding":12228000000,"year":2025},{"capex":109924000000,"ebitMargin":32.73,"fcf":64429000000,"fcfMargin":15.25,"grossMargin":60.37,"netDebt":52421000000,"netIncome":160208000000,"operatingCf":174353000000,"quarter":1,"revenue":422498000000,"roc":23.33,"roe":33.46,"sharesOutstanding":12238000000,"year":2026},{"capex":132402000000,"ebitMargin":33.15,"fcf":53273000000,"fcfMargin":11.95,"grossMargin":60.9,"netDebt":56845000000,"netIncome":244205000000,"operatingCf":185675000000,"quarter":2,"revenue":445866000000,"roc":18.57,"roe":38.13,"sharesOutstanding":12309000000,"year":2026}]}