{"annual":[{"capex":11247000000,"ebitMargin":30.48,"fcf":69778000000,"fcfMargin":29.86,"grossMargin":40.06,"netDebt":43342000000,"netIncome":53394000000,"operatingCf":81266000000,"revenue":233715000000,"roc":33.94,"roe":44.74,"sharesOutstanding":23172276000,"year":2015},{"capex":12734000000,"ebitMargin":27.84,"fcf":52276000000,"fcfMargin":24.24,"grossMargin":39.08,"netDebt":66548000000,"netIncome":45687000000,"operatingCf":65824000000,"revenue":215639000000,"roc":24.73,"roe":35.62,"sharesOutstanding":22001124000,"year":2016},{"capex":12451000000,"ebitMargin":26.76,"fcf":50803000000,"fcfMargin":22.16,"grossMargin":38.47,"netDebt":95391000000,"netIncome":48351000000,"operatingCf":63598000000,"revenue":229234000000,"roc":22.35,"roe":36.07,"sharesOutstanding":21006768000,"year":2017},{"capex":13313000000,"ebitMargin":26.69,"fcf":64121000000,"fcfMargin":24.14,"grossMargin":38.34,"netDebt":88570000000,"netIncome":59531000000,"operatingCf":77434000000,"revenue":265595000000,"roc":28.49,"roe":55.56,"sharesOutstanding":20000436000,"year":2018},{"capex":10495000000,"ebitMargin":24.57,"fcf":58896000000,"fcfMargin":22.64,"grossMargin":37.82,"netDebt":59203000000,"netIncome":55256000000,"operatingCf":69391000000,"revenue":260174000000,"roc":27.46,"roe":61.06,"sharesOutstanding":18595652000,"year":2019},{"capex":7309000000,"ebitMargin":24.15,"fcf":73365000000,"fcfMargin":26.73,"grossMargin":38.23,"netDebt":74420000000,"netIncome":57411000000,"operatingCf":80674000000,"revenue":274515000000,"roc":30.34,"roe":87.87,"sharesOutstanding":17528214000,"year":2020},{"capex":11085000000,"ebitMargin":29.78,"fcf":92953000000,"fcfMargin":25.41,"grossMargin":41.78,"netDebt":89779000000,"netIncome":94680000000,"operatingCf":104038000000,"revenue":365817000000,"roc":48.31,"roe":150.07,"sharesOutstanding":16864919000,"year":2021},{"capex":10708000000,"ebitMargin":30.29,"fcf":111443000000,"fcfMargin":28.26,"grossMargin":43.31,"netDebt":97235000000,"netIncome":99803000000,"operatingCf":122151000000,"revenue":394328000000,"roc":60.09,"roe":196.96,"sharesOutstanding":16325819000,"year":2022},{"capex":10959000000,"ebitMargin":29.82,"fcf":99584000000,"fcfMargin":25.98,"grossMargin":44.13,"netDebt":81982000000,"netIncome":96995000000,"operatingCf":110543000000,"revenue":383285000000,"roc":55.14,"roe":156.08,"sharesOutstanding":15812547000,"year":2023},{"capex":9447000000,"ebitMargin":31.51,"fcf":108807000000,"fcfMargin":27.83,"grossMargin":46.21,"netDebt":79070000000,"netIncome":93736000000,"operatingCf":118254000000,"revenue":391035000000,"roc":65.34,"roe":164.59,"sharesOutstanding":15408095000,"year":2024},{"capex":12715000000,"ebitMargin":31.97,"fcf":98767000000,"fcfMargin":23.73,"grossMargin":46.91,"netDebt":76443000000,"netIncome":112010000000,"operatingCf":111482000000,"revenue":416161000000,"roc":68.72,"roe":151.91,"sharesOutstanding":15004697000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.45,"fcfCagr5y":3.41,"roeAvg10y":109.58,"roeAvg5y":163.92,"yearsAvailable":20},"quarterly":[{"capex":9447000000,"ebitMargin":31.51,"fcf":108807000000,"fcfMargin":27.83,"grossMargin":46.21,"netDebt":76686000000,"netIncome":93736000000,"operatingCf":118254000000,"quarter":3,"revenue":391035000000,"roc":65.34,"roe":164.59,"sharesOutstanding":15408095000,"year":2024},{"capex":9995000000,"ebitMargin":31.76,"fcf":98299000000,"fcfMargin":24.84,"grossMargin":46.52,"netDebt":66500000000,"netIncome":96150000000,"operatingCf":108294000000,"quarter":4,"revenue":395760000000,"roc":62.93,"roe":144.03,"sharesOutstanding":15150865000,"year":2024},{"capex":11070000000,"ebitMargin":31.81,"fcf":98486000000,"fcfMargin":24.6,"grossMargin":46.63,"netDebt":70024000000,"netIncome":97294000000,"operatingCf":109556000000,"quarter":1,"revenue":400366000000,"roc":68.23,"roe":145.66,"sharesOutstanding":15056133000,"year":2025},{"capex":12381000000,"ebitMargin":31.87,"fcf":96184000000,"fcfMargin":23.54,"grossMargin":46.68,"netDebt":71233000000,"netIncome":99280000000,"operatingCf":108565000000,"quarter":2,"revenue":408625000000,"roc":68.4,"roe":150.81,"sharesOutstanding":14948179000,"year":2025},{"capex":12715000000,"ebitMargin":31.97,"fcf":98767000000,"fcfMargin":23.73,"grossMargin":46.91,"netDebt":76443000000,"netIncome":112010000000,"operatingCf":111482000000,"quarter":3,"revenue":416161000000,"roc":68.72,"roe":151.91,"sharesOutstanding":15004697000,"year":2025},{"capex":12148000000,"ebitMargin":32.38,"fcf":123324000000,"fcfMargin":28.31,"grossMargin":47.33,"netDebt":45192000000,"netIncome":117777000000,"operatingCf":135472000000,"quarter":4,"revenue":435617000000,"roc":65.03,"roe":133.55,"sharesOutstanding":14810356000,"year":2025},{"capex":11048000000,"ebitMargin":32.64,"fcf":129174000000,"fcfMargin":28.61,"grossMargin":47.86,"netDebt":48383000000,"netIncome":122575000000,"operatingCf":140222000000,"quarter":1,"revenue":451442000000,"roc":62.33,"roe":115.1,"sharesOutstanding":14725873000,"year":2026},{"capex":10041000000,"ebitMargin":33.17,"fcf":136683000000,"fcfMargin":29.28,"grossMargin":48.65,"netDebt":44763000000,"netIncome":128930000000,"operatingCf":146724000000,"quarter":2,"revenue":466823000000,"roc":66.2,"roe":119.91,"sharesOutstanding":14714676000,"year":2026}]}