{"annual":[{"capex":2788000000,"ebitMargin":14.49,"fcf":536000000,"fcfMargin":2.24,"grossMargin":75.35,"netDebt":8923000000,"netIncome":2735494675,"operatingCf":3324000000,"revenue":23925169016,"roc":7.67,"roe":14.79,"sharesOutstanding":1265000000,"year":2015},{"capex":2314000000,"ebitMargin":15.49,"fcf":1831000000,"fcfMargin":8.75,"grossMargin":75.78,"netDebt":11881000000,"netIncome":3182663000,"operatingCf":4145000000,"revenue":20922437000,"roc":6.86,"roe":21.43,"sharesOutstanding":1266000000,"year":2016},{"capex":1620000000,"ebitMargin":15.45,"fcf":1958000000,"fcfMargin":8.35,"grossMargin":74.11,"netDebt":14483000000,"netIncome":3132740000,"operatingCf":3578000000,"revenue":23451187000,"roc":7.71,"roe":20.94,"sharesOutstanding":1267000000,"year":2017},{"capex":1371000000,"ebitMargin":8.31,"fcf":1247000000,"fcfMargin":5.94,"grossMargin":71.78,"netDebt":14368000000,"netIncome":2047221000,"operatingCf":2618000000,"revenue":20985198000,"roc":3.93,"roe":16.42,"sharesOutstanding":1267000000,"year":2018},{"capex":2460000000,"ebitMargin":11.51,"fcf":509000000,"fcfMargin":2.08,"grossMargin":72.35,"netDebt":12859000000,"netIncome":1341311771,"operatingCf":2969000000,"revenue":24499285573,"roc":6.52,"roe":10.22,"sharesOutstanding":1301000000,"year":2019},{"capex":2606000000,"ebitMargin":16.98,"fcf":2193000000,"fcfMargin":7.49,"grossMargin":74.01,"netDebt":12548000000,"netIncome":3390129177,"operatingCf":4799000000,"revenue":29270095288,"roc":10.71,"roe":21.7,"sharesOutstanding":1313000000,"year":2020},{"capex":2200000000,"ebitMargin":7.57,"fcf":3763000000,"fcfMargin":10.14,"grossMargin":60.9,"netDebt":24359000000,"netIncome":109851502,"operatingCf":5963000000,"revenue":37107249357,"roc":3.39,"roe":0.28,"sharesOutstanding":1427000000,"year":2021},{"capex":2571000000,"ebitMargin":11.41,"fcf":7237000000,"fcfMargin":16.35,"grossMargin":63.36,"netDebt":22977000000,"netIncome":3280766000,"operatingCf":9808000000,"revenue":44253418000,"roc":7.19,"roe":8.86,"sharesOutstanding":1560000000,"year":2022},{"capex":3778000000,"ebitMargin":20.54,"fcf":6567000000,"fcfMargin":14.1,"grossMargin":73.95,"netDebt":22567000000,"netIncome":6055362000,"operatingCf":10345000000,"revenue":46583069000,"roc":13.56,"roe":15.47,"sharesOutstanding":1562000000,"year":2023},{"capex":4586000000,"ebitMargin":23.65,"fcf":7275000000,"fcfMargin":13.74,"grossMargin":74.98,"netDebt":24626000000,"netIncome":6888100000,"operatingCf":11861000000,"revenue":52943888000,"roc":16.44,"roe":16.89,"sharesOutstanding":1563000000,"year":2024},{"capex":5905000000,"ebitMargin":23.4,"fcf":8670000000,"fcfMargin":14.76,"grossMargin":81.9,"netDebt":23911000000,"netIncome":10225000000,"operatingCf":14575000000,"revenue":58739000000,"roc":16.47,"roe":21.01,"sharesOutstanding":1562000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":22.9,"fcfCagr5y":19.5,"roeAvg10y":15.32,"roeAvg5y":12.5,"yearsAvailable":20},"quarterly":[{"capex":4577000000,"ebitMargin":19.79,"fcf":6757000000,"fcfMargin":13.06,"grossMargin":73.6,"netDebt":26765000000,"netIncome":6539198208,"operatingCf":11334000000,"quarter":3,"revenue":51744724188,"roc":12.96,"roe":16.06,"sharesOutstanding":1560000000,"year":2024},{"capex":4586000000,"ebitMargin":20.2,"fcf":7275000000,"fcfMargin":13.46,"grossMargin":72.24,"netDebt":24626000000,"netIncome":7025452959,"operatingCf":11861000000,"quarter":4,"revenue":54031153516,"roc":14.33,"roe":17.23,"sharesOutstanding":1562000000,"year":2024},{"capex":3950000000,"ebitMargin":20.66,"fcf":9138000000,"fcfMargin":16.59,"grossMargin":74.35,"netDebt":24513000000,"netIncome":7784525764,"operatingCf":13088000000,"quarter":1,"revenue":55068589076,"roc":14.75,"roe":18.97,"sharesOutstanding":1550181145,"year":2025},{"capex":5205000000,"ebitMargin":21.14,"fcf":8184000000,"fcfMargin":14.37,"grossMargin":74.26,"netDebt":25781000000,"netIncome":8366949000,"operatingCf":13389000000,"quarter":2,"revenue":56933311000,"roc":15.26,"roe":18.71,"sharesOutstanding":1559000000,"year":2025},{"capex":5573000000,"ebitMargin":21.92,"fcf":9567000000,"fcfMargin":16.45,"grossMargin":76.82,"netDebt":24518000000,"netIncome":9428835000,"operatingCf":15140000000,"quarter":3,"revenue":58159534000,"roc":15.86,"roe":20.55,"sharesOutstanding":1561000000,"year":2025},{"capex":5905000000,"ebitMargin":23.24,"fcf":8670000000,"fcfMargin":14.66,"grossMargin":79.86,"netDebt":23911000000,"netIncome":10290478000,"operatingCf":14575000000,"quarter":4,"revenue":59125374000,"roc":16.47,"roe":21.14,"sharesOutstanding":1563000000,"year":2025},{"capex":6474000000,"ebitMargin":23.53,"fcf":7747000000,"fcfMargin":12.74,"grossMargin":79.71,"netDebt":26358000000,"netIncome":10454478000,"operatingCf":14221000000,"quarter":1,"revenue":60825374000,"roc":17.57,"roe":22.09,"sharesOutstanding":1561000000,"year":2026},{"capex":5308643615,"ebitMargin":22.69,"fcf":8432007652,"fcfMargin":13.76,"grossMargin":79.27,"netDebt":27487959000,"netIncome":10430855000,"operatingCf":13740651268,"quarter":2,"revenue":61273063000,"roc":16.41,"roe":20.63,"sharesOutstanding":1560000000,"year":2026}]}