{"annual":[{"capex":691000000,"ebitMargin":24.76,"fcf":2258000000,"fcfMargin":14.08,"grossMargin":58.44,"netDebt":5578000000,"netIncome":1384000000,"operatingCf":2949000000,"revenue":16034000000,"roc":47.13,"roe":null,"sharesOutstanding":909700000,"year":2015},{"capex":593000000,"ebitMargin":26.06,"fcf":2548000000,"fcfMargin":16.77,"grossMargin":60.1,"netDebt":5218000000,"netIncome":2441000000,"operatingCf":3141000000,"revenue":15195000000,"roc":44.91,"roe":14358.82,"sharesOutstanding":898400000,"year":2016},{"capex":553000000,"ebitMargin":25.94,"fcf":2501000000,"fcfMargin":16.18,"grossMargin":60.33,"netDebt":5042000000,"netIncome":2024000000,"operatingCf":3054000000,"revenue":15454000000,"roc":43.26,"roe":832.92,"sharesOutstanding":887800000,"year":2017},{"capex":436000000,"ebitMargin":24.77,"fcf":2620000000,"fcfMargin":16.86,"grossMargin":59.23,"netDebt":5640000000,"netIncome":2400000000,"operatingCf":3056000000,"revenue":15544000000,"roc":43.65,"roe":1218.27,"sharesOutstanding":873000000,"year":2018},{"capex":335000000,"ebitMargin":23.97,"fcf":2798000000,"fcfMargin":17.83,"grossMargin":59.12,"netDebt":6964000000,"netIncome":2367000000,"operatingCf":3133000000,"revenue":15693000000,"roc":102.7,"roe":424.19,"sharesOutstanding":861100000,"year":2019},{"capex":410000000,"ebitMargin":23.74,"fcf":3309000000,"fcfMargin":20.09,"grossMargin":60.31,"netDebt":6713000000,"netIncome":2695000000,"operatingCf":3719000000,"revenue":16471000000,"roc":33.19,"roe":244.78,"sharesOutstanding":859300000,"year":2020},{"capex":567000000,"ebitMargin":22.31,"fcf":2758000000,"fcfMargin":15.83,"grossMargin":59.08,"netDebt":6413000000,"netIncome":2166000000,"operatingCf":3325000000,"revenue":17421000000,"roc":35.2,"roe":223.07,"sharesOutstanding":848300000,"year":2021},{"capex":696000000,"ebitMargin":19.95,"fcf":1860000000,"fcfMargin":10.35,"grossMargin":56.49,"netDebt":8496000000,"netIncome":1785000000,"operatingCf":2556000000,"revenue":17967000000,"roc":30.57,"roe":221.46,"sharesOutstanding":838800000,"year":2022},{"capex":705000000,"ebitMargin":21.23,"fcf":3040000000,"fcfMargin":15.62,"grossMargin":57.82,"netDebt":8098000000,"netIncome":2300000000,"operatingCf":3745000000,"revenue":19457000000,"roc":35.45,"roe":240.33,"sharesOutstanding":829200000,"year":2023},{"capex":561000000,"ebitMargin":21.8,"fcf":3546000000,"fcfMargin":17.64,"grossMargin":60.23,"netDebt":7416000000,"netIncome":2889000000,"operatingCf":4107000000,"revenue":20101000000,"roc":42.61,"roe":531.07,"sharesOutstanding":822500000,"year":2024},{"capex":564000000,"ebitMargin":16.22,"fcf":3634000000,"fcfMargin":17.83,"grossMargin":60.11,"netDebt":6700000000,"netIncome":2132000000,"operatingCf":4198000000,"revenue":20382000000,"roc":31.21,"roe":584.11,"sharesOutstanding":811100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.28,"fcfCagr5y":8.84,"roeAvg10y":1887.9,"roeAvg5y":360.01,"yearsAvailable":20},"quarterly":[{"capex":574000000,"ebitMargin":22.8,"fcf":3400000000,"fcfMargin":16.91,"grossMargin":60.29,"netDebt":7202000000,"netIncome":2869000000,"operatingCf":3974000000,"quarter":3,"revenue":20106000000,"roc":40.9,"roe":343.18,"sharesOutstanding":822500000,"year":2024},{"capex":561000000,"ebitMargin":22.56,"fcf":3546000000,"fcfMargin":17.64,"grossMargin":60.51,"netDebt":7416000000,"netIncome":2890000000,"operatingCf":4107000000,"quarter":4,"revenue":20100000000,"roc":44.08,"roe":531.25,"sharesOutstanding":822500000,"year":2024},{"capex":559000000,"ebitMargin":22.23,"fcf":3467000000,"fcfMargin":17.38,"grossMargin":60.73,"netDebt":7157000000,"netIncome":2897000000,"operatingCf":4026000000,"quarter":1,"revenue":19946000000,"roc":45.31,"roe":395.23,"sharesOutstanding":822500000,"year":2025},{"capex":550000000,"ebitMargin":21.78,"fcf":3370000000,"fcfMargin":16.85,"grossMargin":60.57,"netDebt":7543000000,"netIncome":2909000000,"operatingCf":3920000000,"quarter":2,"revenue":19998000000,"roc":40.73,"roe":276.52,"sharesOutstanding":816484000,"year":2025},{"capex":571000000,"ebitMargin":21.61,"fcf":3443000000,"fcfMargin":17.13,"grossMargin":60.15,"netDebt":7140000000,"netIncome":2907000000,"operatingCf":4014000000,"quarter":3,"revenue":20096000000,"roc":39.42,"roe":234.81,"sharesOutstanding":810200000,"year":2025},{"capex":564000000,"ebitMargin":21.24,"fcf":3634000000,"fcfMargin":17.83,"grossMargin":60.11,"netDebt":6700000000,"netIncome":2131000000,"operatingCf":4198000000,"quarter":4,"revenue":20382000000,"roc":40.87,"roe":583.84,"sharesOutstanding":804700000,"year":2025},{"capex":578000000,"ebitMargin":21.21,"fcf":3767000000,"fcfMargin":18.11,"grossMargin":60.06,"netDebt":6638000000,"netIncome":2087000000,"operatingCf":4345000000,"quarter":1,"revenue":20795000000,"roc":41.31,"roe":1439.31,"sharesOutstanding":805100000,"year":2026},{"capex":598000000,"ebitMargin":20.65,"fcf":3858000000,"fcfMargin":18.33,"grossMargin":60.42,"netDebt":6487000000,"netIncome":2037000000,"operatingCf":4456000000,"quarter":2,"revenue":21046000000,"roc":40.84,"roe":863.14,"sharesOutstanding":805813953,"year":2026}]}