{"annual":[{"capex":9869000000,"ebitMargin":21.47,"fcf":8909000000,"fcfMargin":11.96,"grossMargin":69.74,"netDebt":50326000000,"netIncome":8163000000,"operatingCf":18778000000,"revenue":74510000000,"roc":10.78,"roe":15.62,"sharesOutstanding":5036000000,"year":2015},{"capex":10821000000,"ebitMargin":20.85,"fcf":8419000000,"fcfMargin":10.43,"grossMargin":69.84,"netDebt":57745000000,"netIncome":8678000000,"operatingCf":19240000000,"revenue":80736000000,"roc":10.59,"roe":16.09,"sharesOutstanding":5088771063,"year":2016},{"capex":11297000000,"ebitMargin":21.19,"fcf":10106000000,"fcfMargin":11.89,"grossMargin":70.18,"netDebt":61128000000,"netIncome":22735000000,"operatingCf":21403000000,"revenue":85029000000,"roc":10.89,"roe":33.14,"sharesOutstanding":4786000000,"year":2017},{"capex":11709000000,"ebitMargin":20.11,"fcf":12588000000,"fcfMargin":13.32,"grossMargin":68.58,"netDebt":107929000000,"netIncome":11731000000,"operatingCf":24297000000,"revenue":94507000000,"roc":8.48,"roe":16.38,"sharesOutstanding":4640000000,"year":2018},{"capex":12428000000,"ebitMargin":19.39,"fcf":13269000000,"fcfMargin":12.18,"grossMargin":68.39,"netDebt":101883000000,"netIncome":13057000000,"operatingCf":25697000000,"revenue":108942000000,"roc":9.06,"roe":15.78,"sharesOutstanding":4610000000,"year":2019},{"capex":11634000000,"ebitMargin":16.89,"fcf":13103000000,"fcfMargin":12.65,"grossMargin":68.02,"netDebt":97188000000,"netIncome":10534000000,"operatingCf":24737000000,"revenue":103564000000,"roc":7.14,"roe":11.66,"sharesOutstanding":4624000000,"year":2020},{"capex":12057000000,"ebitMargin":17.89,"fcf":17089000000,"fcfMargin":14.68,"grossMargin":66.96,"netDebt":91309000000,"netIncome":14159000000,"operatingCf":29146000000,"revenue":116385000000,"roc":8.44,"roe":14.73,"sharesOutstanding":4654000000,"year":2021},{"capex":13767000000,"ebitMargin":18.63,"fcf":12646000000,"fcfMargin":10.41,"grossMargin":68.53,"netDebt":95234000000,"netIncome":5370000000,"operatingCf":26413000000,"revenue":121427000000,"roc":9.86,"roe":6.63,"sharesOutstanding":4430000000,"year":2022},{"capex":15540000000,"ebitMargin":19.18,"fcf":12961000000,"fcfMargin":10.66,"grossMargin":69.76,"netDebt":103299000000,"netIncome":15388000000,"operatingCf":28501000000,"revenue":121572000000,"roc":10.38,"roe":18.61,"sharesOutstanding":4148000000,"year":2023},{"capex":12297000000,"ebitMargin":18.83,"fcf":15376000000,"fcfMargin":12.43,"grossMargin":70.08,"netDebt":91771000000,"netIncome":16192000000,"operatingCf":27673000000,"revenue":123731000000,"roc":10.28,"roe":18.77,"sharesOutstanding":3787746392,"year":2024},{"capex":14408000000,"ebitMargin":16.71,"fcf":19235000000,"fcfMargin":15.55,"grossMargin":71.75,"netDebt":100962000000,"netIncome":19998000000,"operatingCf":33643000000,"revenue":123707000000,"roc":8.64,"roe":20.64,"sharesOutstanding":3636000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.12,"fcfCagr5y":3.56,"roeAvg10y":17.24,"roeAvg5y":15.88,"yearsAvailable":20},"quarterly":[{"capex":14224000000,"ebitMargin":18.83,"fcf":13450000000,"fcfMargin":10.87,"grossMargin":70.08,"netDebt":91771000000,"netIncome":16192000000,"operatingCf":27673000000,"quarter":4,"revenue":123730000000,"roc":10.28,"roe":18.92,"sharesOutstanding":3787746392,"year":2024},{"capex":13167000000,"ebitMargin":18.73,"fcf":14331000000,"fcfMargin":11.6,"grossMargin":70.36,"netDebt":90529000000,"netIncome":15710000000,"operatingCf":28119000000,"quarter":1,"revenue":123559000000,"roc":10.27,"roe":18.13,"sharesOutstanding":3784000000,"year":2025},{"capex":13094000000,"ebitMargin":18.12,"fcf":17494000000,"fcfMargin":14.09,"grossMargin":70.82,"netDebt":91814000000,"netIncome":22904000000,"operatingCf":31210000000,"quarter":2,"revenue":124184000000,"roc":9.3,"roe":23.65,"sharesOutstanding":3756000000,"year":2025},{"capex":13227000000,"ebitMargin":17.99,"fcf":19033000000,"fcfMargin":15.43,"grossMargin":71.88,"netDebt":89738000000,"netIncome":22607000000,"operatingCf":32882000000,"quarter":3,"revenue":123312000000,"roc":9.23,"roe":23.29,"sharesOutstanding":3733000000,"year":2025},{"capex":13786000000,"ebitMargin":16.71,"fcf":19235000000,"fcfMargin":15.55,"grossMargin":71.75,"netDebt":100962000000,"netIncome":19998000000,"operatingCf":33643000000,"quarter":4,"revenue":123708000000,"roc":8.65,"roe":20.64,"sharesOutstanding":3636000000,"year":2025},{"capex":14524000000,"ebitMargin":15.28,"fcf":17716000000,"fcfMargin":14.14,"grossMargin":70.13,"netDebt":85144000000,"netIncome":18797000000,"operatingCf":32240000000,"quarter":1,"revenue":125278000000,"roc":8.45,"roe":21.29,"sharesOutstanding":3617000000,"year":2026},{"capex":14700000000,"ebitMargin":14.66,"fcf":17817000000,"fcfMargin":14.26,"grossMargin":69.39,"netDebt":82720000000,"netIncome":11200000000,"operatingCf":32517000000,"quarter":2,"revenue":124905000000,"roc":8.16,"roe":12.48,"sharesOutstanding":3570000000,"year":2026},{"capex":14643000000,"ebitMargin":14.72,"fcf":17085000000,"fcfMargin":13.89,"grossMargin":69.84,"netDebt":79770000000,"netIncome":11316000000,"operatingCf":31728000000,"quarter":3,"revenue":123005000000,"roc":7.97,"roe":12.23,"sharesOutstanding":3562000000,"year":2026}]}