{"annual":[{"capex":504000000,"ebitMargin":7.22,"fcf":634000000,"fcfMargin":3.6,"grossMargin":25.08,"netDebt":2648000000,"netIncome":869000000,"operatingCf":1138000000,"revenue":17590000000,"roc":25.25,"roe":44.86,"sharesOutstanding":1601922308,"year":2015},{"capex":578000000,"ebitMargin":7.19,"fcf":846000000,"fcfMargin":4.32,"grossMargin":25.27,"netDebt":3050000000,"netIncome":992000000,"operatingCf":1424000000,"revenue":19605000000,"roc":23.39,"roe":39.6,"sharesOutstanding":1646000000,"year":2016},{"capex":715000000,"ebitMargin":6.8,"fcf":918000000,"fcfMargin":4.07,"grossMargin":24.54,"netDebt":3572000000,"netIncome":1161000000,"operatingCf":1633000000,"revenue":22568000000,"roc":22.88,"roe":55.34,"sharesOutstanding":1629000000,"year":2017},{"capex":811000000,"ebitMargin":7.36,"fcf":1062000000,"fcfMargin":4.62,"grossMargin":23.38,"netDebt":3455000000,"netIncome":1125000000,"operatingCf":1936845098,"revenue":22964000000,"roc":24.13,"roe":42.58,"sharesOutstanding":1585000000,"year":2018},{"capex":537000000,"ebitMargin":6.54,"fcf":1415000000,"fcfMargin":5.69,"grossMargin":24.09,"netDebt":3467000000,"netIncome":1135000000,"operatingCf":1952000000,"revenue":24878000000,"roc":20.58,"roe":33.78,"sharesOutstanding":1587000000,"year":2019},{"capex":437000000,"ebitMargin":1.47,"fcf":408000000,"fcfMargin":2.05,"grossMargin":18.85,"netDebt":3237000000,"netIncome":133000000,"operatingCf":845000000,"revenue":19940000000,"roc":2.87,"roe":2.78,"sharesOutstanding":1659000000,"year":2020},{"capex":228000000,"ebitMargin":4.11,"fcf":943000000,"fcfMargin":5.27,"grossMargin":5.37,"netDebt":2640000000,"netIncome":357000000,"operatingCf":1218975776,"revenue":17908000000,"roc":7.63,"roe":7.3,"sharesOutstanding":1785000000,"year":2021},{"capex":459000000,"ebitMargin":5.88,"fcf":1137000000,"fcfMargin":4.46,"grossMargin":5.8,"netDebt":3052000000,"netIncome":1113000000,"operatingCf":1596000000,"revenue":25512000000,"roc":12.8,"roe":18.95,"sharesOutstanding":1779000000,"year":2022},{"capex":580000000,"ebitMargin":6.38,"fcf":1496000000,"fcfMargin":4.82,"grossMargin":72.19,"netDebt":4238000000,"netIncome":1314000000,"operatingCf":2076000000,"revenue":31028000000,"roc":16.28,"roe":20.98,"sharesOutstanding":1745000000,"year":2023},{"capex":901000000,"ebitMargin":5.06,"fcf":2234000000,"fcfMargin":4.06,"grossMargin":33.16,"netDebt":5288000000,"netIncome":1404000000,"operatingCf":3239000000,"revenue":55052861440,"roc":19.51,"roe":20.56,"sharesOutstanding":1707000000,"year":2024},{"capex":561662480,"ebitMargin":6.66,"fcf":2989693301,"fcfMargin":6.3,"grossMargin":6.64,"netDebt":6413520401,"netIncome":1925111027,"operatingCf":3366000000,"revenue":47478514482,"roc":19.7,"roe":25.17,"sharesOutstanding":1699000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.75,"fcfCagr5y":39.26,"roeAvg10y":26.7,"roeAvg5y":18.59,"yearsAvailable":20},"quarterly":[{"capex":580266917,"ebitMargin":5.87,"fcf":2668910468,"fcfMargin":5.76,"grossMargin":30.68,"netDebt":5288000000,"netIncome":1428418283,"operatingCf":3292681515,"quarter":3,"revenue":46307002320,"roc":19.03,"roe":20.92,"sharesOutstanding":1703838307,"year":2024},{"capex":580266917,"ebitMargin":5.87,"fcf":2668910468,"fcfMargin":5.76,"grossMargin":30.68,"netDebt":5288000000,"netIncome":1428418283,"operatingCf":3292681515,"quarter":4,"revenue":46307002320,"roc":19.03,"roe":20.92,"sharesOutstanding":1703838307,"year":2024},{"capex":561888037,"ebitMargin":5.86,"fcf":2697963225,"fcfMargin":5.61,"grossMargin":60.71,"netDebt":6458983600,"netIncome":1485847174,"operatingCf":3259851264,"quarter":1,"revenue":48116977546,"roc":19.56,"roe":21.35,"sharesOutstanding":1698000000,"year":2025},{"capex":561888037,"ebitMargin":5.86,"fcf":2697963225,"fcfMargin":5.61,"grossMargin":60.71,"netDebt":6458983600,"netIncome":1485847174,"operatingCf":3259851264,"quarter":2,"revenue":48116977546,"roc":19.56,"roe":21.35,"sharesOutstanding":1698000000,"year":2025},{"capex":531780355,"ebitMargin":6.43,"fcf":2804160839,"fcfMargin":6.08,"grossMargin":72.85,"netDebt":6413520401,"netIncome":1886376911,"operatingCf":3335941196,"quarter":3,"revenue":46116092841,"roc":18.48,"roe":24.66,"sharesOutstanding":1699000000,"year":2025},{"capex":531780355,"ebitMargin":6.43,"fcf":2804160839,"fcfMargin":6.08,"grossMargin":72.85,"netDebt":6413520401,"netIncome":1886376911,"operatingCf":3335941196,"quarter":4,"revenue":46116092841,"roc":18.48,"roe":24.66,"sharesOutstanding":1699000000,"year":2025},{"capex":631932610,"ebitMargin":6.51,"fcf":3006838836,"fcfMargin":6.19,"grossMargin":38.91,"netDebt":8608000000,"netIncome":2036948020,"operatingCf":3638771447,"quarter":1,"revenue":48545117615,"roc":17.53,"roe":25.63,"sharesOutstanding":1699000000,"year":2026},{"capex":631932610,"ebitMargin":6.51,"fcf":3006838836,"fcfMargin":6.19,"grossMargin":38.91,"netDebt":8608000000,"netIncome":2036948020,"operatingCf":3638771447,"quarter":2,"revenue":48545117615,"roc":17.53,"roe":25.63,"sharesOutstanding":1699000000,"year":2026}]}