{"annual":[{"capex":2649000000,"ebitMargin":3.09,"fcf":643000000,"fcfMargin":0.54,"grossMargin":13.32,"netDebt":1782000000,"netIncome":2350000000,"operatingCf":3292000000,"revenue":118719000000,"roc":20.88,"roe":19.46,"sharesOutstanding":441263000,"year":2016},{"capex":2502000000,"ebitMargin":3.19,"fcf":4224000000,"fcfMargin":3.27,"grossMargin":13.29,"netDebt":2113000000,"netIncome":2679000000,"operatingCf":6726000000,"revenue":129025000000,"roc":21.81,"roe":24.86,"sharesOutstanding":440937000,"year":2017},{"capex":2969000000,"ebitMargin":3.16,"fcf":2805000000,"fcfMargin":1.98,"grossMargin":13.01,"netDebt":432000000,"netIncome":3134000000,"operatingCf":5774000000,"revenue":141576000000,"roc":21.43,"roe":23.92,"sharesOutstanding":441834000,"year":2018},{"capex":2998000000,"ebitMargin":3.1,"fcf":3358000000,"fcfMargin":2.2,"grossMargin":12.98,"netDebt":-1561000000,"netIncome":3659000000,"operatingCf":6356000000,"revenue":152703000000,"roc":21.37,"roe":23.48,"sharesOutstanding":442923000,"year":2019},{"capex":2810000000,"ebitMargin":3.26,"fcf":6051000000,"fcfMargin":3.63,"grossMargin":13.09,"netDebt":-1191000000,"netIncome":4002000000,"operatingCf":8861000000,"revenue":166761000000,"roc":17.7,"roe":21.89,"sharesOutstanding":443901000,"year":2020},{"capex":3588000000,"ebitMargin":3.42,"fcf":5370000000,"fcfMargin":2.74,"grossMargin":12.88,"netDebt":149000000,"netIncome":5007000000,"operatingCf":8958000000,"revenue":195929000000,"roc":22.49,"roe":28.51,"sharesOutstanding":444346000,"year":2021},{"capex":3891000000,"ebitMargin":3.43,"fcf":3501000000,"fcfMargin":1.54,"grossMargin":12.15,"netDebt":703000000,"netIncome":5844000000,"operatingCf":7392000000,"revenue":226954000000,"roc":24.23,"roe":28.31,"sharesOutstanding":444757000,"year":2022},{"capex":4323000000,"ebitMargin":3.35,"fcf":6745000000,"fcfMargin":2.78,"grossMargin":12.26,"netDebt":-3164000000,"netIncome":6292000000,"operatingCf":11068000000,"revenue":242290000000,"roc":22.91,"roe":25.11,"sharesOutstanding":444452000,"year":2023},{"capex":4710000000,"ebitMargin":3.65,"fcf":6629000000,"fcfMargin":2.61,"grossMargin":12.61,"netDebt":43000000,"netIncome":7367000000,"operatingCf":11339000000,"revenue":254453000000,"roc":27.02,"roe":31.19,"sharesOutstanding":444759000,"year":2024},{"capex":5498000000,"ebitMargin":3.77,"fcf":7837000000,"fcfMargin":2.85,"grossMargin":12.84,"netDebt":-3940000000,"netIncome":8099000000,"operatingCf":13335000000,"revenue":275235000000,"roc":25.96,"roe":27.77,"sharesOutstanding":444803000,"year":2025},{"capex":6435000000,"ebitMargin":3.85,"fcf":9390000000,"fcfMargin":3.1,"grossMargin":12.82,"netDebt":-11631000000,"netIncome":9226000000,"operatingCf":15825000000,"revenue":303154000000,"roc":25.91,"roe":25.77,"sharesOutstanding":444427000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":15.24,"fcfCagr5y":15.17,"roeAvg10y":26.08,"roeAvg5y":27.63,"yearsAvailable":21},"quarterly":[{"capex":4934000000,"ebitMargin":3.67,"fcf":5014000000,"fcfMargin":1.94,"grossMargin":12.67,"netDebt":-2777000000,"netIncome":7576000000,"operatingCf":9948000000,"quarter":4,"revenue":258805000000,"roc":27.06,"roe":30.98,"sharesOutstanding":444977000,"year":2024},{"capex":5040000000,"ebitMargin":3.69,"fcf":6925000000,"fcfMargin":2.62,"grossMargin":12.67,"netDebt":-4219000000,"netIncome":7621000000,"operatingCf":11965000000,"quarter":1,"revenue":264086000000,"roc":26.92,"roe":29.8,"sharesOutstanding":444886000,"year":2025},{"capex":5109000000,"ebitMargin":3.75,"fcf":7317000000,"fcfMargin":2.72,"grossMargin":12.78,"netDebt":-5478000000,"netIncome":7843000000,"operatingCf":12426000000,"quarter":2,"revenue":268776000000,"roc":26.6,"roe":28.91,"sharesOutstanding":444762000,"year":2025},{"capex":5498000000,"ebitMargin":3.77,"fcf":7837000000,"fcfMargin":2.85,"grossMargin":12.84,"netDebt":-3940000000,"netIncome":8099000000,"operatingCf":13335000000,"quarter":3,"revenue":275235000000,"roc":25.96,"roe":27.77,"sharesOutstanding":444706000,"year":2025},{"capex":5760000000,"ebitMargin":3.8,"fcf":9003000000,"fcfMargin":3.21,"grossMargin":12.88,"netDebt":-8115000000,"netIncome":8302000000,"operatingCf":14763000000,"quarter":4,"revenue":280391000000,"roc":25.99,"roe":27.4,"sharesOutstanding":443919000,"year":2025},{"capex":5912000000,"ebitMargin":3.82,"fcf":9099000000,"fcfMargin":3.18,"grossMargin":12.93,"netDebt":-9218000000,"netIncome":8549000000,"operatingCf":15011000000,"quarter":1,"revenue":286265000000,"roc":25.52,"roe":26.64,"sharesOutstanding":443652540,"year":2026},{"capex":6194000000,"ebitMargin":3.82,"fcf":8806000000,"fcfMargin":3,"grossMargin":12.88,"netDebt":null,"netIncome":8838000000,"operatingCf":15000000000,"quarter":2,"revenue":293587000000,"roc":25.34,"roe":26.38,"sharesOutstanding":443478804,"year":2026},{"capex":6435000000,"ebitMargin":3.85,"fcf":9390000000,"fcfMargin":3.1,"grossMargin":12.82,"netDebt":-11631000000,"netIncome":9226000000,"operatingCf":15825000000,"quarter":3,"revenue":303154000000,"roc":25.91,"roe":25.77,"sharesOutstanding":444364000,"year":2026}]}