{"annual":[{"capex":2562000000,"ebitMargin":30.34,"fcf":808000000,"fcfMargin":6.84,"grossMargin":31.55,"netDebt":9907000000,"netIncome":1967000000,"operatingCf":3370000000,"revenue":11811000000,"roc":10.83,"roe":16.86,"sharesOutstanding":2952000000,"year":2015},{"capex":2398000000,"ebitMargin":29.58,"fcf":643000000,"fcfMargin":5.81,"grossMargin":30.48,"netDebt":10690000000,"netIncome":1713000000,"operatingCf":3041000000,"revenue":11069000000,"roc":9.81,"roe":14.65,"sharesOutstanding":2844000000,"year":2016},{"capex":2040000000,"ebitMargin":32.85,"fcf":1432000000,"fcfMargin":12.55,"grossMargin":33.85,"netDebt":11408000000,"netIncome":5470000000,"operatingCf":3472000000,"revenue":11408000000,"roc":11.07,"roe":37.16,"sharesOutstanding":2742000000,"year":2017},{"capex":1745000000,"ebitMargin":37.9,"fcf":2896000000,"fcfMargin":23.64,"grossMargin":38.7,"netDebt":13899000000,"netIncome":3308000000,"operatingCf":4641000000,"revenue":12250000000,"roc":13.34,"roe":26.3,"sharesOutstanding":2583000000,"year":2018},{"capex":1657000000,"ebitMargin":39.75,"fcf":3193000000,"fcfMargin":26.75,"grossMargin":40.65,"netDebt":15773000000,"netIncome":3331000000,"operatingCf":4850000000,"revenue":11937000000,"roc":13.14,"roe":28.08,"sharesOutstanding":2393999952,"year":2019},{"capex":1626000000,"ebitMargin":40.96,"fcf":2637000000,"fcfMargin":24.92,"grossMargin":41.97,"netDebt":14031000000,"netIncome":2765000000,"operatingCf":4263000000,"revenue":10583000000,"roc":11.48,"roe":21.11,"sharesOutstanding":2303999953,"year":2020},{"capex":1791000000,"ebitMargin":41.2,"fcf":3308000000,"fcfMargin":26.42,"grossMargin":42.24,"netDebt":14605000000,"netIncome":3781000000,"operatingCf":5099000000,"revenue":12522000000,"roc":13.47,"roe":28.01,"sharesOutstanding":2255000000,"year":2021},{"capex":2133000000,"ebitMargin":40.09,"fcf":3486000000,"fcfMargin":23.47,"grossMargin":38.48,"netDebt":16577000000,"netIncome":4114000000,"operatingCf":5619000000,"revenue":14853000000,"roc":15.1,"roe":32.59,"sharesOutstanding":2141000000,"year":2022},{"capex":2257000000,"ebitMargin":37.3,"fcf":3257000000,"fcfMargin":22.22,"grossMargin":38.23,"netDebt":17671000000,"netIncome":3668000000,"operatingCf":5514000000,"revenue":14657000000,"roc":14.02,"roe":30.62,"sharesOutstanding":2013000000,"year":2023},{"capex":2529000000,"ebitMargin":36.91,"fcf":2718000000,"fcfMargin":18.69,"grossMargin":37.87,"netDebt":18056000000,"netIncome":3470000000,"operatingCf":5247000000,"revenue":14540000000,"roc":13.59,"roe":27.76,"sharesOutstanding":1943000000,"year":2024},{"capex":2902000000,"ebitMargin":32.08,"fcf":1711000000,"fcfMargin":12.14,"grossMargin":33.25,"netDebt":18682000000,"netIncome":2889000000,"operatingCf":4613000000,"revenue":14092000000,"roc":11.15,"roe":21.95,"sharesOutstanding":1864000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.04,"fcfCagr5y":-6.59,"roeAvg10y":26.82,"roeAvg5y":28.18,"yearsAvailable":20},"quarterly":[{"capex":2529000000,"ebitMargin":36.7,"fcf":2718000000,"fcfMargin":18.69,"grossMargin":36.7,"netDebt":18056000000,"netIncome":3470000000,"operatingCf":5247000000,"quarter":4,"revenue":14540000000,"roc":13.51,"roe":27.76,"sharesOutstanding":1921000000,"year":2024},{"capex":2724000000,"ebitMargin":35.29,"fcf":2694000000,"fcfMargin":18.86,"grossMargin":35.29,"netDebt":18476000000,"netIncome":3236000000,"operatingCf":5418000000,"quarter":1,"revenue":14282000000,"roc":12.67,"roe":26.59,"sharesOutstanding":1892000000,"year":2025},{"capex":2958000000,"ebitMargin":34.55,"fcf":2006000000,"fcfMargin":14.17,"grossMargin":34.55,"netDebt":19263000000,"netIncome":3102000000,"operatingCf":4964000000,"quarter":2,"revenue":14155000000,"roc":12.24,"roe":25.06,"sharesOutstanding":1869000000,"year":2025},{"capex":3063000000,"ebitMargin":32.73,"fcf":1552000000,"fcfMargin":10.99,"grossMargin":33.89,"netDebt":19031000000,"netIncome":2902000000,"operatingCf":4615000000,"quarter":3,"revenue":14123000000,"roc":11.47,"roe":22.75,"sharesOutstanding":1867000000,"year":2025},{"capex":2902000000,"ebitMargin":32.08,"fcf":1711000000,"fcfMargin":12.14,"grossMargin":33.25,"netDebt":18682000000,"netIncome":2889000000,"operatingCf":4613000000,"quarter":4,"revenue":14092000000,"roc":11.15,"roe":21.95,"sharesOutstanding":1864000000,"year":2025},{"capex":2726000000,"ebitMargin":33.45,"fcf":1904000000,"fcfMargin":13.45,"grossMargin":37.54,"netDebt":18373000000,"netIncome":3050000000,"operatingCf":4630000000,"quarter":1,"revenue":14151000000,"roc":11.54,"roe":22.47,"sharesOutstanding":1862000000,"year":2026},{"capex":2526000000,"ebitMargin":34.15,"fcf":2796000000,"fcfMargin":19.27,"grossMargin":54.88,"netDebt":18350000000,"netIncome":3223000000,"operatingCf":5322000000,"quarter":2,"revenue":14512000000,"roc":12.22,"roe":22.89,"sharesOutstanding":1859000000,"year":2026},{"capex":2389000000,"ebitMargin":36.4,"fcf":3213000000,"fcfMargin":21.5,"grossMargin":55.43,"netDebt":18073000000,"netIncome":3581000000,"operatingCf":5602000000,"quarter":3,"revenue":14942000000,"roc":13.32,"roe":24.91,"sharesOutstanding":1853000000,"year":2026}]}