{"annual":[{"capex":3463000000,"ebitMargin":26.1,"fcf":15816000000,"fcfMargin":22.57,"grossMargin":69.27,"netDebt":6129000000,"netIncome":15409000000,"operatingCf":19279000000,"revenue":70074000000,"roc":17.31,"roe":21.66,"sharesOutstanding":2812900000,"year":2015},{"capex":3226000000,"ebitMargin":29.06,"fcf":15541000000,"fcfMargin":21.62,"grossMargin":69.69,"netDebt":8154000000,"netIncome":16540000000,"operatingCf":18767000000,"revenue":71890000000,"roc":18.18,"roe":23.49,"sharesOutstanding":2788900000,"year":2016},{"capex":3279000000,"ebitMargin":24.72,"fcf":17777000000,"fcfMargin":23.25,"grossMargin":66.72,"netDebt":16757000000,"netIncome":1300000000,"operatingCf":21056000000,"revenue":76450000000,"roc":14.91,"roe":2.16,"sharesOutstanding":2745300000,"year":2017},{"capex":3670000000,"ebitMargin":25.96,"fcf":18531000000,"fcfMargin":22.71,"grossMargin":66.79,"netDebt":12373000000,"netIncome":15297000000,"operatingCf":22201000000,"revenue":81581000000,"roc":17.4,"roe":25.6,"sharesOutstanding":2728700000,"year":2018},{"capex":3498000000,"ebitMargin":25.55,"fcf":19918000000,"fcfMargin":24.27,"grossMargin":66.42,"netDebt":10391000000,"netIncome":15119000000,"operatingCf":23416000000,"revenue":82059000000,"roc":17.22,"roe":25.42,"sharesOutstanding":2684300000,"year":2019},{"capex":3347000000,"ebitMargin":23.89,"fcf":20189000000,"fcfMargin":24.45,"grossMargin":65.58,"netDebt":21281000000,"netIncome":14714000000,"operatingCf":23536000000,"revenue":82584000000,"roc":14.9,"roe":23.25,"sharesOutstanding":2670700000,"year":2020},{"capex":3652000000,"ebitMargin":26.6,"fcf":19758000000,"fcfMargin":25.09,"grossMargin":70.28,"netDebt":19264000000,"netIncome":20878000000,"operatingCf":23410000000,"revenue":78740000000,"roc":15.31,"roe":28.2,"sharesOutstanding":2674000000,"year":2021},{"capex":4009000000,"ebitMargin":26.27,"fcf":17185000000,"fcfMargin":21.48,"grossMargin":69.25,"netDebt":26753000000,"netIncome":17941000000,"operatingCf":21194000000,"revenue":79990000000,"roc":15.97,"roe":23.36,"sharesOutstanding":2663900000,"year":2022},{"capex":4543000000,"ebitMargin":25.66,"fcf":18248000000,"fcfMargin":21.43,"grossMargin":68.59,"netDebt":7473000000,"netIncome":35153000000,"operatingCf":22791000000,"revenue":85159000000,"roc":18.02,"roe":51.11,"sharesOutstanding":2560400000,"year":2023},{"capex":4424000000,"ebitMargin":24.94,"fcf":19842000000,"fcfMargin":22.34,"grossMargin":69.07,"netDebt":12529000000,"netIncome":14066000000,"operatingCf":24266000000,"revenue":88821000000,"roc":17.07,"roe":19.68,"sharesOutstanding":2429400000,"year":2024},{"capex":4832000000,"ebitMargin":27.17,"fcf":19698000000,"fcfMargin":20.91,"grossMargin":67.88,"netDebt":28224000000,"netIncome":26804000000,"operatingCf":24530000000,"revenue":94193000000,"roc":17.64,"roe":32.87,"sharesOutstanding":2429400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.05,"fcfCagr5y":0.38,"roeAvg10y":25.51,"roeAvg5y":31.04,"yearsAvailable":20},"quarterly":[{"capex":6207000000,"ebitMargin":24.82,"fcf":18059000000,"fcfMargin":20.33,"grossMargin":69.07,"netDebt":12529000000,"netIncome":14066000000,"operatingCf":24266000000,"quarter":4,"revenue":88821000000,"roc":16.99,"roe":19.68,"sharesOutstanding":2427100000,"year":2024},{"capex":6195000000,"ebitMargin":24.71,"fcf":18588000000,"fcfMargin":20.81,"grossMargin":68.3,"netDebt":13778000000,"netIncome":21810000000,"operatingCf":24783000000,"quarter":1,"revenue":89331000000,"roc":16.14,"roe":27.92,"sharesOutstanding":2423800000,"year":2025},{"capex":6617000000,"ebitMargin":24.53,"fcf":16411000000,"fcfMargin":18.11,"grossMargin":67.92,"netDebt":32184000000,"netIncome":22661000000,"operatingCf":23028000000,"quarter":2,"revenue":90627000000,"roc":15.97,"roe":28.88,"sharesOutstanding":2419100000,"year":2025},{"capex":5126000000,"ebitMargin":26.09,"fcf":19078000000,"fcfMargin":20.7,"grossMargin":68.08,"netDebt":27564000000,"netIncome":25119000000,"operatingCf":24204000000,"quarter":3,"revenue":92149000000,"roc":16.94,"roe":31.69,"sharesOutstanding":2428600000,"year":2025},{"capex":4818000000,"ebitMargin":27.39,"fcf":19712000000,"fcfMargin":20.93,"grossMargin":67.88,"netDebt":28224000000,"netIncome":26804000000,"operatingCf":24530000000,"quarter":4,"revenue":94193000000,"roc":17.78,"roe":32.87,"sharesOutstanding":2439000000,"year":2025},{"capex":5072000000,"ebitMargin":26.87,"fcf":17798000000,"fcfMargin":18.47,"grossMargin":67.82,"netDebt":-4228000000,"netIncome":21040000000,"operatingCf":22870000000,"quarter":1,"revenue":96362000000,"roc":18.08,"roe":25.92,"sharesOutstanding":2445200000,"year":2026},{"capex":4995000000,"ebitMargin":26.81,"fcf":22613000000,"fcfMargin":23.09,"grossMargin":67.91,"netDebt":28614000000,"netIncome":21037000000,"operatingCf":27608000000,"quarter":2,"revenue":97929000000,"roc":17.96,"roe":24.76,"sharesOutstanding":2440100000,"year":2026},{"capex":5569000000,"ebitMargin":25.7,"fcf":20590000000,"fcfMargin":20.73,"grossMargin":68.81,"netDebt":27741000000,"netIncome":16095000000,"operatingCf":26159000000,"quarter":3,"revenue":99335000000,"roc":17.98,"roe":19.74,"sharesOutstanding":2448600000,"year":2026}]}