{"annual":[{"capex":2523000000,"ebitMargin":34.72,"fcf":6076000000,"fcfMargin":33.89,"grossMargin":84.01,"netDebt":-4793000000,"netIncome":3688000000,"operatingCf":8599000000,"revenue":17928000000,"roc":13.11,"roe":8.34,"sharesOutstanding":2853000000,"year":2015},{"capex":4491000000,"ebitMargin":44.96,"fcf":11617000000,"fcfMargin":42.03,"grossMargin":86.29,"netDebt":-8903000000,"netIncome":10217000000,"operatingCf":16108000000,"revenue":27638000000,"roc":20.02,"roe":17.26,"sharesOutstanding":2925000000,"year":2016},{"capex":6733000000,"ebitMargin":49.7,"fcf":17483000000,"fcfMargin":43.01,"grossMargin":86.58,"netDebt":-8079000000,"netIncome":15934000000,"operatingCf":24216000000,"revenue":40653000000,"roc":25.01,"roe":21.43,"sharesOutstanding":2956000000,"year":2017},{"capex":13915000000,"ebitMargin":44.62,"fcf":15359000000,"fcfMargin":27.51,"grossMargin":83.25,"netDebt":-9519000000,"netIncome":22112000000,"operatingCf":29274000000,"revenue":55838000000,"roc":27.58,"roe":26.28,"sharesOutstanding":2921000000,"year":2018},{"capex":15102000000,"ebitMargin":33.93,"fcf":21212000000,"fcfMargin":30,"grossMargin":81.94,"netDebt":-8755000000,"netIncome":18485000000,"operatingCf":36314000000,"revenue":70697000000,"roc":20.27,"roe":18.29,"sharesOutstanding":2876000000,"year":2019},{"capex":15115000000,"ebitMargin":38.01,"fcf":23632000000,"fcfMargin":27.49,"grossMargin":80.58,"netDebt":-6922000000,"netIncome":29146000000,"operatingCf":38747000000,"revenue":85965000000,"roc":22.64,"roe":22.72,"sharesOutstanding":2888000000,"year":2020},{"capex":18567000000,"ebitMargin":39.65,"fcf":39116000000,"fcfMargin":33.17,"grossMargin":80.79,"netDebt":-2728000000,"netIncome":39370000000,"operatingCf":57683000000,"revenue":117929000000,"roc":32.28,"roe":31.53,"sharesOutstanding":2859000000,"year":2021},{"capex":31431000000,"ebitMargin":24.82,"fcf":19044000000,"fcfMargin":16.33,"grossMargin":78.35,"netDebt":11910000000,"netIncome":23200000000,"operatingCf":50475000000,"revenue":116609000000,"roc":18.24,"roe":18.45,"sharesOutstanding":2702000000,"year":2022},{"capex":27266000000,"ebitMargin":34.66,"fcf":43847000000,"fcfMargin":32.5,"grossMargin":80.76,"netDebt":-4628000000,"netIncome":39098000000,"operatingCf":71113000000,"revenue":134902000000,"roc":23.65,"roe":25.53,"sharesOutstanding":2629000000,"year":2023},{"capex":37256000000,"ebitMargin":42.18,"fcf":54072000000,"fcfMargin":32.87,"grossMargin":81.67,"netDebt":5171000000,"netIncome":62360000000,"operatingCf":91328000000,"revenue":164501000000,"roc":28.62,"roe":34.14,"sharesOutstanding":2614000000,"year":2024},{"capex":69691000000,"ebitMargin":41.44,"fcf":46109000000,"fcfMargin":22.94,"grossMargin":82,"netDebt":48024000000,"netIncome":60458000000,"operatingCf":115800000000,"revenue":200966000000,"roc":25.69,"roe":27.83,"sharesOutstanding":2574000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":19.27,"fcfCagr5y":20.76,"roeAvg10y":24.35,"roeAvg5y":27.5,"yearsAvailable":19},"quarterly":[{"capex":37256000000,"ebitMargin":42.18,"fcf":54072000000,"fcfMargin":32.87,"grossMargin":81.66,"netDebt":5171000000,"netIncome":62360000000,"operatingCf":91328000000,"quarter":4,"revenue":164500000000,"roc":28.61,"roe":34.14,"sharesOutstanding":2614000000,"year":2024},{"capex":43797000000,"ebitMargin":42.92,"fcf":52311000000,"fcfMargin":30.71,"grossMargin":81.75,"netDebt":20769000000,"netIncome":66635000000,"operatingCf":96108000000,"quarter":1,"revenue":170359000000,"roc":29.68,"roe":36.01,"sharesOutstanding":2590000000,"year":2025},{"capex":52162000000,"ebitMargin":44.02,"fcf":50137000000,"fcfMargin":28.04,"grossMargin":81.95,"netDebt":37555000000,"netIncome":71507000000,"operatingCf":102299000000,"quarter":2,"revenue":178804000000,"roc":30.57,"roe":36.66,"sharesOutstanding":2570000000,"year":2025},{"capex":62733000000,"ebitMargin":43.23,"fcf":44841000000,"fcfMargin":23.67,"grossMargin":82,"netDebt":40873000000,"netIncome":58528000000,"operatingCf":107574000000,"quarter":3,"revenue":189457000000,"roc":30.69,"roe":30.16,"sharesOutstanding":2572000000,"year":2025},{"capex":69691000000,"ebitMargin":41.44,"fcf":46109000000,"fcfMargin":22.94,"grossMargin":82,"netDebt":48024000000,"netIncome":60458000000,"operatingCf":115800000000,"quarter":4,"revenue":200966000000,"roc":25.69,"roe":27.83,"sharesOutstanding":2574000000,"year":2025},{"capex":75747000000,"ebitMargin":41.21,"fcf":48253000000,"fcfMargin":22.45,"grossMargin":81.94,"netDebt":63343000000,"netIncome":70587000000,"operatingCf":124000000000,"quarter":1,"revenue":214963000000,"roc":25.42,"roe":28.97,"sharesOutstanding":2564000000,"year":2026},{"capex":89325000000,"ebitMargin":38.08,"fcf":40976000000,"fcfMargin":17.95,"grossMargin":81.75,"netDebt":96856000000,"netIncome":68098000000,"operatingCf":130301000000,"quarter":2,"revenue":228248000000,"roc":22.09,"roe":26.07,"sharesOutstanding":2566000000,"year":2026},{"capex":104438000000,"ebitMargin":32.86,"fcf":28650000000,"fcfMargin":11.86,"grossMargin":81.03,"netDebt":100873000000,"netIncome":75249000000,"operatingCf":133088000000,"quarter":3,"revenue":241607000000,"roc":19.09,"roe":27.63,"sharesOutstanding":2573000000,"year":2026}]}