{"annual":[{"capex":8343000000,"ebitMargin":28.61,"fcf":24982000000,"fcfMargin":27.41,"grossMargin":64.04,"netDebt":47177000000,"netIncome":20539000000,"operatingCf":33325000000,"revenue":91154000000,"roc":19.41,"roe":28.53,"sharesOutstanding":8013000000,"year":2016},{"capex":8129000000,"ebitMargin":30.06,"fcf":31378000000,"fcfMargin":32.49,"grossMargin":64.52,"netDebt":78531000000,"netIncome":25489000000,"operatingCf":39507000000,"revenue":96571000000,"roc":16.44,"roe":35.21,"sharesOutstanding":7832000000,"year":2017},{"capex":11632000000,"ebitMargin":31.77,"fcf":32252000000,"fcfMargin":29.22,"grossMargin":65.25,"netDebt":69862000000,"netIncome":16571000000,"operatingCf":43884000000,"revenue":110360000000,"roc":17.5,"roe":20.03,"sharesOutstanding":7794000000,"year":2018},{"capex":13925000000,"ebitMargin":34.14,"fcf":38260000000,"fcfMargin":30.4,"grossMargin":65.9,"netDebt":67010000000,"netIncome":39240000000,"operatingCf":52185000000,"revenue":125843000000,"roc":19.78,"roe":38.35,"sharesOutstanding":7753000000,"year":2019},{"capex":15441000000,"ebitMargin":37.03,"fcf":45234000000,"fcfMargin":31.63,"grossMargin":67.78,"netDebt":57422000000,"netIncome":44281000000,"operatingCf":60675000000,"revenue":143015000000,"roc":23.13,"roe":37.43,"sharesOutstanding":7683000000,"year":2020},{"capex":20622000000,"ebitMargin":41.59,"fcf":56118000000,"fcfMargin":33.39,"grossMargin":68.93,"netDebt":53551000000,"netIncome":61271000000,"operatingCf":76740000000,"revenue":168088000000,"roc":28.52,"roe":43.15,"sharesOutstanding":7608000000,"year":2021},{"capex":23886000000,"ebitMargin":42.06,"fcf":65149000000,"fcfMargin":32.86,"grossMargin":68.4,"netDebt":47339000000,"netIncome":72738000000,"operatingCf":89035000000,"revenue":198270000000,"roc":30.91,"roe":43.68,"sharesOutstanding":7540000000,"year":2022},{"capex":28107000000,"ebitMargin":41.77,"fcf":59475000000,"fcfMargin":28.07,"grossMargin":68.92,"netDebt":25261000000,"netIncome":72361000000,"operatingCf":87582000000,"revenue":211915000000,"roc":28.76,"roe":35.09,"sharesOutstanding":7472000000,"year":2023},{"capex":44477000000,"ebitMargin":44.64,"fcf":74071000000,"fcfMargin":30.22,"grossMargin":69.76,"netDebt":48812000000,"netIncome":88136000000,"operatingCf":118548000000,"revenue":245122000000,"roc":28.29,"roe":32.83,"sharesOutstanding":7469000000,"year":2024},{"capex":64551000000,"ebitMargin":45.62,"fcf":71611000000,"fcfMargin":25.42,"grossMargin":68.82,"netDebt":30346000000,"netIncome":101832000000,"operatingCf":136162000000,"revenue":281724000000,"roc":26.9,"roe":29.65,"sharesOutstanding":7465000000,"year":2025},{"capex":115948000000,"ebitMargin":46.78,"fcf":66987000000,"fcfMargin":20.19,"grossMargin":67.94,"netDebt":107873300000,"netIncome":133749000000,"operatingCf":182935000000,"revenue":331839000000,"roc":26.33,"roe":30.23,"sharesOutstanding":7453000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":11.56,"fcfCagr5y":5.57,"roeAvg10y":34.56,"roeAvg5y":34.29,"yearsAvailable":20},"quarterly":[{"capex":49483000000,"ebitMargin":44.49,"fcf":72662000000,"fcfMargin":28.59,"grossMargin":69.35,"netDebt":75998000000,"netIncome":90512000000,"operatingCf":122145000000,"quarter":3,"revenue":254190000000,"roc":27.73,"roe":31.46,"sharesOutstanding":7470000000,"year":2024},{"capex":55552000000,"ebitMargin":44.96,"fcf":70031000000,"fcfMargin":26.75,"grossMargin":69.41,"netDebt":85427000000,"netIncome":92750000000,"operatingCf":125583000000,"quarter":4,"revenue":261802000000,"roc":27.7,"roe":30.64,"sharesOutstanding":7468000000,"year":2024},{"capex":61345000000,"ebitMargin":45.23,"fcf":69365000000,"fcfMargin":25.69,"grossMargin":69.07,"netDebt":76191000000,"netIncome":96635000000,"operatingCf":130710000000,"quarter":1,"revenue":270010000000,"roc":27.24,"roe":30.02,"sharesOutstanding":7461000000,"year":2025},{"capex":64551000000,"ebitMargin":45.62,"fcf":71611000000,"fcfMargin":25.42,"grossMargin":68.82,"netDebt":81942000000,"netIncome":101832000000,"operatingCf":136162000000,"quarter":2,"revenue":281724000000,"roc":26.9,"roe":29.65,"sharesOutstanding":7461000000,"year":2025},{"capex":69022000000,"ebitMargin":46.27,"fcf":78017000000,"fcfMargin":26.55,"grossMargin":68.76,"netDebt":91526000000,"netIncome":104912000000,"operatingCf":147039000000,"quarter":3,"revenue":293812000000,"roc":27.11,"roe":28.9,"sharesOutstanding":7466000000,"year":2025},{"capex":83094000000,"ebitMargin":46.67,"fcf":77412000000,"fcfMargin":25.34,"grossMargin":68.59,"netDebt":98982000000,"netIncome":119262000000,"operatingCf":160506000000,"quarter":4,"revenue":305453000000,"roc":26.63,"roe":30.51,"sharesOutstanding":7460000000,"year":2025},{"capex":97225000000,"ebitMargin":46.8,"fcf":72916000000,"fcfMargin":22.91,"grossMargin":68.31,"netDebt":93327000000,"netIncome":125216000000,"operatingCf":170141000000,"quarter":1,"revenue":318273000000,"roc":26.72,"roe":30.22,"sharesOutstanding":7445000000,"year":2026},{"capex":115948000000,"ebitMargin":46.78,"fcf":66987000000,"fcfMargin":20.19,"grossMargin":67.94,"netDebt":107873300000,"netIncome":133749000000,"operatingCf":182935000000,"quarter":2,"revenue":331839000000,"roc":26.33,"roe":30.23,"sharesOutstanding":7453000000,"year":2026}]}