{"annual":[{"capex":2758000000,"ebitMargin":13.25,"fcf":7822000000,"fcfMargin":12.4,"grossMargin":54.44,"netDebt":24188000000,"netIncome":5452000000,"operatingCf":10580000000,"revenue":63056000000,"roc":16.04,"roe":45.73,"sharesOutstanding":1485000000,"year":2015},{"capex":3040000000,"ebitMargin":15.61,"fcf":7364000000,"fcfMargin":11.73,"grossMargin":55.06,"netDebt":27787000000,"netIncome":6329000000,"operatingCf":10404000000,"revenue":62799000000,"roc":18.73,"roe":57.04,"sharesOutstanding":1452000000,"year":2016},{"capex":2969000000,"ebitMargin":16.18,"fcf":7025000000,"fcfMargin":11.06,"grossMargin":54.67,"netDebt":28671000000,"netIncome":4857000000,"operatingCf":9994000000,"revenue":63525000000,"roc":17.33,"roe":44.6,"sharesOutstanding":1438000000,"year":2017},{"capex":3282000000,"ebitMargin":15.64,"fcf":6133000000,"fcfMargin":9.48,"grossMargin":54.56,"netDebt":23600000000,"netIncome":12515000000,"operatingCf":9415000000,"revenue":64661000000,"roc":18.21,"roe":86.2,"sharesOutstanding":1425000000,"year":2018},{"capex":4232000000,"ebitMargin":15.32,"fcf":5417000000,"fcfMargin":8.07,"grossMargin":55.13,"netDebt":26559000000,"netIncome":7314000000,"operatingCf":9649000000,"revenue":67161000000,"roc":17.72,"roe":49.19,"sharesOutstanding":1407000000,"year":2019},{"capex":4240000000,"ebitMargin":14.32,"fcf":6373000000,"fcfMargin":9.06,"grossMargin":54.82,"netDebt":35965000000,"netIncome":7120000000,"operatingCf":10613000000,"revenue":70372000000,"roc":14.49,"roe":52.54,"sharesOutstanding":1392000000,"year":2020},{"capex":4625000000,"ebitMargin":14.04,"fcf":6991000000,"fcfMargin":8.8,"grossMargin":53.35,"netDebt":35184000000,"netIncome":7618000000,"operatingCf":11616000000,"revenue":79474000000,"roc":16.87,"roe":47.48,"sharesOutstanding":1389000000,"year":2021},{"capex":5207000000,"ebitMargin":13.33,"fcf":5604000000,"fcfMargin":6.49,"grossMargin":53.03,"netDebt":34117000000,"netIncome":8910000000,"operatingCf":10811000000,"revenue":86392000000,"roc":17.6,"roe":51.58,"sharesOutstanding":1387000000,"year":2022},{"capex":5518000000,"ebitMargin":13.1,"fcf":7924000000,"fcfMargin":8.66,"grossMargin":54.21,"netDebt":34950000000,"netIncome":9074000000,"operatingCf":13442000000,"revenue":91471000000,"roc":17.41,"roe":49.04,"sharesOutstanding":1383000000,"year":2023},{"capex":5318000000,"ebitMargin":14.03,"fcf":7189000000,"fcfMargin":7.83,"grossMargin":54.55,"netDebt":36443000000,"netIncome":9578000000,"operatingCf":12507000000,"revenue":91854000000,"roc":18.97,"roe":53.09,"sharesOutstanding":1378000000,"year":2024},{"capex":4415000000,"ebitMargin":12.24,"fcf":7672000000,"fcfMargin":8.17,"grossMargin":54.15,"netDebt":40742000000,"netIncome":8240000000,"operatingCf":12087000000,"revenue":93925000000,"roc":15.41,"roe":40.38,"sharesOutstanding":1373000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.32,"fcfCagr5y":6.3,"roeAvg10y":53.12,"roeAvg5y":48.32,"yearsAvailable":20},"quarterly":[{"capex":5318000000,"ebitMargin":14.03,"fcf":7189000000,"fcfMargin":7.83,"grossMargin":54.55,"netDebt":36443000000,"netIncome":9578000000,"operatingCf":12507000000,"quarter":4,"revenue":91854000000,"roc":18.97,"roe":53.09,"sharesOutstanding":1378000000,"year":2024},{"capex":5307000000,"ebitMargin":12.41,"fcf":7268000000,"fcfMargin":7.54,"grossMargin":54.53,"netDebt":43753000000,"netIncome":8799000000,"operatingCf":12575000000,"quarter":1,"revenue":96330000000,"roc":17.34,"roe":47.77,"sharesOutstanding":1374000000,"year":2025},{"capex":5124000000,"ebitMargin":10.05,"fcf":7064000000,"fcfMargin":7.32,"grossMargin":54.24,"netDebt":43753000000,"netIncome":6979000000,"operatingCf":12188000000,"quarter":2,"revenue":96555000000,"roc":14.07,"roe":37.89,"sharesOutstanding":1374000000,"year":2025},{"capex":4967000000,"ebitMargin":9.67,"fcf":6788000000,"fcfMargin":6.99,"grossMargin":53.79,"netDebt":42723000000,"netIncome":6652000000,"operatingCf":11755000000,"quarter":3,"revenue":97173000000,"roc":12.52,"roe":34.31,"sharesOutstanding":1372000000,"year":2025},{"capex":4415000000,"ebitMargin":10.84,"fcf":7672000000,"fcfMargin":7.77,"grossMargin":53.97,"netDebt":40742000000,"netIncome":7669000000,"operatingCf":12087000000,"quarter":4,"revenue":98732000000,"roc":14.34,"roe":37.58,"sharesOutstanding":1371000000,"year":2025},{"capex":4259000000,"ebitMargin":12.71,"fcf":8842000000,"fcfMargin":9.26,"grossMargin":54.06,"netDebt":42253000000,"netIncome":8744000000,"operatingCf":13101000000,"quarter":1,"revenue":95449000000,"roc":15.92,"roe":40.89,"sharesOutstanding":1371000000,"year":2026},{"capex":4174000000,"ebitMargin":14.82,"fcf":9282000000,"fcfMargin":9.58,"grossMargin":53.96,"netDebt":42963000000,"netIncome":10462000000,"operatingCf":13456000000,"quarter":2,"revenue":96904000000,"roc":18.63,"roe":47.34,"sharesOutstanding":1369000000,"year":2026},{"capex":4098000000,"ebitMargin":15.32,"fcf":10471000000,"fcfMargin":10.66,"grossMargin":54.17,"netDebt":41206000000,"netIncome":10907000000,"operatingCf":14569000000,"quarter":3,"revenue":98241000000,"roc":19.44,"roe":48.93,"sharesOutstanding":1367000000,"year":2026}]}