{"annual":[{"capex":3314000000,"ebitMargin":20.58,"fcf":12121000000,"fcfMargin":18.56,"grossMargin":49.6,"netDebt":23541000000,"netIncome":10508000000,"operatingCf":15435000000,"revenue":65299000000,"roc":13.95,"roe":18.33,"sharesOutstanding":2844400000,"year":2016},{"capex":3384000000,"ebitMargin":21.16,"fcf":9369000000,"fcfMargin":14.4,"grossMargin":49.83,"netDebt":26074000000,"netIncome":15326000000,"operatingCf":12753000000,"revenue":65058000000,"roc":15.26,"roe":27.77,"sharesOutstanding":2740400000,"year":2017},{"capex":3717000000,"ebitMargin":19.99,"fcf":11150000000,"fcfMargin":16.68,"grossMargin":48.48,"netDebt":28824000000,"netIncome":9750000000,"operatingCf":14867000000,"revenue":66832000000,"roc":14.84,"roe":18.64,"sharesOutstanding":2656700000,"year":2018},{"capex":3347000000,"ebitMargin":8.11,"fcf":11895000000,"fcfMargin":17.57,"grossMargin":48.63,"netDebt":25862000000,"netIncome":3897000000,"operatingCf":15242000000,"revenue":67684000000,"roc":6.45,"roe":8.26,"sharesOutstanding":2539500000,"year":2019},{"capex":3073000000,"ebitMargin":22.14,"fcf":14330000000,"fcfMargin":20.2,"grossMargin":50.32,"netDebt":19430000000,"netIncome":13027000000,"operatingCf":17403000000,"revenue":70950000000,"roc":17.9,"roe":28,"sharesOutstanding":2625800000,"year":2020},{"capex":2787000000,"ebitMargin":23.63,"fcf":15584000000,"fcfMargin":20.47,"grossMargin":51.25,"netDebt":22550000000,"netIncome":14306000000,"operatingCf":18371000000,"revenue":76118000000,"roc":20.87,"roe":30.85,"sharesOutstanding":2601000000,"year":2021},{"capex":3156000000,"ebitMargin":22.21,"fcf":13567000000,"fcfMargin":16.92,"grossMargin":47.43,"netDebt":25079000000,"netIncome":14742000000,"operatingCf":16723000000,"revenue":80187000000,"roc":21.17,"roe":31.64,"sharesOutstanding":2539100000,"year":2022},{"capex":3062000000,"ebitMargin":22.11,"fcf":13786000000,"fcfMargin":16.81,"grossMargin":47.86,"netDebt":27178000000,"netIncome":14653000000,"operatingCf":16848000000,"revenue":82006000000,"roc":21.32,"roe":31.33,"sharesOutstanding":2483900000,"year":2023},{"capex":3322000000,"ebitMargin":22.07,"fcf":16524000000,"fcfMargin":19.66,"grossMargin":51.39,"netDebt":23887000000,"netIncome":14879000000,"operatingCf":19846000000,"revenue":84039000000,"roc":20.9,"roe":29.59,"sharesOutstanding":2471900000,"year":2024},{"capex":3773000000,"ebitMargin":24.26,"fcf":14044000000,"fcfMargin":16.66,"grossMargin":51.16,"netDebt":25907000000,"netIncome":15974000000,"operatingCf":17818000000,"revenue":84284000000,"roc":22.93,"roe":30.71,"sharesOutstanding":2454400000,"year":2025},{"capex":4409000000,"ebitMargin":22.69,"fcf":15147000000,"fcfMargin":17.4,"grossMargin":50.18,"netDebt":25084000000,"netIncome":16046000000,"operatingCf":19556000000,"revenue":87032000000,"roc":22.49,"roe":29.54,"sharesOutstanding":2422500000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":4.3,"fcfCagr5y":2.11,"roeAvg10y":26.63,"roeAvg5y":30.56,"yearsAvailable":20},"quarterly":[{"capex":3498000000,"ebitMargin":23.57,"fcf":15471000000,"fcfMargin":18.34,"grossMargin":51.34,"netDebt":24457000000,"netIncome":15480000000,"operatingCf":18969000000,"quarter":4,"revenue":84346000000,"roc":22.38,"roe":30.25,"sharesOutstanding":2458100000,"year":2024},{"capex":3560000000,"ebitMargin":23.81,"fcf":15026000000,"fcfMargin":17.9,"grossMargin":51.29,"netDebt":25025000000,"netIncome":15495000000,"operatingCf":18586000000,"quarter":1,"revenue":83927000000,"roc":22.52,"roe":29.64,"sharesOutstanding":2449800000,"year":2025},{"capex":3773000000,"ebitMargin":24.26,"fcf":14044000000,"fcfMargin":16.66,"grossMargin":51.16,"netDebt":25907000000,"netIncome":15974000000,"operatingCf":17817000000,"quarter":2,"revenue":84284000000,"roc":22.93,"roe":30.71,"sharesOutstanding":2454400000,"year":2025},{"capex":3980000000,"ebitMargin":24.15,"fcf":14943000000,"fcfMargin":17.59,"grossMargin":50.98,"netDebt":24775000000,"netIncome":16765000000,"operatingCf":18923000000,"quarter":3,"revenue":84933000000,"roc":22.89,"roe":31.47,"sharesOutstanding":2436800000,"year":2025},{"capex":4222000000,"ebitMargin":23.62,"fcf":14848000000,"fcfMargin":17.42,"grossMargin":50.68,"netDebt":25814000000,"netIncome":16466000000,"operatingCf":19070000000,"quarter":4,"revenue":85259000000,"roc":22.23,"roe":31.04,"sharesOutstanding":2424000000,"year":2025},{"capex":4382000000,"ebitMargin":23.24,"fcf":15028000000,"fcfMargin":17.33,"grossMargin":50.33,"netDebt":24720000000,"netIncome":16665000000,"operatingCf":19410000000,"quarter":1,"revenue":86718000000,"roc":22.36,"roe":30.58,"sharesOutstanding":2416500000,"year":2026},{"capex":4409000000,"ebitMargin":22.69,"fcf":15147000000,"fcfMargin":17.4,"grossMargin":50.18,"netDebt":25084000000,"netIncome":16046000000,"operatingCf":19556000000,"quarter":2,"revenue":87032000000,"roc":22.49,"roe":29.54,"sharesOutstanding":2422500000,"year":2026},{"capex":4575000000,"ebitMargin":22.55,"fcf":15340000000,"fcfMargin":17.45,"grossMargin":49.78,"netDebt":23560000000,"netIncome":16027000000,"operatingCf":19915000000,"quarter":3,"revenue":87922000000,"roc":22.5,"roe":29.09,"sharesOutstanding":2407200000,"year":2026}]}