{"annual":[{"capex":889380000,"ebitMargin":11.97,"fcf":2067535000,"fcfMargin":6.68,"grossMargin":28.79,"netDebt":-471400000,"netIncome":2277658000,"operatingCf":2959900000,"revenue":30944938000,"roc":52.2,"roe":52.88,"sharesOutstanding":1366502000,"year":2016},{"capex":1024747000,"ebitMargin":11.6,"fcf":2577200000,"fcfMargin":7.77,"grossMargin":28.98,"netDebt":-702200000,"netIncome":2298234000,"operatingCf":3626859000,"revenue":33183744000,"roc":47.66,"roe":50.95,"sharesOutstanding":1328864000,"year":2017},{"capex":1057617000,"ebitMargin":11.12,"fcf":1968000000,"fcfMargin":5.49,"grossMargin":28.89,"netDebt":-527900000,"netIncome":2607948000,"operatingCf":3025600000,"revenue":35864664000,"roc":44.64,"roe":50.66,"sharesOutstanding":1292210000,"year":2018},{"capex":1125139000,"ebitMargin":10.82,"fcf":2963400000,"fcfMargin":7.6,"grossMargin":28.59,"netDebt":-796600000,"netIncome":3059798000,"operatingCf":4088500000,"revenue":38972934000,"roc":47.96,"roe":60.61,"sharesOutstanding":1259252000,"year":2019},{"capex":1223100000,"ebitMargin":10.59,"fcf":2843600000,"fcfMargin":6.82,"grossMargin":28.46,"netDebt":8247722000,"netIncome":3272193000,"operatingCf":4066700000,"revenue":41716977000,"roc":25.99,"roe":55.01,"sharesOutstanding":1226519000,"year":2020},{"capex":568000000,"ebitMargin":1.81,"fcf":3993900000,"fcfMargin":12.43,"grossMargin":23.66,"netDebt":5033856000,"netIncome":90000000,"operatingCf":4561900000,"revenue":32137000000,"roc":2.91,"roe":1.54,"sharesOutstanding":1214703000,"year":2021},{"capex":1044800000,"ebitMargin":9.79,"fcf":2012700000,"fcfMargin":4.15,"grossMargin":28.5,"netDebt":6281000000,"netIncome":3283000000,"operatingCf":3057500000,"revenue":48550000000,"roc":26.43,"roe":54.69,"sharesOutstanding":1215591000,"year":2022},{"capex":1457000000,"ebitMargin":9.73,"fcf":2627000000,"fcfMargin":5.26,"grossMargin":27.61,"netDebt":7267000000,"netIncome":3498000000,"operatingCf":4084000000,"revenue":49936000000,"roc":26.93,"roe":54.97,"sharesOutstanding":1178000000,"year":2023},{"capex":1722000000,"ebitMargin":10.69,"fcf":4335000000,"fcfMargin":8,"grossMargin":30,"netDebt":6942000000,"netIncome":4474000000,"operatingCf":6057000000,"revenue":54217000000,"roc":30.04,"roe":61.27,"sharesOutstanding":1159000000,"year":2024},{"capex":1918000000,"ebitMargin":11.18,"fcf":4198000000,"fcfMargin":7.45,"grossMargin":30.6,"netDebt":7443000000,"netIncome":4864000000,"operatingCf":6116000000,"revenue":56360000000,"roc":30.38,"roe":57.95,"sharesOutstanding":1142000000,"year":2025},{"capex":1957000000,"ebitMargin":11.89,"fcf":4917000000,"fcfMargin":8.14,"grossMargin":30.96,"netDebt":7259000000,"netIncome":5494000000,"operatingCf":6874000000,"revenue":60372000000,"roc":32.04,"roe":53.92,"sharesOutstanding":1125000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":9.28,"fcfCagr5y":15.92,"roeAvg10y":50.16,"roeAvg5y":56.56,"yearsAvailable":20},"quarterly":[{"capex":1846000000,"ebitMargin":11.07,"fcf":4366000000,"fcfMargin":7.74,"grossMargin":30.4,"netDebt":7996000000,"netIncome":4869000000,"operatingCf":6212000000,"quarter":4,"revenue":56421000000,"roc":30.58,"roe":59.57,"sharesOutstanding":1141000000,"year":2024},{"capex":1918000000,"ebitMargin":11.18,"fcf":4198000000,"fcfMargin":7.45,"grossMargin":30.6,"netDebt":7443000000,"netIncome":4864000000,"operatingCf":6116000000,"quarter":1,"revenue":56360000000,"roc":30.38,"roe":57.95,"sharesOutstanding":1138000000,"year":2025},{"capex":1996000000,"ebitMargin":11.02,"fcf":3777000000,"fcfMargin":6.63,"grossMargin":30.48,"netDebt":8807000000,"netIncome":4830000000,"operatingCf":5773000000,"quarter":2,"revenue":56992000000,"roc":29.85,"roe":56.8,"sharesOutstanding":1132000000,"year":2025},{"capex":1894000000,"ebitMargin":11.18,"fcf":4041000000,"fcfMargin":6.98,"grossMargin":30.57,"netDebt":8482000000,"netIncome":4974000000,"operatingCf":5935000000,"quarter":3,"revenue":57925000000,"roc":30.01,"roe":56.1,"sharesOutstanding":1128000000,"year":2025},{"capex":2003000000,"ebitMargin":11.45,"fcf":4418000000,"fcfMargin":7.49,"grossMargin":30.95,"netDebt":8554000000,"netIncome":5119000000,"operatingCf":6421000000,"quarter":4,"revenue":58979000000,"roc":31.88,"roe":54.7,"sharesOutstanding":1126000000,"year":2025},{"capex":1957000000,"ebitMargin":12.03,"fcf":4917000000,"fcfMargin":8.14,"grossMargin":31.06,"netDebt":7259000000,"netIncome":5494000000,"operatingCf":6874000000,"quarter":1,"revenue":60372000000,"roc":32.41,"roe":53.92,"sharesOutstanding":1125000000,"year":2026},{"capex":2122000000,"ebitMargin":12.39,"fcf":5477000000,"fcfMargin":8.89,"grossMargin":31.44,"netDebt":8600000000,"netIncome":5790000000,"operatingCf":7599000000,"quarter":2,"revenue":61584000000,"roc":32.75,"roe":55.66,"sharesOutstanding":1120000000,"year":2026},{"capex":2158000000,"ebitMargin":12.83,"fcf":5876000000,"fcfMargin":9.42,"grossMargin":32.09,"netDebt":8313000000,"netIncome":6067000000,"operatingCf":8034000000,"quarter":3,"revenue":62363000000,"roc":33.67,"roe":56.96,"sharesOutstanding":1117000000,"year":2026}]}