{"annual":[{"capex":4650000000,"ebitMargin":36.91,"fcf":2694000000,"fcfMargin":12.35,"grossMargin":41.15,"netDebt":12810000000,"netIncome":4772000000,"operatingCf":7344000000,"revenue":21813000000,"roc":15.67,"roe":23.05,"sharesOutstanding":869400000,"year":2015},{"capex":3505000000,"ebitMargin":36.47,"fcf":4020000000,"fcfMargin":20.16,"grossMargin":41.47,"netDebt":13730000000,"netIncome":4233000000,"operatingCf":7525000000,"revenue":19941000000,"roc":13.96,"roe":21.24,"sharesOutstanding":835400000,"year":2016},{"capex":3257000000,"ebitMargin":37.95,"fcf":3973000000,"fcfMargin":18.71,"grossMargin":42.42,"netDebt":15669000000,"netIncome":10712000000,"operatingCf":7230000000,"revenue":21240000000,"roc":14.96,"roe":43.1,"sharesOutstanding":801700000,"year":2017},{"capex":3437000000,"ebitMargin":37.3,"fcf":5249000000,"fcfMargin":22.99,"grossMargin":41.78,"netDebt":21118000000,"netIncome":5966000000,"operatingCf":8686000000,"revenue":22832000000,"roc":15.62,"roe":29.21,"sharesOutstanding":754300000,"year":2018},{"capex":3453000000,"ebitMargin":39.4,"fcf":5156000000,"fcfMargin":23.75,"grossMargin":44.29,"netDebt":26202000000,"netIncome":5919000000,"operatingCf":8609000000,"revenue":21708000000,"roc":14.92,"roe":32.65,"sharesOutstanding":706100000,"year":2019},{"capex":2927000000,"ebitMargin":40.11,"fcf":5613000000,"fcfMargin":28.74,"grossMargin":46.99,"netDebt":26534000000,"netIncome":5349000000,"operatingCf":8540000000,"revenue":19533000000,"roc":13.45,"roe":31.54,"sharesOutstanding":679100000,"year":2020},{"capex":2936000000,"ebitMargin":42.83,"fcf":6096000000,"fcfMargin":27.96,"grossMargin":48.22,"netDebt":30528000000,"netIncome":6523000000,"operatingCf":9032000000,"revenue":21804000000,"roc":16.16,"roe":46.06,"sharesOutstanding":655400000,"year":2021},{"capex":3620000000,"ebitMargin":39.87,"fcf":5742000000,"fcfMargin":23.08,"grossMargin":45.05,"netDebt":33984000000,"netIncome":6998000000,"operatingCf":9362000000,"revenue":24875000000,"roc":16.55,"roe":57.54,"sharesOutstanding":624000000,"year":2022},{"capex":3606000000,"ebitMargin":37.65,"fcf":4773000000,"fcfMargin":19.79,"grossMargin":43.65,"netDebt":33124000000,"netIncome":6379000000,"operatingCf":8379000000,"revenue":24119000000,"roc":14.64,"roe":43.14,"sharesOutstanding":610200000,"year":2023},{"capex":3452000000,"ebitMargin":40.05,"fcf":5894000000,"fcfMargin":24.31,"grossMargin":45.52,"netDebt":31447000000,"netIncome":6747000000,"operatingCf":9346000000,"revenue":24250000000,"roc":15.55,"roe":39.95,"sharesOutstanding":608600000,"year":2024},{"capex":3791000000,"ebitMargin":40.14,"fcf":5499000000,"fcfMargin":22.44,"grossMargin":59.38,"netDebt":30539000000,"netIncome":7138000000,"operatingCf":9290000000,"revenue":24510000000,"roc":15.21,"roe":38.65,"sharesOutstanding":593500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.31,"fcfCagr5y":-2.52,"roeAvg10y":38.31,"roeAvg5y":45.07,"yearsAvailable":20},"quarterly":[{"capex":3452000000,"ebitMargin":39.99,"fcf":5894000000,"fcfMargin":24.31,"grossMargin":45.46,"netDebt":31447000000,"netIncome":6747000000,"operatingCf":9346000000,"quarter":4,"revenue":24250000000,"roc":15.53,"roe":39.95,"sharesOutstanding":608600000,"year":2024},{"capex":3561000000,"ebitMargin":39.99,"fcf":5873000000,"fcfMargin":24.22,"grossMargin":45.51,"netDebt":32493000000,"netIncome":6732000000,"operatingCf":9434000000,"quarter":1,"revenue":24246000000,"roc":15.57,"roe":41.97,"sharesOutstanding":601900000,"year":2025},{"capex":3595000000,"ebitMargin":40.27,"fcf":6261000000,"fcfMargin":25.67,"grossMargin":45.68,"netDebt":32896000000,"netIncome":6935000000,"operatingCf":9856000000,"quarter":2,"revenue":24393000000,"roc":15.81,"roe":42.66,"sharesOutstanding":594800000,"year":2025},{"capex":3714000000,"ebitMargin":40.59,"fcf":6013000000,"fcfMargin":24.5,"grossMargin":45.93,"netDebt":32040000000,"netIncome":7052000000,"operatingCf":9727000000,"quarter":3,"revenue":24546000000,"roc":15.71,"roe":40.75,"sharesOutstanding":593200000,"year":2025},{"capex":3791000000,"ebitMargin":40.09,"fcf":5499000000,"fcfMargin":22.44,"grossMargin":45.69,"netDebt":30539000000,"netIncome":7138000000,"operatingCf":9290000000,"quarter":4,"revenue":24510000000,"roc":15.19,"roe":38.65,"sharesOutstanding":593500000,"year":2025},{"capex":3822000000,"ebitMargin":40.09,"fcf":5698000000,"fcfMargin":23.07,"grossMargin":45.67,"netDebt":30761000000,"netIncome":7213000000,"operatingCf":9520000000,"quarter":1,"revenue":24700000000,"roc":15.22,"roe":37.15,"sharesOutstanding":593600000,"year":2026},{"capex":3759000000,"ebitMargin":39.93,"fcf":6504000000,"fcfMargin":25.6,"grossMargin":45.53,"netDebt":29555000000,"netIncome":7330000000,"operatingCf":10263000000,"quarter":2,"revenue":25410000000,"roc":15.47,"roe":35.46,"sharesOutstanding":594000000,"year":2026},{"capex":3833000000,"ebitMargin":39.98,"fcf":6694000000,"fcfMargin":25.39,"grossMargin":44.04,"netDebt":29126000000,"netIncome":7618000000,"operatingCf":10527000000,"quarter":3,"revenue":26363000000,"roc":15.73,"roe":34.6,"sharesOutstanding":594500000,"year":2026}]}