{"annual":[{"capex":17775000000,"ebitMargin":24.92,"fcf":21252000000,"fcfMargin":16.15,"grossMargin":47.9,"netDebt":105259000000,"netIncome":17879000000,"operatingCf":39027000000,"revenue":131620000000,"roc":15.69,"roe":108.83,"sharesOutstanding":4093000000,"year":2015},{"capex":17593000000,"ebitMargin":20.57,"fcf":4096000000,"fcfMargin":3.25,"grossMargin":46.54,"netDebt":105198000000,"netIncome":13127000000,"operatingCf":21689000000,"revenue":125980000000,"roc":12.12,"roe":58.28,"sharesOutstanding":4086000000,"year":2016},{"capex":17830000000,"ebitMargin":21.04,"fcf":6488000000,"fcfMargin":5.15,"grossMargin":45.64,"netDebt":115016000000,"netIncome":30101000000,"operatingCf":24318000000,"revenue":126034000000,"roc":11.83,"roe":69.85,"sharesOutstanding":4089000000,"year":2017},{"capex":18087000000,"ebitMargin":22.93,"fcf":16252000000,"fcfMargin":12.42,"grossMargin":44.52,"netDebt":110318000000,"netIncome":15528000000,"operatingCf":34339000000,"revenue":130863000000,"roc":13.22,"roe":29.22,"sharesOutstanding":4132000000,"year":2018},{"capex":18837000000,"ebitMargin":23.53,"fcf":16909000000,"fcfMargin":12.82,"grossMargin":45.85,"netDebt":130549000000,"netIncome":19265000000,"operatingCf":35746000000,"revenue":131868000000,"roc":12.57,"roe":31.38,"sharesOutstanding":4140000000,"year":2019},{"capex":20318000000,"ebitMargin":23.28,"fcf":21450000000,"fcfMargin":16.72,"grossMargin":47.06,"netDebt":128376000000,"netIncome":17801000000,"operatingCf":41768000000,"revenue":128292000000,"roc":10.79,"roe":26.24,"sharesOutstanding":4142000000,"year":2020},{"capex":20286000000,"ebitMargin":23.92,"fcf":19253000000,"fcfMargin":14.41,"grossMargin":45.73,"netDebt":175009000000,"netIncome":22065000000,"operatingCf":39539000000,"revenue":133613000000,"roc":10.01,"roe":26.98,"sharesOutstanding":4150000000,"year":2021},{"capex":26740000000,"ebitMargin":22.27,"fcf":10401000000,"fcfMargin":7.6,"grossMargin":44.29,"netDebt":173726000000,"netIncome":21256000000,"operatingCf":37141000000,"revenue":136835000000,"roc":9.25,"roe":23.32,"sharesOutstanding":4204000000,"year":2022},{"capex":18767000000,"ebitMargin":21.52,"fcf":18708000000,"fcfMargin":13.96,"grossMargin":45.88,"netDebt":172877000000,"netIncome":11614000000,"operatingCf":37475000000,"revenue":133974000000,"roc":8.82,"roe":12.57,"sharesOutstanding":4215000000,"year":2023},{"capex":17990000000,"ebitMargin":22.71,"fcf":18922000000,"fcfMargin":14.04,"grossMargin":46.59,"netDebt":164163000000,"netIncome":17506000000,"operatingCf":36912000000,"revenue":134788000000,"roc":9.57,"roe":17.64,"sharesOutstanding":4218000000,"year":2024},{"capex":17461000000,"ebitMargin":21.17,"fcf":19676000000,"fcfMargin":14.24,"grossMargin":45.64,"netDebt":181546000000,"netIncome":17174000000,"operatingCf":37137000000,"revenue":138191000000,"roc":8.56,"roe":16.44,"sharesOutstanding":4231000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.62,"fcfCagr5y":3.89,"roeAvg10y":31.19,"roeAvg5y":19.39,"yearsAvailable":20},"quarterly":[{"capex":17390000000,"ebitMargin":22.15,"fcf":17767000000,"fcfMargin":13.24,"grossMargin":46.61,"netDebt":169213000000,"netIncome":9796000000,"operatingCf":35157000000,"quarter":3,"revenue":134237000000,"roc":9.31,"roe":10.17,"sharesOutstanding":4225000000,"year":2024},{"capex":17990000000,"ebitMargin":22.78,"fcf":18922000000,"fcfMargin":14.04,"grossMargin":46.59,"netDebt":164163000000,"netIncome":17506000000,"operatingCf":36912000000,"quarter":4,"revenue":134788000000,"roc":9.6,"roe":17.64,"sharesOutstanding":4221500000,"year":2024},{"capex":17432000000,"ebitMargin":22.96,"fcf":20178000000,"fcfMargin":14.91,"grossMargin":46.56,"netDebt":165457000000,"netIncome":17783000000,"operatingCf":37610000000,"quarter":1,"revenue":135292000000,"roc":9.73,"roe":17.66,"sharesOutstanding":4226000000,"year":2025},{"capex":17493000000,"ebitMargin":22.93,"fcf":19607000000,"fcfMargin":14.31,"grossMargin":46.08,"netDebt":166456000000,"netIncome":18193000000,"operatingCf":37100000000,"quarter":2,"revenue":137000000000,"roc":9.75,"roe":17.65,"sharesOutstanding":4228000000,"year":2025},{"capex":17806000000,"ebitMargin":23.04,"fcf":20649000000,"fcfMargin":15.02,"grossMargin":46.08,"netDebt":162746000000,"netIncome":19837000000,"operatingCf":38455000000,"quarter":3,"revenue":137491000000,"roc":9.63,"roe":18.88,"sharesOutstanding":4233000000,"year":2025},{"capex":17461000000,"ebitMargin":21.17,"fcf":19676000000,"fcfMargin":14.24,"grossMargin":55.7,"netDebt":181546000000,"netIncome":17174000000,"operatingCf":37137000000,"quarter":4,"revenue":138191000000,"roc":8.56,"roe":16.44,"sharesOutstanding":4230000000,"year":2025},{"capex":17478000000,"ebitMargin":21.22,"fcf":19861000000,"fcfMargin":14.27,"grossMargin":58.85,"netDebt":187506000000,"netIncome":17340000000,"operatingCf":37339000000,"quarter":1,"revenue":139146000000,"roc":8.48,"roe":16.78,"sharesOutstanding":4210000000,"year":2026},{"capex":18639000000,"ebitMargin":20.54,"fcf":20160000000,"fcfMargin":14.51,"grossMargin":59.09,"netDebt":186706000000,"netIncome":16172000000,"operatingCf":38799000000,"quarter":2,"revenue":138895000000,"roc":8.2,"roe":15.56,"sharesOutstanding":4171000000,"year":2026}]}