{"annual":[{"capex":6203000,"ebitMargin":23.92,"fcf":576470000,"fcfMargin":55.34,"grossMargin":48.41,"netDebt":1152410000,"netIncome":106000000,"operatingCf":582673000,"revenue":1041670000,"roc":8.69,"roe":7.63,"sharesOutstanding":173271666,"year":2015},{"capex":6356000,"ebitMargin":47.14,"fcf":608904000,"fcfMargin":29.37,"grossMargin":59.05,"netDebt":1284010000,"netIncome":388024000,"operatingCf":615260000,"revenue":2073562000,"roc":25.41,"roe":20.78,"sharesOutstanding":183998080,"year":2016},{"capex":8529000,"ebitMargin":53.34,"fcf":799729000,"fcfMargin":28.85,"grossMargin":62.65,"netDebt":1520280000,"netIncome":608454000,"operatingCf":808258000,"revenue":2771803000,"roc":28.2,"roe":21,"sharesOutstanding":192581693,"year":2017},{"capex":14741000,"ebitMargin":23.02,"fcf":799518000,"fcfMargin":73.14,"grossMargin":57.95,"netDebt":1556491000,"netIncome":-28495000,"operatingCf":814259000,"revenue":1093065000,"roc":5.18,"roe":-1.16,"sharesOutstanding":199946632,"year":2018},{"capex":39495000,"ebitMargin":45.72,"fcf":1043199000,"fcfMargin":35.58,"grossMargin":82.45,"netDebt":1303877000,"netIncome":807962000,"operatingCf":1082694000,"revenue":2931849000,"roc":18.87,"roe":26.59,"sharesOutstanding":208748524,"year":2019},{"capex":59562000,"ebitMargin":38.57,"fcf":-1675992000,"fcfMargin":-71.2,"grossMargin":73.32,"netDebt":12171799000,"netIncome":157000000,"operatingCf":-1616430000,"revenue":2354000000,"roc":4.12,"roe":2.49,"sharesOutstanding":227530600,"year":2020},{"capex":64738000,"ebitMargin":33.2,"fcf":999308000,"fcfMargin":16.79,"grossMargin":86.93,"netDebt":2722419000,"netIncome":1839000000,"operatingCf":1064046000,"revenue":5951000000,"roc":7.17,"roe":18.04,"sharesOutstanding":236567691,"year":2021},{"capex":202525000,"ebitMargin":1.06,"fcf":3586475000,"fcfMargin":32.7,"grossMargin":87.7,"netDebt":-2265634000,"netIncome":1994320000,"operatingCf":3789000000,"revenue":10968000000,"roc":0.16,"roe":12.95,"sharesOutstanding":584691775,"year":2022},{"capex":24402000000,"ebitMargin":18.02,"fcf":6322000000,"fcfMargin":19.37,"grossMargin":90.29,"netDebt":-7836000000,"netIncome":5047000000,"operatingCf":6322000000,"revenue":32644000000,"roc":6.06,"roe":19.99,"sharesOutstanding":588846447,"year":2023},{"capex":0,"ebitMargin":31.78,"fcf":3253000000,"fcfMargin":12.46,"grossMargin":95.63,"netDebt":-5578000000,"netIncome":4426000000,"operatingCf":3253000000,"revenue":26114000000,"roc":7.66,"roe":14.29,"sharesOutstanding":604035992,"year":2024},{"capex":0,"ebitMargin":25.77,"fcf":7452000000,"fcfMargin":23.25,"grossMargin":95.5,"netDebt":-5876000000,"netIncome":3492000000,"operatingCf":7452000000,"revenue":32049000000,"roc":6.4,"roe":14.96,"sharesOutstanding":607913669,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":30.82,"fcfCagr5y":80.2,"roeAvg10y":14.99,"roeAvg5y":16.05,"yearsAvailable":20},"quarterly":[{"capex":5556000000,"ebitMargin":26.61,"fcf":5321000000,"fcfMargin":16.69,"grossMargin":96.51,"netDebt":-6853000000,"netIncome":5744000000,"operatingCf":5321000000,"quarter":3,"revenue":31877000000,"roc":7.66,"roe":18.21,"sharesOutstanding":588541814,"year":2024},{"capex":0,"ebitMargin":31.78,"fcf":3253000000,"fcfMargin":12.46,"grossMargin":95.63,"netDebt":-5578000000,"netIncome":4427000000,"operatingCf":3253000000,"quarter":4,"revenue":26114000000,"roc":7.66,"roe":14.29,"sharesOutstanding":603000000,"year":2024},{"capex":null,"ebitMargin":30.16,"fcf":null,"fcfMargin":null,"grossMargin":95.14,"netDebt":-2719000000,"netIncome":3485000000,"operatingCf":null,"quarter":1,"revenue":24622000000,"roc":6.76,"roe":10.77,"sharesOutstanding":592984841,"year":2025},{"capex":null,"ebitMargin":28.17,"fcf":null,"fcfMargin":null,"grossMargin":95.14,"netDebt":-1104000000,"netIncome":3293000000,"operatingCf":null,"quarter":2,"revenue":25418000000,"roc":6.21,"roe":9.73,"sharesOutstanding":590000000,"year":2025},{"capex":null,"ebitMargin":29.4,"fcf":null,"fcfMargin":null,"grossMargin":95.19,"netDebt":-5784000000,"netIncome":4247000000,"operatingCf":null,"quarter":3,"revenue":27468000000,"roc":6.45,"roe":10.67,"sharesOutstanding":608000000,"year":2025},{"capex":null,"ebitMargin":25.77,"fcf":null,"fcfMargin":null,"grossMargin":95.5,"netDebt":-5876000000,"netIncome":3492000000,"operatingCf":null,"quarter":4,"revenue":32049000000,"roc":6.4,"roe":14.96,"sharesOutstanding":607913669,"year":2025},{"capex":null,"ebitMargin":23.83,"fcf":null,"fcfMargin":null,"grossMargin":95.15,"netDebt":-8350000000,"netIncome":1144000000,"operatingCf":null,"quarter":1,"revenue":31558000000,"roc":5.9,"roe":5.73,"sharesOutstanding":595000000,"year":2026},{"capex":null,"ebitMargin":24.13,"fcf":null,"fcfMargin":null,"grossMargin":84.45,"netDebt":-13088000000,"netIncome":1875000000,"operatingCf":null,"quarter":2,"revenue":35953000000,"roc":1.79,"roe":8.93,"sharesOutstanding":610000000,"year":2026}]}