{"annual":[{"capex":16082000000,"ebitMargin":16.58,"fcf":15409000000,"fcfMargin":7.31,"grossMargin":100,"netDebt":24240000000,"netIncome":24083000000,"operatingCf":31491000000,"revenue":210821000000,"roc":6.78,"roe":9.31,"sharesOutstanding":2464773268,"year":2015},{"capex":12954000000,"ebitMargin":15.06,"fcf":19581000000,"fcfMargin":8.76,"grossMargin":100,"netDebt":74124000000,"netIncome":24074000000,"operatingCf":32535000000,"revenue":223604000000,"roc":5.83,"roe":8.41,"sharesOutstanding":2465737767,"year":2016},{"capex":11708000000,"ebitMargin":9.84,"fcf":34068000000,"fcfMargin":14.07,"grossMargin":100,"netDebt":71004000000,"netIncome":44940000000,"operatingCf":45776000000,"revenue":242137000000,"roc":3.63,"roe":12.77,"sharesOutstanding":2466921267,"year":2017},{"capex":14537000000,"ebitMargin":10.67,"fcf":22863000000,"fcfMargin":9.23,"grossMargin":100,"netDebt":67129000000,"netIncome":4021000000,"operatingCf":37400000000,"revenue":247837000000,"roc":3.99,"roe":1.14,"sharesOutstanding":2465691267,"year":2018},{"capex":15979000000,"ebitMargin":41.74,"fcf":22708000000,"fcfMargin":8.92,"grossMargin":128.52,"netDebt":39193000000,"netIncome":81417000000,"operatingCf":38687000000,"revenue":254616000000,"roc":13.74,"roe":19,"sharesOutstanding":2450917775,"year":2019},{"capex":13012000000,"ebitMargin":24.05,"fcf":26761000000,"fcfMargin":10.9,"grossMargin":116.6,"netDebt":68905000000,"netIncome":42521000000,"operatingCf":39773000000,"revenue":245510000000,"roc":7.13,"roe":9.42,"sharesOutstanding":2391702304,"year":2020},{"capex":13276000000,"ebitMargin":31.49,"fcf":26145000000,"fcfMargin":7.37,"grossMargin":100,"netDebt":26078000000,"netIncome":89795000000,"operatingCf":39421000000,"revenue":354636000000,"roc":12.23,"roe":17.44,"sharesOutstanding":2265268867,"year":2021},{"capex":15464000000,"ebitMargin":12.35,"fcf":21760000000,"fcfMargin":7.2,"grossMargin":58.85,"netDebt":86933000000,"netIncome":-22819000000,"operatingCf":37224000000,"revenue":302089000000,"roc":4.21,"roe":-4.75,"sharesOutstanding":2203312898,"year":2022},{"capex":19409000000,"ebitMargin":13.2,"fcf":29787000000,"fcfMargin":8.17,"grossMargin":19.46,"netDebt":90249000000,"netIncome":96223000000,"operatingCf":49196000000,"revenue":364482000000,"roc":4.53,"roe":16.86,"sharesOutstanding":2173319709,"year":2023},{"capex":18976000000,"ebitMargin":16,"fcf":11616000000,"fcfMargin":3.13,"grossMargin":23.31,"netDebt":83029000000,"netIncome":88995000000,"operatingCf":30592000000,"revenue":371433000000,"roc":5.51,"roe":13.7,"sharesOutstanding":1438000,"year":2024},{"capex":20927000000,"ebitMargin":15.85,"fcf":25042000000,"fcfMargin":6.74,"grossMargin":23.63,"netDebt":87077000000,"netIncome":66968000000,"operatingCf":45969000000,"revenue":371444000000,"roc":5.11,"roe":9.33,"sharesOutstanding":1438000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.48,"fcfCagr5y":-3.81,"roeAvg10y":10.33,"roeAvg5y":10.52,"yearsAvailable":20},"quarterly":[{"capex":19337000000,"ebitMargin":-0.55,"fcf":21034000000,"fcfMargin":5.69,"grossMargin":18.1,"netDebt":87326000000,"netIncome":106875000000,"operatingCf":40371000000,"quarter":3,"revenue":369893000000,"roc":-0.19,"roe":16.99,"sharesOutstanding":1437000,"year":2024},{"capex":18976000000,"ebitMargin":0.7,"fcf":11616000000,"fcfMargin":3.13,"grossMargin":20.35,"netDebt":83029000000,"netIncome":88995000000,"operatingCf":30592000000,"quarter":4,"revenue":371433000000,"roc":0.24,"roe":13.7,"sharesOutstanding":1438000,"year":2024},{"capex":18864000000,"ebitMargin":0.38,"fcf":12065000000,"fcfMargin":3.25,"grossMargin":20.41,"netDebt":98127000000,"netIncome":80896000000,"operatingCf":30929000000,"quarter":1,"revenue":371289000000,"roc":0.13,"roe":12.36,"sharesOutstanding":1438000,"year":2025},{"capex":19187000000,"ebitMargin":0.63,"fcf":8225000000,"fcfMargin":2.22,"grossMargin":20.97,"netDebt":26534000000,"netIncome":62918000000,"operatingCf":27412000000,"quarter":2,"revenue":370151000000,"roc":0.21,"roe":9.42,"sharesOutstanding":1438000,"year":2025},{"capex":20072000000,"ebitMargin":16.49,"fcf":19326000000,"fcfMargin":5.19,"grossMargin":24.85,"netDebt":74178000000,"netIncome":67463000000,"operatingCf":39398000000,"quarter":3,"revenue":372128000000,"roc":5.37,"roe":9.66,"sharesOutstanding":1438000,"year":2025},{"capex":20927000000,"ebitMargin":15.6,"fcf":25042000000,"fcfMargin":6.74,"grossMargin":23.63,"netDebt":87077000000,"netIncome":66968000000,"operatingCf":45969000000,"quarter":4,"revenue":371444000000,"roc":5.03,"roe":9.33,"sharesOutstanding":1438000,"year":2025},{"capex":21632000000,"ebitMargin":16.14,"fcf":23872000000,"fcfMargin":6.36,"grossMargin":23.7,"netDebt":70764000000,"netIncome":72471000000,"operatingCf":45504000000,"quarter":1,"revenue":375394000000,"roc":7.41,"roe":9.97,"sharesOutstanding":1438000,"year":2026},{"capex":22419000000,"ebitMargin":16.25,"fcf":24215000000,"fcfMargin":6.29,"grossMargin":23.52,"netDebt":88761000000,"netIncome":85768000000,"operatingCf":46634000000,"quarter":2,"revenue":384687000000,"roc":5.22,"roe":11.43,"sharesOutstanding":1436000,"year":2026}]}