{"annual":[{"capex":1812000000,"ebitMargin":13.07,"fcf":547000000,"fcfMargin":5.61,"grossMargin":28.82,"netDebt":35718000000,"netIncome":-271000000,"operatingCf":2359000000,"revenue":9754000000,"roc":3.41,"roe":null,"sharesOutstanding":101152646,"year":2015},{"capex":33532000000,"ebitMargin":11.86,"fcf":-25491000000,"fcfMargin":-87.89,"grossMargin":29.04,"netDebt":60212000000,"netIncome":3522000000,"operatingCf":8041000000,"revenue":29003000000,"roc":2.47,"roe":8.77,"sharesOutstanding":234791439,"year":2016},{"capex":7870000000,"ebitMargin":10.71,"fcf":4084000000,"fcfMargin":9.82,"grossMargin":25.38,"netDebt":69610000000,"netIncome":9895000000,"operatingCf":11954000000,"revenue":41581000000,"roc":3.28,"roe":25.32,"sharesOutstanding":296703956,"year":2017},{"capex":9595000000,"ebitMargin":12.5,"fcf":2172000000,"fcfMargin":4.98,"grossMargin":29,"netDebt":72276000000,"netIncome":1230000000,"operatingCf":11767000000,"revenue":43634000000,"roc":4.07,"roe":3.39,"sharesOutstanding":235525226,"year":2018},{"capex":7140000000,"ebitMargin":14.45,"fcf":4608000000,"fcfMargin":10.07,"grossMargin":32.57,"netDebt":76788000000,"netIncome":1668000000,"operatingCf":11748000000,"revenue":45764000000,"roc":4.87,"roe":5.3,"sharesOutstanding":223786000,"year":2019},{"capex":7956000000,"ebitMargin":17.6,"fcf":6606000000,"fcfMargin":13.73,"grossMargin":36.05,"netDebt":81986000000,"netIncome":3222000000,"operatingCf":14562000000,"revenue":48097000000,"roc":6.3,"roe":13.53,"sharesOutstanding":209273000,"year":2020},{"capex":7555000000,"ebitMargin":21,"fcf":8684000000,"fcfMargin":16.8,"grossMargin":39.87,"netDebt":91229000000,"netIncome":4654000000,"operatingCf":16239000000,"revenue":51682000000,"roc":8.35,"roe":33.12,"sharesOutstanding":193042948,"year":2021},{"capex":8823000000,"ebitMargin":22.66,"fcf":6102000000,"fcfMargin":11.3,"grossMargin":43.36,"netDebt":97253000000,"netIncome":5055000000,"operatingCf":14925000000,"revenue":54022000000,"roc":9.24,"roe":55.43,"sharesOutstanding":164434000,"year":2022},{"capex":10943000000,"ebitMargin":22.9,"fcf":3490000000,"fcfMargin":6.39,"grossMargin":38.95,"netDebt":97493000000,"netIncome":4557000000,"operatingCf":14433000000,"revenue":54607000000,"roc":9.33,"roe":41.11,"sharesOutstanding":151966000,"year":2023},{"capex":11269000000,"ebitMargin":24.04,"fcf":3161000000,"fcfMargin":5.74,"grossMargin":45.97,"netDebt":95304000000,"netIncome":5083000000,"operatingCf":14430000000,"revenue":55085000000,"roc":9.7,"roe":32.61,"sharesOutstanding":145364000,"year":2024},{"capex":11659000000,"ebitMargin":24.36,"fcf":4418000000,"fcfMargin":8.07,"grossMargin":46.32,"netDebt":96644000000,"netIncome":4987000000,"operatingCf":16077000000,"revenue":54774000000,"roc":9.47,"roe":31.06,"sharesOutstanding":137744000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-19.72,"roeAvg10y":24.97,"roeAvg5y":38.67,"yearsAvailable":20},"quarterly":[{"capex":11001000000,"ebitMargin":23.74,"fcf":3824000000,"fcfMargin":6.97,"grossMargin":39.87,"netDebt":95592000000,"netIncome":4675000000,"operatingCf":14825000000,"quarter":3,"revenue":54870000000,"roc":9.56,"roe":33.16,"sharesOutstanding":145059000,"year":2024},{"capex":11269000000,"ebitMargin":24.04,"fcf":3161000000,"fcfMargin":5.74,"grossMargin":45.97,"netDebt":95304000000,"netIncome":5083000000,"operatingCf":14430000000,"quarter":4,"revenue":55085000000,"roc":9.7,"roe":32.61,"sharesOutstanding":145364000,"year":2024},{"capex":10877000000,"ebitMargin":24.5,"fcf":4577000000,"fcfMargin":8.3,"grossMargin":47.76,"netDebt":94761000000,"netIncome":5194000000,"operatingCf":15454000000,"quarter":1,"revenue":55141000000,"roc":9.84,"roe":31.97,"sharesOutstanding":144575000,"year":2025},{"capex":10898000000,"ebitMargin":24.5,"fcf":4303000000,"fcfMargin":7.79,"grossMargin":49.26,"netDebt":95677000000,"netIncome":5264000000,"operatingCf":15201000000,"quarter":2,"revenue":55222000000,"roc":9.87,"roe":32.48,"sharesOutstanding":141684000,"year":2025},{"capex":11386000000,"ebitMargin":24.36,"fcf":4390000000,"fcfMargin":7.97,"grossMargin":50.72,"netDebt":95179000000,"netIncome":5121000000,"operatingCf":15776000000,"quarter":3,"revenue":55099000000,"roc":9.6,"roe":33.38,"sharesOutstanding":136395000,"year":2025},{"capex":11659000000,"ebitMargin":24.35,"fcf":4418000000,"fcfMargin":8.07,"grossMargin":46.3,"netDebt":96644000000,"netIncome":4987000000,"operatingCf":16077000000,"quarter":4,"revenue":54774000000,"roc":9.47,"roe":31.06,"sharesOutstanding":128928000,"year":2025},{"capex":12115000000,"ebitMargin":24.21,"fcf":4030000000,"fcfMargin":7.38,"grossMargin":46.23,"netDebt":96305000000,"netIncome":4933000000,"operatingCf":16145000000,"quarter":1,"revenue":54636000000,"roc":9.3,"roe":30.11,"sharesOutstanding":126849000,"year":2026},{"capex":12112000000,"ebitMargin":23.98,"fcf":4358000000,"fcfMargin":8.01,"grossMargin":45.98,"netDebt":95046000000,"netIncome":4924000000,"operatingCf":16470000000,"quarter":2,"revenue":54396000000,"roc":9.2,"roe":29.05,"sharesOutstanding":121256000,"year":2026}]}