{"annual":[{"capex":3198000000,"ebitMargin":28.12,"fcf":36539000000,"fcfMargin":41.39,"grossMargin":78.36,"netDebt":89257000000,"netIncome":17242000000,"operatingCf":39737000000,"revenue":88275000000,"roc":1.43,"roe":7.73,"sharesOutstanding":3007700000,"year":2015},{"capex":2756000000,"ebitMargin":25.78,"fcf":51176000000,"fcfMargin":61.43,"grossMargin":76.85,"netDebt":76385000000,"netIncome":14912000000,"operatingCf":53932000000,"revenue":83309000000,"roc":1.22,"roe":6.59,"sharesOutstanding":2888300000,"year":2016},{"capex":3361000000,"ebitMargin":25.59,"fcf":-12135000000,"fcfMargin":-13.64,"grossMargin":73.18,"netDebt":100645000000,"netIncome":-6798000000,"operatingCf":-8774000000,"revenue":88962000000,"roc":1.26,"roe":-3.36,"sharesOutstanding":2698500000,"year":2017},{"capex":3774000000,"ebitMargin":24.14,"fcf":33178000000,"fcfMargin":34.16,"grossMargin":67.33,"netDebt":76241000000,"netIncome":18045000000,"operatingCf":36952000000,"revenue":97120000000,"roc":1.29,"roe":9.16,"sharesOutstanding":2494800000,"year":2018},{"capex":5336000000,"ebitMargin":23.1,"fcf":-18173000000,"fcfMargin":-17.57,"grossMargin":64.53,"netDebt":99890000000,"netIncome":19401000000,"operatingCf":-12837000000,"revenue":103449000000,"roc":1.29,"roe":10,"sharesOutstanding":2265300000,"year":2019},{"capex":3446000000,"ebitMargin":15.35,"fcf":-24067000000,"fcfMargin":-27.09,"grossMargin":65.43,"netDebt":-8415000000,"netIncome":11047000000,"operatingCf":-20621000000,"revenue":88832000000,"roc":0.63,"roe":5.51,"sharesOutstanding":2099000000,"year":2020},{"capex":4119000000,"ebitMargin":34.39,"fcf":57130000000,"fcfMargin":71.53,"grossMargin":94.88,"netDebt":211599000000,"netIncome":21952000000,"operatingCf":61249000000,"revenue":79868000000,"roc":5.16,"roe":10.87,"sharesOutstanding":2049400000,"year":2021},{"capex":5632000000,"ebitMargin":18.77,"fcf":19437000000,"fcfMargin":19.39,"grossMargin":69.22,"netDebt":179121000000,"netIncome":14845000000,"operatingCf":25069000000,"revenue":100220000000,"roc":3.35,"roe":7.38,"sharesOutstanding":1964300000,"year":2022},{"capex":6583000000,"ebitMargin":8.31,"fcf":-79999000000,"fcfMargin":-51.49,"grossMargin":43.7,"netDebt":341251000000,"netIncome":9228000000,"operatingCf":-73416000000,"revenue":155382000000,"roc":2.27,"roe":4.49,"sharesOutstanding":1955800000,"year":2023},{"capex":6500000000,"ebitMargin":9.99,"fcf":-26169000000,"fcfMargin":-15.33,"grossMargin":41.66,"netDebt":314028000000,"netIncome":12682000000,"operatingCf":-19669000000,"revenue":170707000000,"roc":3.02,"roe":6.08,"sharesOutstanding":1901400000,"year":2024},{"capex":6520000000,"ebitMargin":11.78,"fcf":-74152000000,"fcfMargin":-44.06,"grossMargin":44.6,"netDebt":366224000000,"netIncome":14306000000,"operatingCf":-67632000000,"revenue":168285000000,"roc":1.76,"roe":6.74,"sharesOutstanding":1862600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":6.35,"roeAvg5y":7.11,"yearsAvailable":20},"quarterly":[{"capex":6500000000,"ebitMargin":21.01,"fcf":-26169000000,"fcfMargin":-32.25,"grossMargin":87.54,"netDebt":314028000000,"netIncome":12682000000,"operatingCf":-19669000000,"quarter":4,"revenue":81139000000,"roc":3.02,"roe":6.08,"sharesOutstanding":1931000000,"year":2024},{"capex":6410000000,"ebitMargin":21.99,"fcf":-73956000000,"fcfMargin":-90.6,"grossMargin":87.28,"netDebt":440451000000,"netIncome":13375000000,"operatingCf":-67546000000,"quarter":1,"revenue":81631000000,"roc":3.12,"roe":6.3,"sharesOutstanding":1919600000,"year":2025},{"capex":6521000000,"ebitMargin":22.68,"fcf":-93686000000,"fcfMargin":-112.66,"grossMargin":87.05,"netDebt":383761000000,"netIncome":14177000000,"operatingCf":-87165000000,"quarter":2,"revenue":83160000000,"roc":3.11,"roe":6.65,"sharesOutstanding":1893100000,"year":2025},{"capex":6577000000,"ebitMargin":23.33,"fcf":-75968000000,"fcfMargin":-89.44,"grossMargin":87.57,"netDebt":372182000000,"netIncome":14691000000,"operatingCf":-69391000000,"quarter":3,"revenue":84935000000,"roc":3.28,"roe":6.9,"sharesOutstanding":1862600000,"year":2025},{"capex":6520000000,"ebitMargin":23.27,"fcf":-74152000000,"fcfMargin":-87.01,"grossMargin":87.84,"netDebt":366224000000,"netIncome":14306000000,"operatingCf":-67632000000,"quarter":4,"revenue":85225000000,"roc":1.76,"roe":6.74,"sharesOutstanding":1862600000,"year":2025},{"capex":6418000000,"ebitMargin":20.26,"fcf":-37215000000,"fcfMargin":-34.44,"grossMargin":72,"netDebt":363485000000,"netIncome":16027000000,"operatingCf":-30797000000,"quarter":1,"revenue":108064000000,"roc":3.69,"roe":7.6,"sharesOutstanding":1776000000,"year":2026},{"capex":6214000000,"ebitMargin":18.76,"fcf":-24511000000,"fcfMargin":-18.61,"grossMargin":61.69,"netDebt":447440000000,"netIncome":17839000000,"operatingCf":-18297000000,"quarter":2,"revenue":131698000000,"roc":3.99,"roe":8.41,"sharesOutstanding":1735600000,"year":2026},{"capex":null,"ebitMargin":19.98,"fcf":null,"fcfMargin":null,"grossMargin":62.07,"netDebt":462636000000,"netIncome":19332000000,"operatingCf":null,"quarter":3,"revenue":133421000000,"roc":4.22,"roe":9.23,"sharesOutstanding":1841385000,"year":2026}]}