{"annual":[{"capex":10050000000,"ebitMargin":-17.04,"fcf":-2478000000,"fcfMargin":-8.38,"grossMargin":3.41,"netDebt":22512000000,"netIncome":-4428000000,"operatingCf":7572000000,"revenue":29564000000,"roc":-5.71,"roe":-11.14,"sharesOutstanding":1241919000,"year":2015},{"capex":4869000000,"ebitMargin":-17.43,"fcf":-466000000,"fcfMargin":-1.97,"grossMargin":-4.25,"netDebt":23665000000,"netIncome":-3615000000,"operatingCf":4403000000,"revenue":23693000000,"roc":-4.98,"roe":-10.34,"sharesOutstanding":1245440000,"year":2016},{"capex":4591000000,"ebitMargin":8.43,"fcf":2486000000,"fcfMargin":8.54,"grossMargin":15.89,"netDebt":13378000000,"netIncome":-855000000,"operatingCf":7077000000,"revenue":29106000000,"roc":3.84,"roe":-2.79,"sharesOutstanding":1221038000,"year":2017},{"capex":6750000000,"ebitMargin":25.09,"fcf":6184000000,"fcfMargin":16.98,"grossMargin":30.08,"netDebt":9053000000,"netIncome":6257000000,"operatingCf":12934000000,"revenue":36417000000,"roc":14.6,"roe":19.59,"sharesOutstanding":1175538000,"year":2018},{"capex":6636000000,"ebitMargin":21.68,"fcf":4468000000,"fcfMargin":13.72,"grossMargin":28.6,"netDebt":10649000000,"netIncome":7189000000,"operatingCf":11104000000,"revenue":32567000000,"roc":11.12,"roe":20.55,"sharesOutstanding":1123536000,"year":2019},{"capex":4715000000,"ebitMargin":-9.58,"fcf":87000000,"fcfMargin":0.46,"grossMargin":4.48,"netDebt":12378000000,"netIncome":-2701000000,"operatingCf":4802000000,"revenue":18784000000,"roc":-3.14,"roe":-9.05,"sharesOutstanding":1078030000,"year":2020},{"capex":5324000000,"ebitMargin":26.34,"fcf":11672000000,"fcfMargin":25.47,"grossMargin":32.22,"netDebt":14906000000,"netIncome":8079000000,"operatingCf":16996000000,"revenue":45828000000,"roc":15.35,"roe":17.79,"sharesOutstanding":1328151000,"year":2021},{"capex":10159000000,"ebitMargin":32.44,"fcf":18155000000,"fcfMargin":23.13,"grossMargin":38.24,"netDebt":10730000000,"netIncome":18680000000,"operatingCf":28314000000,"revenue":78494000000,"roc":31.44,"roe":38.91,"sharesOutstanding":1278163000,"year":2022},{"capex":11248000000,"ebitMargin":26.76,"fcf":8717000000,"fcfMargin":15.53,"grossMargin":32.42,"netDebt":13999000000,"netIncome":10957000000,"operatingCf":19965000000,"revenue":56141000000,"roc":17.49,"roe":22.23,"sharesOutstanding":1205675000,"year":2023},{"capex":12118000000,"ebitMargin":23.35,"fcf":8006000000,"fcfMargin":14.62,"grossMargin":29.93,"netDebt":19741000000,"netIncome":9245000000,"operatingCf":20124000000,"revenue":54745000000,"roc":11.55,"roe":14.27,"sharesOutstanding":1180871000,"year":2024},{"capex":12553000000,"ebitMargin":19.24,"fcf":7243000000,"fcfMargin":12.29,"grossMargin":25.09,"netDebt":16947000000,"netIncome":7988000000,"operatingCf":19796000000,"revenue":58944000000,"roc":10.31,"roe":12.39,"sharesOutstanding":1253446000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-7.12,"roeAvg10y":12.36,"roeAvg5y":21.12,"yearsAvailable":20},"quarterly":[{"capex":11684000000,"ebitMargin":25.17,"fcf":9246000000,"fcfMargin":16.74,"grossMargin":30.76,"netDebt":13083000000,"netIncome":9946000000,"operatingCf":20930000000,"quarter":3,"revenue":55238000000,"roc":16.18,"roe":19.94,"sharesOutstanding":1163227000,"year":2024},{"capex":12118000000,"ebitMargin":23.35,"fcf":8006000000,"fcfMargin":14.62,"grossMargin":29.93,"netDebt":19741000000,"netIncome":9245000000,"operatingCf":20124000000,"quarter":4,"revenue":54745000000,"roc":11.55,"roe":14.27,"sharesOutstanding":1209163000,"year":2024},{"capex":12580000000,"ebitMargin":23.61,"fcf":8674000000,"fcfMargin":15.11,"grossMargin":29.91,"netDebt":17475000000,"netIncome":9543000000,"operatingCf":21254000000,"quarter":1,"revenue":57414000000,"roc":12.22,"roe":14.63,"sharesOutstanding":1274879000,"year":2025},{"capex":12897000000,"ebitMargin":21.98,"fcf":6923000000,"fcfMargin":11.98,"grossMargin":28.4,"netDebt":18628000000,"netIncome":9185000000,"operatingCf":19820000000,"quarter":2,"revenue":57798000000,"roc":11.38,"roe":14.01,"sharesOutstanding":1258998000,"year":2025},{"capex":12847000000,"ebitMargin":20.99,"fcf":7088000000,"fcfMargin":11.86,"grossMargin":27.43,"netDebt":18222000000,"netIncome":8852000000,"operatingCf":19935000000,"quarter":3,"revenue":59788000000,"roc":11.36,"roe":13.63,"sharesOutstanding":1246854000,"year":2025},{"capex":12553000000,"ebitMargin":19.24,"fcf":7243000000,"fcfMargin":12.29,"grossMargin":25.09,"netDebt":16947000000,"netIncome":7988000000,"operatingCf":19796000000,"quarter":4,"revenue":58944000000,"roc":10.31,"roe":12.39,"sharesOutstanding":1233956000,"year":2025},{"capex":12123000000,"ebitMargin":18.06,"fcf":5853000000,"fcfMargin":10.06,"grossMargin":24.07,"netDebt":17450000000,"netIncome":7322000000,"operatingCf":17976000000,"quarter":1,"revenue":58188000000,"roc":9.54,"roe":11.34,"sharesOutstanding":1224960000,"year":2026},{"capex":11861000000,"ebitMargin":21.92,"fcf":10064000000,"fcfMargin":15.89,"grossMargin":27.68,"netDebt":16716000000,"netIncome":9282000000,"operatingCf":21925000000,"quarter":2,"revenue":63345000000,"roc":12.42,"roe":14.2,"sharesOutstanding":1214255000,"year":2026}]}