{"annual":[{"capex":2945000000,"ebitMargin":19.17,"fcf":4982000000,"fcfMargin":12.24,"grossMargin":32.81,"netDebt":6357000000,"netIncome":4526000000,"operatingCf":7927000000,"revenue":40704000000,"roc":21.91,"roe":41.71,"sharesOutstanding":804000000,"year":2015},{"capex":3391000000,"ebitMargin":17.73,"fcf":3814000000,"fcfMargin":9.67,"grossMargin":31.14,"netDebt":4570000000,"netIncome":4195000000,"operatingCf":7205000000,"revenue":39450000000,"roc":19.42,"roe":34.14,"sharesOutstanding":755000000,"year":2016},{"capex":3891000000,"ebitMargin":14.5,"fcf":1257000000,"fcfMargin":3.06,"grossMargin":27.98,"netDebt":7020000000,"netIncome":3205000000,"operatingCf":5148000000,"revenue":41138000000,"roc":17.38,"roe":25.58,"sharesOutstanding":723476298,"year":2017},{"capex":5168000000,"ebitMargin":11.85,"fcf":1846000000,"fcfMargin":4.15,"grossMargin":24.99,"netDebt":14962000000,"netIncome":3935000000,"operatingCf":7014000000,"revenue":44438000000,"roc":12.63,"roe":28.75,"sharesOutstanding":694000000,"year":2018},{"capex":4936000000,"ebitMargin":14.08,"fcf":3501000000,"fcfMargin":7.45,"grossMargin":28.93,"netDebt":14373000000,"netIncome":4767000000,"operatingCf":8437000000,"revenue":47007000000,"roc":14.93,"roe":31.04,"sharesOutstanding":653000000,"year":2019},{"capex":1899000000,"ebitMargin":-72.94,"fcf":-5692000000,"fcfMargin":-33.3,"grossMargin":-25.55,"netDebt":27241000000,"netIncome":-12385000000,"operatingCf":-3793000000,"revenue":17095000000,"roc":-22.24,"roe":-807.37,"sharesOutstanding":636000000,"year":2020},{"capex":3247000000,"ebitMargin":6.31,"fcf":16000000,"fcfMargin":0.05,"grossMargin":7.13,"netDebt":26746000000,"netIncome":280000000,"operatingCf":3263000000,"revenue":29899000000,"roc":3.66,"roe":7.2,"sharesOutstanding":641000000,"year":2021},{"capex":6366000000,"ebitMargin":7.24,"fcf":-2000000,"fcfMargin":0,"grossMargin":22.06,"netDebt":27344000000,"netIncome":1318000000,"operatingCf":6364000000,"revenue":50582000000,"roc":7.9,"roe":20.02,"sharesOutstanding":641000000,"year":2022},{"capex":5323000000,"ebitMargin":9.51,"fcf":1141000000,"fcfMargin":1.97,"grossMargin":26.73,"netDebt":24540000000,"netIncome":4609000000,"operatingCf":6464000000,"revenue":58048000000,"roc":11.69,"roe":41.5,"sharesOutstanding":643000000,"year":2023},{"capex":5140000000,"ebitMargin":9.73,"fcf":2885000000,"fcfMargin":4.68,"grossMargin":26.86,"netDebt":19702000000,"netIncome":3457000000,"operatingCf":8025000000,"revenue":61643000000,"roc":12.31,"roe":22.61,"sharesOutstanding":648000000,"year":2024},{"capex":4499000000,"ebitMargin":9.19,"fcf":3843000000,"fcfMargin":6.06,"grossMargin":22.84,"netDebt":16773000000,"netIncome":5005000000,"operatingCf":8342000000,"revenue":63364000000,"roc":10.88,"roe":24.12,"sharesOutstanding":654000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-3.02,"fcfCagr5y":null,"roeAvg10y":-57.24,"roeAvg5y":23.09,"yearsAvailable":20},"quarterly":[{"capex":5140000000,"ebitMargin":9.73,"fcf":2885000000,"fcfMargin":4.68,"grossMargin":26.86,"netDebt":19702000000,"netIncome":3457000000,"operatingCf":8025000000,"quarter":4,"revenue":61642000000,"roc":12.31,"roe":22.61,"sharesOutstanding":652000000,"year":2024},{"capex":5171000000,"ebitMargin":9.61,"fcf":2824000000,"fcfMargin":4.56,"grossMargin":27,"netDebt":18569000000,"netIncome":3660000000,"operatingCf":7995000000,"quarter":1,"revenue":61934000000,"roc":12.49,"roe":23.69,"sharesOutstanding":652000000,"year":2025},{"capex":5071000000,"ebitMargin":9.34,"fcf":2332000000,"fcfMargin":3.77,"grossMargin":26.87,"netDebt":17949000000,"netIncome":4485000000,"operatingCf":7403000000,"quarter":2,"revenue":61924000000,"roc":11.61,"roe":25.72,"sharesOutstanding":652000000,"year":2025},{"capex":4903000000,"ebitMargin":9.65,"fcf":3073000000,"fcfMargin":4.88,"grossMargin":26.08,"netDebt":17930000000,"netIncome":4630000000,"operatingCf":7976000000,"quarter":3,"revenue":62920000000,"roc":11.82,"roe":24.6,"sharesOutstanding":653000000,"year":2025},{"capex":4500000000,"ebitMargin":9.19,"fcf":3842000000,"fcfMargin":6.06,"grossMargin":24.53,"netDebt":16773000000,"netIncome":5006000000,"operatingCf":8342000000,"quarter":4,"revenue":63364000000,"roc":10.88,"roe":24.12,"sharesOutstanding":656000000,"year":2025},{"capex":4476000000,"ebitMargin":8.83,"fcf":3920000000,"fcfMargin":6.01,"grossMargin":26.19,"netDebt":9111000000,"netIncome":4477000000,"operatingCf":8396000000,"quarter":1,"revenue":65178000000,"roc":11.12,"roe":21.97,"sharesOutstanding":652000000,"year":2026},{"capex":4467000000,"ebitMargin":8.08,"fcf":6067000000,"fcfMargin":8.88,"grossMargin":27.32,"netDebt":15319000000,"netIncome":3951000000,"operatingCf":8134000000,"quarter":2,"revenue":68287000000,"roc":10.46,"roe":18.11,"sharesOutstanding":657000000,"year":2026},{"capex":4720000000,"ebitMargin":7.36,"fcf":5680000000,"fcfMargin":7.91,"grossMargin":29.9,"netDebt":15048000000,"netIncome":3290000000,"operatingCf":8000000000,"quarter":3,"revenue":71800000000,"roc":10.07,"roe":14.61,"sharesOutstanding":659000000,"year":2026}]}