{"annual":[{"capex":1626200000,"ebitMargin":18,"fcf":1338400000,"fcfMargin":6.71,"grossMargin":74.76,"netDebt":4312100000,"netIncome":2408400000,"operatingCf":2964600000,"revenue":19958700000,"roc":13.14,"roe":16.53,"sharesOutstanding":1105267000,"year":2015},{"capex":1092000000,"ebitMargin":18.24,"fcf":3759000000,"fcfMargin":17.71,"grossMargin":73.09,"netDebt":5723100000,"netIncome":2737600000,"operatingCf":4851000000,"revenue":21222100000,"roc":13.92,"roe":19.54,"sharesOutstanding":1100875000,"year":2016},{"capex":2163600000,"ebitMargin":21.28,"fcf":3452000000,"fcfMargin":17.28,"grossMargin":77.73,"netDebt":7110900000,"netIncome":-204100000,"operatingCf":5615600000,"revenue":19973800000,"roc":13.96,"roe":-1.76,"sharesOutstanding":1052023000,"year":2017},{"capex":3018200000,"ebitMargin":28.04,"fcf":2506300000,"fcfMargin":11.66,"grossMargin":78.22,"netDebt":2977900000,"netIncome":3232000000,"operatingCf":5524500000,"revenue":21493300000,"roc":18.82,"roe":29.63,"sharesOutstanding":1033667000,"year":2018},{"capex":1353500000,"ebitMargin":26.88,"fcf":3483100000,"fcfMargin":15.61,"grossMargin":78.85,"netDebt":13466400000,"netIncome":8318400000,"operatingCf":4836600000,"revenue":22319500000,"roc":21.81,"roe":319.09,"sharesOutstanding":957526000,"year":2019},{"capex":2029100000,"ebitMargin":29.38,"fcf":4470500000,"fcfMargin":18.22,"grossMargin":77.66,"netDebt":12938200000,"netIncome":6193700000,"operatingCf":6499600000,"revenue":24539800000,"roc":21.11,"roe":109.79,"sharesOutstanding":956590000,"year":2020},{"capex":1873200000,"ebitMargin":28.01,"fcf":5387500000,"fcfMargin":19.02,"grossMargin":74.18,"netDebt":13066200000,"netIncome":5581700000,"operatingCf":7260700000,"revenue":28318400000,"roc":23.5,"roe":62.16,"sharesOutstanding":953653000,"year":2021},{"capex":2484000000,"ebitMargin":30.32,"fcf":4600400000,"fcfMargin":16.12,"grossMargin":76.77,"netDebt":14171600000,"netIncome":6244800000,"operatingCf":7084400000,"revenue":28541400000,"roc":26.75,"roe":58.64,"sharesOutstanding":950182000,"year":2022},{"capex":7392100000,"ebitMargin":31.61,"fcf":-3152000000,"fcfMargin":-9.24,"grossMargin":79.25,"netDebt":22406700000,"netIncome":5240400000,"operatingCf":4240100000,"revenue":34124100000,"roc":29.38,"roe":48.65,"sharesOutstanding":903284000,"year":2023},{"capex":5058000000,"ebitMargin":37.83,"fcf":3760100000,"fcfMargin":8.35,"grossMargin":81.31,"netDebt":30375800000,"netIncome":10590000000,"operatingCf":8817900000,"revenue":45043000000,"roc":33.85,"roe":74.62,"sharesOutstanding":904059000,"year":2024},{"capex":7841000000,"ebitMargin":45.56,"fcf":8972000000,"fcfMargin":13.77,"grossMargin":83.04,"netDebt":35340000000,"netIncome":20640000000,"operatingCf":16813000000,"revenue":65179000000,"roc":38.44,"roe":77.78,"sharesOutstanding":898002000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.43,"fcfCagr5y":-12.82,"roeAvg10y":79.81,"roeAvg5y":64.37,"yearsAvailable":20},"quarterly":[{"capex":8211000000,"ebitMargin":36.17,"fcf":-2178800000,"fcfMargin":-5.33,"grossMargin":80.91,"netDebt":27750700000,"netIncome":8369900000,"operatingCf":6032200000,"quarter":3,"revenue":40863300000,"roc":29.02,"roe":58.78,"sharesOutstanding":905000000,"year":2024},{"capex":8307100000,"ebitMargin":38.34,"fcf":510800000,"fcfMargin":1.13,"grossMargin":81.31,"netDebt":30375800000,"netIncome":10590000000,"operatingCf":8817900000,"quarter":4,"revenue":45042700000,"roc":34.31,"roe":74.62,"sharesOutstanding":903158000,"year":2024},{"capex":10587300000,"ebitMargin":40.48,"fcf":-1269800000,"fcfMargin":-2.59,"grossMargin":81.7,"netDebt":35422600000,"netIncome":11106100000,"operatingCf":9317500000,"quarter":1,"revenue":49003700000,"roc":33.44,"roe":70.45,"sharesOutstanding":900604000,"year":2025},{"capex":10988400000,"ebitMargin":42.13,"fcf":-50200000,"fcfMargin":-0.09,"grossMargin":82.64,"netDebt":36527900000,"netIncome":13800100000,"operatingCf":10938200000,"quarter":2,"revenue":53258900000,"roc":36.25,"roe":75.52,"sharesOutstanding":899793000,"year":2025},{"capex":7041500000,"ebitMargin":44.41,"fcf":9020700000,"fcfMargin":15.18,"grossMargin":83.03,"netDebt":32714700000,"netIncome":18412300000,"operatingCf":16062200000,"quarter":3,"revenue":59420600000,"roc":35.28,"roe":77.38,"sharesOutstanding":898800000,"year":2025},{"capex":7841000000,"ebitMargin":45.56,"fcf":8972000000,"fcfMargin":13.77,"grossMargin":83.04,"netDebt":35340000000,"netIncome":20640200000,"operatingCf":16813000000,"quarter":4,"revenue":65179800000,"roc":38.44,"roe":77.78,"sharesOutstanding":898002000,"year":2025},{"capex":6900500000,"ebitMargin":47.3,"fcf":13579900000,"fcfMargin":18.8,"grossMargin":82.83,"netDebt":38234000000,"netIncome":25277200000,"operatingCf":20480400000,"quarter":1,"revenue":72249800000,"roc":42.75,"roe":81.02,"sharesOutstanding":895900000,"year":2026},{"capex":8029600000,"ebitMargin":49.72,"fcf":20053900000,"fcfMargin":25.17,"grossMargin":83.4,"netDebt":46018000000,"netIncome":26711200000,"operatingCf":28083500000,"quarter":2,"revenue":79665800000,"roc":41.9,"roe":78.84,"sharesOutstanding":893700000,"year":2026}]}