{"annual":[{"capex":5013163000,"ebitMargin":-77.24,"fcf":-1417998000,"fcfMargin":-16.38,"grossMargin":46.37,"netDebt":5936984000,"netIncome":-4524515000,"operatingCf":3595165000,"revenue":8656393000,"roc":-26.58,"roe":-34.96,"sharesOutstanding":545700000,"year":2015},{"capex":2582795000,"ebitMargin":-16.42,"fcf":-223732000,"fcfMargin":-3,"grossMargin":38.31,"netDebt":5386463000,"netIncome":-1096686000,"operatingCf":2359063000,"revenue":7463002000,"roc":-4.47,"roe":-7.84,"sharesOutstanding":553400000,"year":2016},{"capex":4124242000,"ebitMargin":8.27,"fcf":141094000,"fcfMargin":1.26,"grossMargin":58.92,"netDebt":5552843000,"netIncome":2582579000,"operatingCf":4265336000,"revenue":11205978000,"roc":3.42,"roe":15.86,"sharesOutstanding":578700000,"year":2017},{"capex":6076475000,"ebitMargin":26.02,"fcf":1692133000,"fcfMargin":9.85,"grossMargin":69.99,"netDebt":4527628000,"netIncome":3419040000,"operatingCf":7768608000,"revenue":17176842000,"roc":14.8,"roe":17.66,"sharesOutstanding":580400000,"year":2018},{"capex":6422526000,"ebitMargin":21.83,"fcf":1740654000,"fcfMargin":10.27,"grossMargin":66.97,"netDebt":3516836000,"netIncome":2735000000,"operatingCf":8163180000,"revenue":16942000000,"roc":11.33,"roe":12.64,"sharesOutstanding":580777000,"year":2019},{"capex":3464700000,"ebitMargin":-5.51,"fcf":1543083000,"fcfMargin":15.63,"grossMargin":50.15,"netDebt":3423000000,"netIncome":-605000000,"operatingCf":5007783000,"revenue":9874000000,"roc":-1.68,"roe":-2.98,"sharesOutstanding":578949000,"year":2020},{"capex":3850000000,"ebitMargin":31.02,"fcf":4941000000,"fcfMargin":25.12,"grossMargin":72.83,"netDebt":698000000,"netIncome":4664000000,"operatingCf":8791000000,"revenue":19669000000,"roc":17.85,"roe":21.03,"sharesOutstanding":584000000,"year":2021},{"capex":5000000000,"ebitMargin":33.79,"fcf":6093000000,"fcfMargin":20.66,"grossMargin":83.48,"netDebt":-14000000,"netIncome":7759000000,"operatingCf":11093000000,"revenue":29492000000,"roc":27.79,"roe":31.31,"sharesOutstanding":587000000,"year":2022},{"capex":6185000000,"ebitMargin":41.42,"fcf":5155000000,"fcfMargin":22.24,"grossMargin":78.66,"netDebt":-1120000000,"netIncome":7594000000,"operatingCf":11340000000,"revenue":23182000000,"roc":24.14,"roe":27.03,"sharesOutstanding":584000000,"year":2023},{"capex":6372000000,"ebitMargin":34.57,"fcf":5771000000,"fcfMargin":24.69,"grossMargin":75.7,"netDebt":-2025000000,"netIncome":6403000000,"operatingCf":12143000000,"revenue":23378000000,"roc":19.32,"roe":21.82,"sharesOutstanding":569000000,"year":2024},{"capex":6594000000,"ebitMargin":28.18,"fcf":3450000000,"fcfMargin":15.23,"grossMargin":62.02,"netDebt":5012000000,"netIncome":4980000000,"operatingCf":10044000000,"revenue":22654000000,"roc":13.55,"roe":16.69,"sharesOutstanding":539231000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":4.56,"roeAvg10y":15.32,"roeAvg5y":23.58,"yearsAvailable":20},"quarterly":[{"capex":6529000000,"ebitMargin":37.86,"fcf":5955000000,"fcfMargin":25.07,"grossMargin":70.39,"netDebt":-2008000000,"netIncome":7140000000,"operatingCf":12484000000,"quarter":3,"revenue":23758000000,"roc":21.55,"roe":24.14,"sharesOutstanding":568000000,"year":2024},{"capex":6372000000,"ebitMargin":34.57,"fcf":5771000000,"fcfMargin":24.69,"grossMargin":75.7,"netDebt":-2025000000,"netIncome":6403000000,"operatingCf":12143000000,"quarter":4,"revenue":23378000000,"roc":19.32,"roe":21.82,"sharesOutstanding":561000000,"year":2024},{"capex":6020000000,"ebitMargin":32.8,"fcf":5509000000,"fcfMargin":23.56,"grossMargin":75.84,"netDebt":-1537000000,"netIncome":6077000000,"operatingCf":11529000000,"quarter":1,"revenue":23386000000,"roc":18.59,"roe":20.59,"sharesOutstanding":553000000,"year":2025},{"capex":6143000000,"ebitMargin":32.08,"fcf":4529000000,"fcfMargin":19.94,"grossMargin":74.65,"netDebt":-620000000,"netIncome":5732000000,"operatingCf":10672000000,"quarter":2,"revenue":22712000000,"roc":17.73,"roe":19.6,"sharesOutstanding":546000000,"year":2025},{"capex":6304000000,"ebitMargin":31.15,"fcf":3891000000,"fcfMargin":17.23,"grossMargin":73.09,"netDebt":4597000000,"netIncome":5530000000,"operatingCf":10195000000,"quarter":3,"revenue":22579000000,"roc":14.84,"roe":18.26,"sharesOutstanding":544000000,"year":2025},{"capex":6594000000,"ebitMargin":35.14,"fcf":3450000000,"fcfMargin":15.29,"grossMargin":73.54,"netDebt":5012000000,"netIncome":4980000000,"operatingCf":10044000000,"quarter":4,"revenue":22567000000,"roc":16.84,"roe":16.69,"sharesOutstanding":539230769,"year":2025},{"capex":6755000000,"ebitMargin":36.92,"fcf":3966000000,"fcfMargin":16.89,"grossMargin":76.51,"netDebt":4457000000,"netIncome":5497000000,"operatingCf":10721000000,"quarter":1,"revenue":23483000000,"roc":18,"roe":17.79,"sharesOutstanding":535000000,"year":2026},{"capex":6744000000,"ebitMargin":39.07,"fcf":6614000000,"fcfMargin":24.73,"grossMargin":80.25,"netDebt":3343000000,"netIncome":6876000000,"operatingCf":13358000000,"quarter":2,"revenue":26748000000,"roc":21.14,"roe":21.58,"sharesOutstanding":529000000,"year":2026}]}