{"annual":[{"capex":26490000000,"ebitMargin":5.37,"fcf":3854000000,"fcfMargin":1.61,"grossMargin":23.44,"netDebt":34982000000,"netIncome":16150000000,"operatingCf":30344000000,"revenue":239854000000,"roc":4.56,"roe":9.45,"sharesOutstanding":4194805195,"year":2015},{"capex":16163000000,"ebitMargin":1.38,"fcf":5919000000,"fcfMargin":2.95,"grossMargin":21.78,"netDebt":39105000000,"netIncome":7840000000,"operatingCf":22082000000,"revenue":200628000000,"roc":0.98,"roe":4.69,"sharesOutstanding":4170212766,"year":2016},{"capex":15402000000,"ebitMargin":5.83,"fcf":14664000000,"fcfMargin":6.18,"grossMargin":23.77,"netDebt":39159000000,"netIncome":19710000000,"operatingCf":30066000000,"revenue":237162000000,"roc":4.75,"roe":10.5,"sharesOutstanding":4256000000,"year":2017},{"capex":19574000000,"ebitMargin":7.92,"fcf":16440000000,"fcfMargin":5.89,"grossMargin":24.25,"netDebt":34754000000,"netIncome":20840000000,"operatingCf":36014000000,"revenue":279332000000,"roc":7.65,"roe":10.87,"sharesOutstanding":4237000000,"year":2018},{"capex":24361000000,"ebitMargin":4.99,"fcf":5355000000,"fcfMargin":2.1,"grossMargin":21.89,"netDebt":43831000000,"netIncome":14340000000,"operatingCf":29716000000,"revenue":255583000000,"roc":4.28,"roe":7.48,"sharesOutstanding":4270000000,"year":2019},{"capex":17282000000,"ebitMargin":-16.49,"fcf":-2614000000,"fcfMargin":-1.46,"grossMargin":4.55,"netDebt":63276000000,"netIncome":-22440000000,"operatingCf":14668000000,"revenue":178574000000,"roc":-10.65,"roe":-14.28,"sharesOutstanding":4271000000,"year":2020},{"capex":12076000000,"ebitMargin":8.68,"fcf":36053000000,"fcfMargin":13.03,"grossMargin":23.45,"netDebt":40902000000,"netIncome":23040000000,"operatingCf":48129000000,"revenue":276692000000,"roc":8.51,"roe":13.67,"sharesOutstanding":4275000000,"year":2021},{"capex":18407000000,"ebitMargin":16.06,"fcf":58390000000,"fcfMargin":14.65,"grossMargin":25.85,"netDebt":11553000000,"netIncome":55740000000,"operatingCf":76797000000,"revenue":398675000000,"roc":21.34,"roe":28.58,"sharesOutstanding":4205000000,"year":2022},{"capex":21919000000,"ebitMargin":13.28,"fcf":33450000000,"fcfMargin":9.99,"grossMargin":25.14,"netDebt":10034000000,"netIncome":36010000000,"operatingCf":55369000000,"revenue":334697000000,"roc":14.3,"roe":17.58,"sharesOutstanding":4052000000,"year":2023},{"capex":24306000000,"ebitMargin":11.69,"fcf":30716000000,"fcfMargin":9.05,"grossMargin":22.62,"netDebt":18681000000,"netIncome":33680000000,"operatingCf":55022000000,"revenue":339247000000,"roc":10.35,"roe":12.77,"sharesOutstanding":4298000000,"year":2024},{"capex":28358000000,"ebitMargin":10.48,"fcf":23612000000,"fcfMargin":7.29,"grossMargin":21.68,"netDebt":32856000000,"netIncome":28844000000,"operatingCf":51970000000,"revenue":323905000000,"roc":9.01,"roe":11.12,"sharesOutstanding":4305000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.33,"fcfCagr5y":-1.49,"roeAvg10y":10.3,"roeAvg5y":16.74,"yearsAvailable":20},"quarterly":[{"capex":23697000000,"ebitMargin":11.87,"fcf":32778000000,"fcfMargin":9.64,"grossMargin":22.71,"netDebt":15624000000,"netIncome":33700000000,"operatingCf":56475000000,"quarter":3,"revenue":339877000000,"roc":10.29,"roe":12.55,"sharesOutstanding":4462000000,"year":2024},{"capex":24306000000,"ebitMargin":11.69,"fcf":30716000000,"fcfMargin":9.05,"grossMargin":22.62,"netDebt":18681000000,"netIncome":33680000000,"operatingCf":55022000000,"quarter":4,"revenue":339247000000,"roc":10.35,"roe":12.77,"sharesOutstanding":4462000000,"year":2024},{"capex":25130000000,"ebitMargin":11.64,"fcf":28181000000,"fcfMargin":8.29,"grossMargin":22.45,"netDebt":20515000000,"netIncome":33173000000,"operatingCf":53311000000,"quarter":1,"revenue":339894000000,"roc":10.46,"roe":12.63,"sharesOutstanding":4462000000,"year":2025},{"capex":25178000000,"ebitMargin":11.41,"fcf":29123000000,"fcfMargin":8.84,"grossMargin":22.49,"netDebt":24637000000,"netIncome":31015000000,"operatingCf":54301000000,"quarter":2,"revenue":329385000000,"roc":9.9,"roe":11.81,"sharesOutstanding":4331000000,"year":2025},{"capex":27745000000,"ebitMargin":10.99,"fcf":23775000000,"fcfMargin":7.32,"grossMargin":22.27,"netDebt":28222000000,"netIncome":29953000000,"operatingCf":51520000000,"quarter":3,"revenue":324924000000,"roc":9.48,"roe":11.5,"sharesOutstanding":4331000000,"year":2025},{"capex":28358000000,"ebitMargin":10.48,"fcf":23612000000,"fcfMargin":7.29,"grossMargin":21.68,"netDebt":32856000000,"netIncome":28844000000,"operatingCf":51970000000,"quarter":4,"revenue":323905000000,"roc":9.01,"roe":11.12,"sharesOutstanding":4238000000,"year":2025},{"capex":28930000000,"ebitMargin":9.01,"fcf":18792000000,"fcfMargin":5.76,"grossMargin":25.49,"netDebt":39226000000,"netIncome":25314000000,"operatingCf":47722000000,"quarter":1,"revenue":326008000000,"roc":7.94,"roe":9.95,"sharesOutstanding":4183000000,"year":2026},{"capex":29174000000,"ebitMargin":10.71,"fcf":30553000000,"fcfMargin":8.46,"grossMargin":25.15,"netDebt":31780000000,"netIncome":32757000000,"operatingCf":59727000000,"quarter":2,"revenue":361060000000,"roc":10.29,"roe":12.63,"sharesOutstanding":4174000000,"year":2026}]}