{"annual":[{"capex":7309000000,"ebitMargin":12.71,"fcf":12582000000,"fcfMargin":10.93,"grossMargin":28.19,"netDebt":95800000000,"netIncome":-6126000000,"operatingCf":19891000000,"revenue":115158000000,"roc":4.98,"roe":-6.11,"sharesOutstanding":1252000000,"year":2015},{"capex":7199000000,"ebitMargin":11.87,"fcf":-6039000000,"fcfMargin":-5.05,"grossMargin":26.63,"netDebt":43800000000,"netIncome":7500000000,"operatingCf":1160000000,"revenue":119468000000,"roc":6.21,"roe":9.68,"sharesOutstanding":1141250000,"year":2016},{"capex":7920000000,"ebitMargin":-2.76,"fcf":-1366000000,"fcfMargin":-1.38,"grossMargin":23.86,"netDebt":90624000000,"netIncome":-8484000000,"operatingCf":6554000000,"revenue":99279000000,"roc":-0.9,"roe":-15.14,"sharesOutstanding":1080208000,"year":2017},{"capex":8056000000,"ebitMargin":6.97,"fcf":-3078000000,"fcfMargin":-3.17,"grossMargin":28.46,"netDebt":41100000000,"netIncome":-22355000000,"operatingCf":4978000000,"revenue":97012000000,"roc":3.41,"roe":-43.41,"sharesOutstanding":1086375000,"year":2018},{"capex":6095000000,"ebitMargin":5.71,"fcf":2677000000,"fcfMargin":2.97,"grossMargin":28.12,"netDebt":9200000000,"netIncome":-4979000000,"operatingCf":8772000000,"revenue":90221000000,"roc":2.97,"roe":-16.71,"sharesOutstanding":1090500000,"year":2019},{"capex":3403000000,"ebitMargin":0.54,"fcf":194000000,"fcfMargin":0.26,"grossMargin":23.69,"netDebt":41567000000,"netIncome":5704000000,"operatingCf":3597000000,"revenue":75834000000,"roc":0.2,"roe":16.04,"sharesOutstanding":1095125000,"year":2020},{"capex":1361000000,"ebitMargin":1.87,"fcf":1971000000,"fcfMargin":3.49,"grossMargin":23.18,"netDebt":22263000000,"netIncome":-6337000000,"operatingCf":3332000000,"revenue":56469000000,"roc":0.72,"roe":-15.72,"sharesOutstanding":1098000000,"year":2021},{"capex":1174000000,"ebitMargin":2.43,"fcf":4742000000,"fcfMargin":6.19,"grossMargin":18.06,"netDebt":10338000000,"netIncome":292000000,"operatingCf":5916000000,"revenue":76555000000,"roc":1.33,"roe":0.84,"sharesOutstanding":1096000000,"year":2022},{"capex":1595000000,"ebitMargin":13.34,"fcf":3584000000,"fcfMargin":10.14,"grossMargin":35.11,"netDebt":6560000000,"netIncome":9482000000,"operatingCf":5179000000,"revenue":35348000000,"roc":3.28,"roe":34.6,"sharesOutstanding":1099000000,"year":2023},{"capex":1032000000,"ebitMargin":17.47,"fcf":3678000000,"fcfMargin":9.5,"grossMargin":37.19,"netDebt":6759000000,"netIncome":6556000000,"operatingCf":4710000000,"revenue":38702000000,"roc":7.4,"roe":33.9,"sharesOutstanding":1094000000,"year":2024},{"capex":1273000000,"ebitMargin":19.13,"fcf":7264000000,"fcfMargin":15.84,"grossMargin":36.83,"netDebt":8102000000,"netIncome":8704000000,"operatingCf":8537000000,"revenue":45855000000,"roc":9.62,"roe":46.6,"sharesOutstanding":1067000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.76,"fcfCagr5y":28.12,"roeAvg10y":5.07,"roeAvg5y":20.04,"yearsAvailable":20},"quarterly":[{"capex":1032000000,"ebitMargin":17.46,"fcf":3678000000,"fcfMargin":9.5,"grossMargin":37.19,"netDebt":6759000000,"netIncome":6556000000,"operatingCf":4710000000,"quarter":4,"revenue":38701000000,"roc":7.4,"roe":33.9,"sharesOutstanding":1085142857,"year":2024},{"capex":819000000,"ebitMargin":18.84,"fcf":4408000000,"fcfMargin":11.11,"grossMargin":38.11,"netDebt":8309000000,"netIncome":6995000000,"operatingCf":5227000000,"quarter":1,"revenue":39680000000,"roc":8.38,"roe":36.34,"sharesOutstanding":1078000000,"year":2025},{"capex":1068000000,"ebitMargin":19.1,"fcf":5492000000,"fcfMargin":13.2,"grossMargin":37.92,"netDebt":9136000000,"netIncome":7757000000,"operatingCf":6560000000,"quarter":2,"revenue":41609000000,"roc":8.95,"roe":40.54,"sharesOutstanding":1067000000,"year":2025},{"capex":1109000000,"ebitMargin":21.6,"fcf":6499000000,"fcfMargin":14.77,"grossMargin":37.79,"netDebt":10216000000,"netIncome":8062000000,"operatingCf":7608000000,"quarter":3,"revenue":43988000000,"roc":10.44,"roe":42.86,"sharesOutstanding":1067000000,"year":2025},{"capex":1273000000,"ebitMargin":20.17,"fcf":7264000000,"fcfMargin":15.83,"grossMargin":36.88,"netDebt":8102000000,"netIncome":8703000000,"operatingCf":8537000000,"quarter":4,"revenue":45894000000,"roc":10.15,"roe":46.6,"sharesOutstanding":1067000000,"year":2025},{"capex":1396000000,"ebitMargin":20.98,"fcf":7455000000,"fcfMargin":15.42,"grossMargin":36.11,"netDebt":9296000000,"netIncome":8629000000,"operatingCf":8851000000,"quarter":1,"revenue":48352000000,"roc":11.47,"roe":47.79,"sharesOutstanding":1049180327,"year":2026},{"capex":1404000000,"ebitMargin":20.79,"fcf":8396000000,"fcfMargin":16.57,"grossMargin":35.44,"netDebt":9812000000,"netIncome":8971000000,"operatingCf":9800000000,"quarter":2,"revenue":50679000000,"roc":12.08,"roe":50.86,"sharesOutstanding":1048672566,"year":2026},{"capex":1433000000,"ebitMargin":19.24,"fcf":7963000000,"fcfMargin":15.15,"grossMargin":35.23,"netDebt":10562000000,"netIncome":9102000000,"operatingCf":9396000000,"quarter":3,"revenue":52576000000,"roc":11.93,"roe":51.94,"sharesOutstanding":1041000000,"year":2026}]}