{"annual":[{"capex":5519000000,"ebitMargin":0.68,"fcf":7511000000,"fcfMargin":4.41,"grossMargin":2.06,"netDebt":41342000000,"netIncome":-4964000000,"operatingCf":13030000000,"revenue":170497000000,"roc":1.33,"roe":-12.03,"sharesOutstanding":13317970000,"year":2015},{"capex":3048000000,"ebitMargin":0.86,"fcf":1770000000,"fcfMargin":1.16,"grossMargin":2.08,"netDebt":30710000000,"netIncome":1379000000,"operatingCf":4818000000,"revenue":152948000000,"roc":1.63,"roe":3.12,"sharesOutstanding":14358279000,"year":2016},{"capex":3586000000,"ebitMargin":2.3,"fcf":1231000000,"fcfMargin":0.6,"grossMargin":3.79,"netDebt":31810000000,"netIncome":5777000000,"operatingCf":4817000000,"revenue":205476000000,"roc":5.18,"roe":11.61,"sharesOutstanding":14423044000,"year":2017},{"capex":4687000000,"ebitMargin":2.37,"fcf":6872000000,"fcfMargin":3.13,"grossMargin":4.12,"netDebt":32948000000,"netIncome":3408000000,"operatingCf":11559000000,"revenue":219754000000,"roc":5.9,"roe":7.45,"sharesOutstanding":14253527000,"year":2018},{"capex":4712000000,"ebitMargin":0.86,"fcf":4017000000,"fcfMargin":1.87,"grossMargin":2.17,"netDebt":35144000000,"netIncome":-404000000,"operatingCf":8729000000,"revenue":215111000000,"roc":2.19,"roe":-1,"sharesOutstanding":13776565000,"year":2019},{"capex":3569000000,"ebitMargin":-1.06,"fcf":-905000000,"fcfMargin":-0.64,"grossMargin":2.6,"netDebt":36063000000,"netIncome":-1903000000,"operatingCf":2664000000,"revenue":142338000000,"roc":-1.92,"roe":-5.06,"sharesOutstanding":13216886000,"year":2020},{"capex":3618000000,"ebitMargin":3.56,"fcf":5242000000,"fcfMargin":2.57,"grossMargin":6.08,"netDebt":31947000000,"netIncome":4974000000,"operatingCf":8860000000,"revenue":203751000000,"roc":9.29,"roe":12.46,"sharesOutstanding":13336604000,"year":2021},{"capex":4177000000,"ebitMargin":7.69,"fcf":9482000000,"fcfMargin":3.7,"grossMargin":10.65,"netDebt":26932000000,"netIncome":17320000000,"operatingCf":13659000000,"revenue":255984000000,"roc":24.87,"roe":35.05,"sharesOutstanding":13140758000,"year":2022},{"capex":4484000000,"ebitMargin":3.99,"fcf":6552000000,"fcfMargin":3.01,"grossMargin":4.95,"netDebt":30565000000,"netIncome":4280000000,"operatingCf":11036000000,"revenue":217829000000,"roc":11.69,"roe":9.82,"sharesOutstanding":12537936000,"year":2023},{"capex":5611000000,"ebitMargin":1.76,"fcf":4444000000,"fcfMargin":1.92,"grossMargin":2.72,"netDebt":35940000000,"netIncome":-1634000000,"operatingCf":10055000000,"revenue":230944000000,"roc":5.04,"roe":-4.02,"sharesOutstanding":12154483000,"year":2024},{"capex":6056455162,"ebitMargin":1.16,"fcf":395119381,"fcfMargin":0.16,"grossMargin":2.22,"netDebt":38539927000,"netIncome":363000000,"operatingCf":6451574544,"revenue":247535000000,"roc":3.63,"roe":0.93,"sharesOutstanding":12061048000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.01,"fcfCagr5y":-6.24,"roeAvg10y":7.04,"roeAvg5y":10.85,"yearsAvailable":18},"quarterly":[{"capex":5611000000,"ebitMargin":1.76,"fcf":4444000000,"fcfMargin":1.92,"grossMargin":2.72,"netDebt":35940000000,"netIncome":-1634000000,"operatingCf":10055000000,"quarter":4,"revenue":230944000000,"roc":5.04,"roe":-4.02,"sharesOutstanding":12389641000,"year":2024},{"capex":5611000000,"ebitMargin":1.76,"fcf":4444000000,"fcfMargin":1.92,"grossMargin":2.72,"netDebt":35940000000,"netIncome":-1634000000,"operatingCf":10055000000,"quarter":1,"revenue":230944000000,"roc":5.04,"roe":-4.02,"sharesOutstanding":12389641000,"year":2025},{"capex":5913000000,"ebitMargin":1.44,"fcf":143000000,"fcfMargin":0.06,"grossMargin":2.49,"netDebt":39643000000,"netIncome":-2056000000,"operatingCf":6056000000,"quarter":2,"revenue":231249000000,"roc":4.18,"roe":-5.43,"sharesOutstanding":12119798000,"year":2025},{"capex":5913000000,"ebitMargin":1.44,"fcf":143000000,"fcfMargin":0.06,"grossMargin":2.49,"netDebt":39643000000,"netIncome":-2056000000,"operatingCf":6056000000,"quarter":3,"revenue":231249000000,"roc":4.18,"roe":-5.43,"sharesOutstanding":12119798000,"year":2025},{"capex":5859523468,"ebitMargin":1.26,"fcf":139828231,"fcfMargin":0.06,"grossMargin":2.26,"netDebt":38539927000,"netIncome":367887000,"operatingCf":5999351700,"quarter":4,"revenue":248122581000,"roc":3.95,"roe":0.95,"sharesOutstanding":12066756000,"year":2025},{"capex":5859523468,"ebitMargin":1.26,"fcf":139828231,"fcfMargin":0.06,"grossMargin":2.26,"netDebt":38539927000,"netIncome":367887000,"operatingCf":5999351700,"quarter":1,"revenue":248122581000,"roc":3.95,"roe":0.95,"sharesOutstanding":12066756000,"year":2026},{"capex":6654809946,"ebitMargin":2.45,"fcf":-97011949,"fcfMargin":-0.03,"grossMargin":3.37,"netDebt":41846109000,"netIncome":5391790000,"operatingCf":6557797997,"quarter":2,"revenue":303692501000,"roc":9.05,"roe":12.86,"sharesOutstanding":11975376000,"year":2026},{"capex":6654809946,"ebitMargin":2.45,"fcf":-97011949,"fcfMargin":-0.03,"grossMargin":3.37,"netDebt":41846109000,"netIncome":5391790000,"operatingCf":6557797997,"quarter":3,"revenue":303692501000,"roc":9.05,"roe":12.86,"sharesOutstanding":11975376000,"year":2026}]}