{"annual":[{"capex":2306000000,"ebitMargin":37.69,"fcf":-3428000000,"fcfMargin":-4.73,"grossMargin":100,"netDebt":-27450000000,"netIncome":13522000000,"operatingCf":-1122000000,"revenue":72514000000,"roc":1.14,"roe":7.17,"sharesOutstanding":19517000000,"year":2015},{"capex":2057000000,"ebitMargin":31.43,"fcf":66902000000,"fcfMargin":107.95,"grossMargin":100,"netDebt":-43864000000,"netIncome":2479000000,"operatingCf":68959000000,"revenue":61975000000,"roc":0.82,"roe":1.41,"sharesOutstanding":19845000000,"year":2016},{"capex":2452000000,"ebitMargin":31.68,"fcf":-14866000000,"fcfMargin":-23.35,"grossMargin":100,"netDebt":-93852000000,"netIncome":10798000000,"operatingCf":-12414000000,"revenue":63675000000,"roc":0.83,"roe":5.68,"sharesOutstanding":20072000000,"year":2017},{"capex":3044000000,"ebitMargin":32.64,"fcf":29471000000,"fcfMargin":46.32,"grossMargin":100,"netDebt":-3281000000,"netIncome":13727000000,"operatingCf":32515000000,"revenue":63628000000,"roc":0.82,"roe":7.37,"sharesOutstanding":19983000000,"year":2018},{"capex":3632000000,"ebitMargin":32.52,"fcf":26111000000,"fcfMargin":37.09,"grossMargin":100,"netDebt":18170000000,"netIncome":7383000000,"operatingCf":29743000000,"revenue":70403000000,"roc":0.85,"roe":4.01,"sharesOutstanding":20233000000,"year":2019},{"capex":3510000000,"ebitMargin":30.06,"fcf":178710000000,"fcfMargin":282.41,"grossMargin":100,"netDebt":-137434000000,"netIncome":5229000000,"operatingCf":182220000000,"revenue":63280000000,"roc":0.64,"roe":2.66,"sharesOutstanding":20242000000,"year":2020},{"capex":3565000000,"ebitMargin":25.57,"fcf":100747000000,"fcfMargin":136.24,"grossMargin":86.88,"netDebt":-198793000000,"netIncome":13917000000,"operatingCf":104312000000,"revenue":73946000000,"roc":1.81,"roe":7.02,"sharesOutstanding":20302000000,"year":2021},{"capex":4410000000,"ebitMargin":22.4,"fcf":22024000000,"fcfMargin":28.92,"grossMargin":70.53,"netDebt":-145812000000,"netIncome":15559000000,"operatingCf":26434000000,"revenue":76168000000,"roc":1.4,"roe":8.75,"sharesOutstanding":19986000000,"year":2022},{"capex":3695000000,"ebitMargin":23.42,"fcf":35416000000,"fcfMargin":27.33,"grossMargin":49.79,"netDebt":-64410000000,"netIncome":23533000000,"operatingCf":39111000000,"revenue":129600000000,"roc":2.41,"roe":12.7,"sharesOutstanding":19600000000,"year":2023},{"capex":3886000000,"ebitMargin":22.55,"fcf":61419000000,"fcfMargin":42.86,"grossMargin":47.03,"netDebt":-42168000000,"netIncome":23979000000,"operatingCf":65305000000,"revenue":143294000000,"roc":2.7,"roe":12.96,"sharesOutstanding":18485000000,"year":2024},{"capex":4661000000,"ebitMargin":22.3,"fcf":25105000000,"fcfMargin":18.72,"grossMargin":52.96,"netDebt":256340351000,"netIncome":22285000000,"operatingCf":29766000000,"revenue":134098000000,"roc":1.04,"roe":12.55,"sharesOutstanding":17547000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.18,"fcfCagr5y":-26.05,"roeAvg10y":7.51,"roeAvg5y":10.8,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":24.3,"fcf":null,"fcfMargin":null,"grossMargin":73.04,"netDebt":-148896000000,"netIncome":23600000000,"operatingCf":null,"quarter":3,"revenue":145522000000,"roc":2.78,"roe":12.24,"sharesOutstanding":18151000000,"year":2024},{"capex":0,"ebitMargin":19.41,"fcf":null,"fcfMargin":null,"grossMargin":65.73,"netDebt":-42168000000,"netIncome":23979000000,"operatingCf":null,"quarter":4,"revenue":166477000000,"roc":2.7,"roe":12.96,"sharesOutstanding":18151000000,"year":2024},{"capex":0,"ebitMargin":17.8,"fcf":null,"fcfMargin":null,"grossMargin":67.29,"netDebt":-154609000000,"netIncome":20719000000,"operatingCf":null,"quarter":1,"revenue":163696000000,"roc":2.37,"roe":10.86,"sharesOutstanding":17703888770,"year":2025},{"capex":0,"ebitMargin":19.15,"fcf":null,"fcfMargin":null,"grossMargin":49.8,"netDebt":-116662000000,"netIncome":18924000000,"operatingCf":null,"quarter":2,"revenue":138696000000,"roc":1.98,"roe":9.83,"sharesOutstanding":17769000000,"year":2025},{"capex":0,"ebitMargin":18.71,"fcf":null,"fcfMargin":null,"grossMargin":51.64,"netDebt":-148581000000,"netIncome":17692000000,"operatingCf":null,"quarter":3,"revenue":135636000000,"roc":1.91,"roe":9.24,"sharesOutstanding":17297000000,"year":2025},{"capex":0,"ebitMargin":22.3,"fcf":null,"fcfMargin":null,"grossMargin":52.96,"netDebt":-51598000000,"netIncome":22285000000,"operatingCf":null,"quarter":4,"revenue":134098000000,"roc":2.4,"roe":11.28,"sharesOutstanding":17609976000,"year":2025},{"capex":0,"ebitMargin":22.22,"fcf":null,"fcfMargin":null,"grossMargin":54,"netDebt":-112953603000,"netIncome":22306000000,"operatingCf":null,"quarter":1,"revenue":134085000000,"roc":2.2,"roe":11.32,"sharesOutstanding":17293000000,"year":2026},{"capex":0,"ebitMargin":24.99,"fcf":null,"fcfMargin":null,"grossMargin":54.86,"netDebt":-94901000000,"netIncome":25487000000,"operatingCf":null,"quarter":2,"revenue":134511000000,"roc":2.33,"roe":12.96,"sharesOutstanding":17293000000,"year":2026}]}