{"annual":[{"capex":5863000000,"ebitMargin":1.35,"fcf":-2695000000,"fcfMargin":-21.74,"grossMargin":20.2,"netDebt":5770000000,"netIncome":-276000000,"operatingCf":3168000000,"revenue":12399000000,"roc":0.74,"roe":-2.28,"sharesOutstanding":1036000000,"year":2016},{"capex":5253000000,"ebitMargin":28.88,"fcf":2900000000,"fcfMargin":14.27,"grossMargin":41.51,"netDebt":6046000000,"netIncome":5089000000,"operatingCf":8153000000,"revenue":20322000000,"roc":19.56,"roe":27.33,"sharesOutstanding":1154000000,"year":2017},{"capex":9085000000,"ebitMargin":49.34,"fcf":8315000000,"fcfMargin":27.36,"grossMargin":58.87,"netDebt":-1867000000,"netIncome":14135000000,"operatingCf":17400000000,"revenue":30391000000,"roc":39.85,"roe":43.77,"sharesOutstanding":1229000000,"year":2018},{"capex":9855000000,"ebitMargin":31.51,"fcf":3334000000,"fcfMargin":14.24,"grossMargin":45.72,"netDebt":-1301000000,"netIncome":6313000000,"operatingCf":13189000000,"revenue":23406000000,"roc":17.36,"roe":17.59,"sharesOutstanding":1143000000,"year":2019},{"capex":8223000000,"ebitMargin":14.01,"fcf":83000000,"fcfMargin":0.39,"grossMargin":30.57,"netDebt":-448000000,"netIncome":2687000000,"operatingCf":8306000000,"revenue":21435000000,"roc":6.38,"roe":6.89,"sharesOutstanding":1131000000,"year":2020},{"capex":10030000000,"ebitMargin":22.68,"fcf":2438000000,"fcfMargin":8.8,"grossMargin":37.62,"netDebt":-482000000,"netIncome":5861000000,"operatingCf":12468000000,"revenue":27705000000,"roc":11.98,"roe":13.34,"sharesOutstanding":1141000000,"year":2021},{"capex":12067000000,"ebitMargin":31.54,"fcf":3114000000,"fcfMargin":10.12,"grossMargin":45.18,"netDebt":-746000000,"netIncome":8687000000,"operatingCf":15181000000,"revenue":30758000000,"roc":16.52,"roe":17.41,"sharesOutstanding":1122000000,"year":2022},{"capex":7676000000,"ebitMargin":-36.97,"fcf":-6117000000,"fcfMargin":-39.36,"grossMargin":-9.11,"netDebt":5356000000,"netIncome":-5833000000,"operatingCf":1559000000,"revenue":15540000000,"roc":-9.66,"roe":-13.22,"sharesOutstanding":1093000000,"year":2023},{"capex":8386000000,"ebitMargin":5.19,"fcf":121000000,"fcfMargin":0.48,"grossMargin":22.35,"netDebt":6966000000,"netIncome":778000000,"operatingCf":8507000000,"revenue":25111000000,"roc":2.17,"roe":1.72,"sharesOutstanding":1118000000,"year":2024},{"capex":15857000000,"ebitMargin":26.41,"fcf":1668000000,"fcfMargin":4.46,"grossMargin":39.79,"netDebt":5636000000,"netIncome":8539000000,"operatingCf":17525000000,"revenue":37378000000,"roc":13.83,"roe":15.76,"sharesOutstanding":1125000000,"year":2025},{"capex":30712000000,"ebitMargin":74.59,"fcf":58963000000,"fcfMargin":44.27,"grossMargin":80.72,"netDebt":-33185000000,"netIncome":84969000000,"operatingCf":89675000000,"revenue":133188000000,"roc":58.99,"roe":61.4,"sharesOutstanding":1143000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":27.83,"fcfCagr5y":null,"roeAvg10y":19.2,"roeAvg5y":16.62,"yearsAvailable":21},"quarterly":[{"capex":9796000000,"ebitMargin":15.83,"fcf":554000000,"fcfMargin":1.9,"grossMargin":30.92,"netDebt":7680000000,"netIncome":3882000000,"operatingCf":10350000000,"quarter":4,"revenue":29094000000,"roc":7.38,"roe":8.3,"sharesOutstanding":1122000000,"year":2024},{"capex":12467000000,"ebitMargin":19.76,"fcf":1455000000,"fcfMargin":4.65,"grossMargin":34.73,"netDebt":7471000000,"netIncome":4672000000,"operatingCf":13073000000,"quarter":1,"revenue":31323000000,"roc":9.49,"roe":9.61,"sharesOutstanding":1123000000,"year":2025},{"capex":13319000000,"ebitMargin":22.59,"fcf":2730000000,"fcfMargin":8.07,"grossMargin":37.13,"netDebt":5978000000,"netIncome":6225000000,"operatingCf":15200000000,"quarter":2,"revenue":33813000000,"roc":11.19,"roe":12.27,"sharesOutstanding":1125000000,"year":2025},{"capex":15857000000,"ebitMargin":26.41,"fcf":2517000000,"fcfMargin":6.73,"grossMargin":39.79,"netDebt":5636000000,"netIncome":8539000000,"operatingCf":17525000000,"quarter":3,"revenue":37378000000,"roc":13.83,"roe":15.76,"sharesOutstanding":1125000000,"year":2025},{"capex":18040000000,"ebitMargin":32.69,"fcf":5501000000,"fcfMargin":13,"grossMargin":45.31,"netDebt":3680000000,"netIncome":11909000000,"operatingCf":22692000000,"quarter":4,"revenue":42312000000,"roc":18.71,"roe":20.25,"sharesOutstanding":1138000000,"year":2025},{"capex":20372000000,"ebitMargin":48.51,"fcf":11279000000,"fcfMargin":19.41,"grossMargin":58.44,"netDebt":-1742000000,"netIncome":24111000000,"operatingCf":30653000000,"quarter":1,"revenue":58119000000,"roc":32.33,"roe":33.28,"sharesOutstanding":1140000000,"year":2026},{"capex":25260000000,"ebitMargin":65.74,"fcf":27170000000,"fcfMargin":30.1,"grossMargin":72.57,"netDebt":-18619000000,"netIncome":50469000000,"operatingCf":51432000000,"quarter":2,"revenue":90274000000,"roc":51.77,"roe":50.11,"sharesOutstanding":1145000000,"year":2026},{"capex":30712000000,"ebitMargin":74.59,"fcf":53906000000,"fcfMargin":40.47,"grossMargin":80.72,"netDebt":-33185000000,"netIncome":84969000000,"operatingCf":89675000000,"quarter":3,"revenue":133188000000,"roc":58.99,"roe":61.4,"sharesOutstanding":1147000000,"year":2026}]}