{"annual":[{"capex":169206000,"ebitMargin":4.51,"fcf":-918645000,"fcfMargin":-13.55,"grossMargin":32.27,"netDebt":562032000,"netIncome":122641000,"operatingCf":-749439000,"revenue":6779511000,"roc":4.58,"roe":5.52,"sharesOutstanding":4364560000,"year":2015},{"capex":184830000,"ebitMargin":4.3,"fcf":-1658814000,"fcfMargin":-18.78,"grossMargin":31.72,"netDebt":1896735000,"netIncome":186678000,"operatingCf":-1473984000,"revenue":8830669000,"roc":4.22,"roe":6.97,"sharesOutstanding":4386520000,"year":2016},{"capex":227022000,"ebitMargin":7.17,"fcf":-2012970000,"fcfMargin":-17.22,"grossMargin":34.49,"netDebt":3676637000,"netIncome":558929000,"operatingCf":-1785948000,"revenue":11692713000,"roc":6.19,"roe":15.6,"sharesOutstanding":4468140000,"year":2017},{"capex":212532000,"ebitMargin":10.16,"fcf":-2893011000,"fcfMargin":-18.32,"grossMargin":36.89,"netDebt":6565575000,"netIncome":1211242000,"operatingCf":-2680479000,"revenue":15794341000,"roc":8.24,"roe":23.12,"sharesOutstanding":4512440000,"year":2018},{"capex":253035000,"ebitMargin":12.92,"fcf":-3140357000,"fcfMargin":-15.58,"grossMargin":38.28,"netDebt":9740823000,"netIncome":1866916000,"operatingCf":-2887322000,"revenue":20156447000,"roc":9.6,"roe":24.62,"sharesOutstanding":4517650000,"year":2019},{"capex":497923000,"ebitMargin":18.34,"fcf":1929154000,"fcfMargin":7.72,"grossMargin":38.89,"netDebt":8103423000,"netIncome":2761395000,"operatingCf":2427077000,"revenue":24996056000,"roc":14.57,"roe":24.96,"sharesOutstanding":4542080000,"year":2020},{"capex":524585000,"ebitMargin":20.86,"fcf":-131975000,"fcfMargin":-0.44,"grossMargin":41.64,"netDebt":9365091000,"netIncome":5116228000,"operatingCf":392610000,"revenue":29697844000,"roc":17.16,"roe":32.28,"sharesOutstanding":4553720000,"year":2021},{"capex":407729000,"ebitMargin":17.82,"fcf":1618528000,"fcfMargin":5.12,"grossMargin":39.37,"netDebt":9205900000,"netIncome":4491924000,"operatingCf":2026257000,"revenue":31615550000,"roc":13.85,"roe":21.62,"sharesOutstanding":4512900000,"year":2022},{"capex":348552000,"ebitMargin":20.62,"fcf":6925749000,"fcfMargin":20.54,"grossMargin":41.54,"netDebt":9856461000,"netIncome":5407990000,"operatingCf":7274301000,"revenue":33723297000,"roc":17.44,"roe":26.27,"sharesOutstanding":4494966000,"year":2023},{"capex":439538000,"ebitMargin":26.71,"fcf":6921826000,"fcfMargin":17.75,"grossMargin":46.06,"netDebt":7778071000,"netIncome":8711631000,"operatingCf":7361364000,"revenue":39000966000,"roc":24.3,"roe":35.21,"sharesOutstanding":4392608000,"year":2024},{"capex":688220000,"ebitMargin":29.49,"fcf":9461053000,"fcfMargin":20.94,"grossMargin":48.49,"netDebt":5429155000,"netIncome":10981201000,"operatingCf":10149273000,"revenue":45183036000,"roc":29.87,"roe":41.26,"sharesOutstanding":4343863000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":89.68,"roeAvg10y":25.19,"roeAvg5y":31.33,"yearsAvailable":20},"quarterly":[{"capex":439538000,"ebitMargin":26.71,"fcf":6921826000,"fcfMargin":17.75,"grossMargin":46.06,"netDebt":7778071000,"netIncome":8711631000,"operatingCf":7361364000,"quarter":4,"revenue":39000966000,"roc":24.3,"roe":35.21,"sharesOutstanding":4377860000,"year":2024},{"capex":492101000,"ebitMargin":27.71,"fcf":7445940000,"fcfMargin":18.53,"grossMargin":46.92,"netDebt":10223639000,"netIncome":9269773000,"operatingCf":7938041000,"quarter":1,"revenue":40173327000,"roc":26.27,"roe":38.58,"sharesOutstanding":4369620000,"year":2025},{"capex":569703000,"ebitMargin":29.51,"fcf":8500749000,"fcfMargin":20.39,"grossMargin":48.49,"netDebt":8756562000,"netIncome":10247880000,"operatingCf":9070452000,"quarter":2,"revenue":41693183000,"roc":27.86,"roe":41.07,"sharesOutstanding":4359170000,"year":2025},{"capex":607559000,"ebitMargin":29.14,"fcf":8966966000,"fcfMargin":20.67,"grossMargin":48.09,"netDebt":7901318000,"netIncome":10431287000,"operatingCf":9574525000,"quarter":3,"revenue":43378787000,"roc":27.97,"roe":40.19,"sharesOutstanding":4352840000,"year":2025},{"capex":688220000,"ebitMargin":29.49,"fcf":9461053000,"fcfMargin":20.94,"grossMargin":48.49,"netDebt":5429155000,"netIncome":10981201000,"operatingCf":10149273000,"quarter":4,"revenue":45183036000,"roc":29.87,"roe":41.26,"sharesOutstanding":4317144000,"year":2025},{"capex":756073000,"ebitMargin":29.72,"fcf":11894206000,"fcfMargin":25.37,"grossMargin":49.03,"netDebt":2100744000,"netIncome":13373641000,"operatingCf":12650279000,"quarter":1,"revenue":46889992000,"roc":28.51,"roe":42.97,"sharesOutstanding":4298437000,"year":2026},{"capex":818828000,"ebitMargin":29.68,"fcf":10994608000,"fcfMargin":22.73,"grossMargin":49.12,"netDebt":5210074000,"netIncome":13649642000,"operatingCf":11970833000,"quarter":2,"revenue":48370764000,"roc":30.99,"roe":45.27,"sharesOutstanding":4261300000,"year":2026},{"capex":932875000,"ebitMargin":31.3,"fcf":11217666000,"fcfMargin":22.56,"grossMargin":50.68,"netDebt":6938119000,"netIncome":14766653000,"operatingCf":12307938000,"quarter":3,"revenue":49734633000,"roc":33.56,"roe":50.42,"sharesOutstanding":4195127000,"year":2026}]}