{"annual":[{"capex":5764000000,"ebitMargin":4.88,"fcf":-51000000,"fcfMargin":-0.06,"grossMargin":7.2,"netDebt":5813000000,"netIncome":4227000000,"operatingCf":5713000000,"revenue":85033000000,"roc":10.12,"roe":18.3,"sharesOutstanding":546977000,"year":2015},{"capex":2844000000,"ebitMargin":2.15,"fcf":119000000,"fcfMargin":0.17,"grossMargin":4.88,"netDebt":7427000000,"netIncome":1555000000,"operatingCf":2963000000,"revenue":71349000000,"roc":3.64,"roe":6.95,"sharesOutstanding":530066000,"year":2016},{"capex":1832000000,"ebitMargin":2.25,"fcf":1816000000,"fcfMargin":2.03,"grossMargin":4.6,"netDebt":6991000000,"netIncome":5106000000,"operatingCf":3648000000,"revenue":89547000000,"roc":4.55,"roe":20.35,"sharesOutstanding":518508000,"year":2017},{"capex":2639000000,"ebitMargin":4.53,"fcf":4934000000,"fcfMargin":4.43,"grossMargin":6.42,"netDebt":8141000000,"netIncome":5595000000,"operatingCf":7573000000,"revenue":111269000000,"roc":11.11,"roe":22.7,"sharesOutstanding":474047000,"year":2018},{"capex":3873000000,"ebitMargin":3,"fcf":935000000,"fcfMargin":0.87,"grossMargin":4.95,"netDebt":10426000000,"netIncome":3076000000,"operatingCf":4808000000,"revenue":107443000000,"roc":6.85,"roe":12.35,"sharesOutstanding":453888000,"year":2019},{"capex":2920000000,"ebitMargin":-2.87,"fcf":-809000000,"fcfMargin":-1.27,"grossMargin":0.28,"netDebt":13643000000,"netIncome":-3983000000,"operatingCf":2111000000,"revenue":63693000000,"roc":-4.04,"roe":-20.98,"sharesOutstanding":439530000,"year":2020},{"capex":1860000000,"ebitMargin":1.09,"fcf":4157000000,"fcfMargin":3.71,"grossMargin":3.02,"netDebt":11591000000,"netIncome":1315000000,"operatingCf":6017000000,"revenue":111944000000,"roc":2.86,"roe":6.86,"sharesOutstanding":440364000,"year":2021},{"capex":2194000000,"ebitMargin":5.92,"fcf":8619000000,"fcfMargin":5.07,"grossMargin":7.51,"netDebt":11057000000,"netIncome":11024000000,"operatingCf":10813000000,"revenue":170118000000,"roc":16.64,"roe":37.38,"sharesOutstanding":473731000,"year":2022},{"capex":2418000000,"ebitMargin":5.61,"fcf":4611000000,"fcfMargin":3.13,"grossMargin":7.66,"netDebt":16036000000,"netIncome":7004000000,"operatingCf":7029000000,"revenue":147262000000,"roc":13.86,"roe":22.9,"sharesOutstanding":453210000,"year":2023},{"capex":1859000000,"ebitMargin":1.62,"fcf":2332000000,"fcfMargin":1.63,"grossMargin":3.4,"netDebt":18324000000,"netIncome":2117000000,"operatingCf":4191000000,"revenue":143118000000,"roc":4.04,"roe":7.72,"sharesOutstanding":421888000,"year":2024},{"capex":2233000000,"ebitMargin":2.66,"fcf":2729000000,"fcfMargin":2.06,"grossMargin":4.91,"netDebt":21766000000,"netIncome":4403000000,"operatingCf":4962000000,"revenue":132189000000,"roc":5.83,"roe":15.13,"sharesOutstanding":408053000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":22.69,"fcfCagr5y":-6.85,"roeAvg10y":13.14,"roeAvg5y":18,"yearsAvailable":17},"quarterly":[{"capex":1987000000,"ebitMargin":1.98,"fcf":3196000000,"fcfMargin":2.17,"grossMargin":4.24,"netDebt":18361000000,"netIncome":3369000000,"operatingCf":5183000000,"quarter":3,"revenue":147458000000,"roc":4.93,"roe":11.73,"sharesOutstanding":418803000,"year":2024},{"capex":1859000000,"ebitMargin":1.2,"fcf":2332000000,"fcfMargin":1.63,"grossMargin":3.4,"netDebt":18324000000,"netIncome":2117000000,"operatingCf":4191000000,"quarter":4,"revenue":143118000000,"roc":2.99,"roe":7.72,"sharesOutstanding":418803000,"year":2024},{"capex":1654000000,"ebitMargin":0.26,"fcf":2960000000,"fcfMargin":2.15,"grossMargin":2.57,"netDebt":17314000000,"netIncome":1856000000,"operatingCf":4614000000,"quarter":1,"revenue":137600000000,"roc":0.63,"roe":6.81,"sharesOutstanding":410505000,"year":2025},{"capex":1874000000,"ebitMargin":0.39,"fcf":1488000000,"fcfMargin":1.12,"grossMargin":2.94,"netDebt":19883000000,"netIncome":1718000000,"operatingCf":3362000000,"quarter":2,"revenue":132674000000,"roc":0.93,"roe":6.25,"sharesOutstanding":407929000,"year":2025},{"capex":2057000000,"ebitMargin":1.41,"fcf":1351000000,"fcfMargin":1.02,"grossMargin":3.79,"netDebt":19910000000,"netIncome":1505000000,"operatingCf":3408000000,"quarter":3,"revenue":131888000000,"roc":3.2,"roe":5.59,"sharesOutstanding":405549000,"year":2025},{"capex":2233000000,"ebitMargin":2.51,"fcf":2729000000,"fcfMargin":2.06,"grossMargin":4.94,"netDebt":21766000000,"netIncome":4403000000,"operatingCf":4962000000,"quarter":4,"revenue":132189000000,"roc":5.5,"roe":15.13,"sharesOutstanding":405146000,"year":2025},{"capex":2392000000,"ebitMargin":4.67,"fcf":119000000,"fcfMargin":0.09,"grossMargin":7.04,"netDebt":21974000000,"netIncome":4123000000,"operatingCf":2511000000,"quarter":1,"revenue":135770000000,"roc":10.58,"roe":14.45,"sharesOutstanding":403273000,"year":2026},{"capex":2531000000,"ebitMargin":6.67,"fcf":6394000000,"fcfMargin":4.16,"grossMargin":9.78,"netDebt":16466000000,"netIncome":7093000000,"operatingCf":8925000000,"quarter":2,"revenue":153600000000,"roc":16.15,"roe":22.51,"sharesOutstanding":402618000,"year":2026}]}