{"annual":[{"capex":4685000000,"ebitMargin":10.38,"fcf":4698000000,"fcfMargin":13.49,"grossMargin":51.71,"netDebt":14258000000,"netIncome":-866000000,"operatingCf":9383000000,"revenue":34829000000,"roc":4.44,"roe":-2.32,"sharesOutstanding":1824700000,"year":2015},{"capex":3012000000,"ebitMargin":20.11,"fcf":5453000000,"fcfMargin":16.14,"grossMargin":54.03,"netDebt":10191000000,"netIncome":4617000000,"operatingCf":8465000000,"revenue":33781000000,"roc":8.51,"roe":11.75,"sharesOutstanding":1808600000,"year":2016},{"capex":4482000000,"ebitMargin":35.31,"fcf":9402000000,"fcfMargin":23.49,"grossMargin":60.51,"netDebt":5502000000,"netIncome":8762000000,"operatingCf":13884000000,"revenue":40030000000,"roc":16.75,"roe":19.6,"sharesOutstanding":1799500000,"year":2017},{"capex":5430000000,"ebitMargin":43.65,"fcf":6391000000,"fcfMargin":15.77,"grossMargin":59.14,"netDebt":3147000000,"netIncome":13638000000,"operatingCf":11821000000,"revenue":40522000000,"roc":22.09,"roe":31.22,"sharesOutstanding":1731700000,"year":2018},{"capex":5488000000,"ebitMargin":36.84,"fcf":9424000000,"fcfMargin":21.83,"grossMargin":61.98,"netDebt":6686000000,"netIncome":8010000000,"operatingCf":14912000000,"revenue":43165000000,"roc":20.74,"roe":19.76,"sharesOutstanding":1668069000,"year":2019},{"capex":6189000000,"ebitMargin":37.72,"fcf":9686000000,"fcfMargin":21.71,"grossMargin":65.29,"netDebt":3634000000,"netIncome":9769000000,"operatingCf":15875000000,"revenue":44611000000,"roc":19.62,"roe":20.76,"sharesOutstanding":1668069000,"year":2020},{"capex":7384000000,"ebitMargin":46.96,"fcf":17961000000,"fcfMargin":28.29,"grossMargin":70.77,"netDebt":724000000,"netIncome":21115000000,"operatingCf":25345000000,"revenue":63495000000,"roc":33.03,"roe":41.05,"sharesOutstanding":1668069000,"year":2021},{"capex":6750000000,"ebitMargin":35.88,"fcf":9384000000,"fcfMargin":16.89,"grossMargin":61.69,"netDebt":5496000000,"netIncome":12392000000,"operatingCf":16134000000,"revenue":55554000000,"roc":23.41,"roe":24.7,"sharesOutstanding":1668069000,"year":2022},{"capex":7086000000,"ebitMargin":27.43,"fcf":8074000000,"fcfMargin":14.94,"grossMargin":59.96,"netDebt":5654000000,"netIncome":10058000000,"operatingCf":15160000000,"revenue":54041000000,"roc":16.32,"roe":18.43,"sharesOutstanding":1631500000,"year":2023},{"capex":9621000000,"ebitMargin":29.17,"fcf":5978000000,"fcfMargin":11.14,"grossMargin":56.43,"netDebt":7025000000,"netIncome":11552000000,"operatingCf":15599000000,"revenue":53658000000,"roc":17.19,"roe":20.91,"sharesOutstanding":1633400000,"year":2024},{"capex":12593792053,"ebitMargin":26.8,"fcf":4911936248,"fcfMargin":8.52,"grossMargin":57.43,"netDebt":14641768000,"netIncome":9966000000,"operatingCf":17505728302,"revenue":57638000000,"roc":13.65,"roe":16.02,"sharesOutstanding":1638056000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.38,"fcfCagr5y":-19.99,"roeAvg10y":22.42,"roeAvg5y":24.22,"yearsAvailable":20},"quarterly":[{"capex":9621000000,"ebitMargin":29.17,"fcf":5978000000,"fcfMargin":11.14,"grossMargin":56.43,"netDebt":7025000000,"netIncome":11552000000,"operatingCf":15599000000,"quarter":4,"revenue":53658000000,"roc":17.19,"roe":20.91,"sharesOutstanding":1633400000,"year":2024},{"capex":9621000000,"ebitMargin":29.17,"fcf":5978000000,"fcfMargin":11.14,"grossMargin":56.43,"netDebt":7025000000,"netIncome":11552000000,"operatingCf":15599000000,"quarter":1,"revenue":53658000000,"roc":17.19,"roe":20.91,"sharesOutstanding":1633400000,"year":2025},{"capex":10337000000,"ebitMargin":27.74,"fcf":5130000000,"fcfMargin":9.55,"grossMargin":53.97,"netDebt":14625000000,"netIncome":10272000000,"operatingCf":15467000000,"quarter":2,"revenue":53729000000,"roc":13.92,"roe":17.65,"sharesOutstanding":1637613019,"year":2025},{"capex":10337000000,"ebitMargin":27.74,"fcf":5130000000,"fcfMargin":9.55,"grossMargin":53.97,"netDebt":14625000000,"netIncome":10272000000,"operatingCf":15467000000,"quarter":3,"revenue":53729000000,"roc":13.92,"roe":17.65,"sharesOutstanding":1637613019,"year":2025},{"capex":12215889186,"ebitMargin":26.29,"fcf":4696603465,"fcfMargin":8.13,"grossMargin":27.08,"netDebt":14641768000,"netIncome":9992106199,"operatingCf":16912492651,"quarter":4,"revenue":57785693501,"roc":13.42,"roe":16.06,"sharesOutstanding":1638452000,"year":2025},{"capex":12215889186,"ebitMargin":26.29,"fcf":4696603465,"fcfMargin":8.13,"grossMargin":27.08,"netDebt":14641768000,"netIncome":9992106199,"operatingCf":16912492651,"quarter":1,"revenue":57785693501,"roc":13.42,"roe":16.06,"sharesOutstanding":1638452000,"year":2026},{"capex":13380156494,"ebitMargin":27.32,"fcf":5713110655,"fcfMargin":9.26,"grossMargin":27.32,"netDebt":14011360000,"netIncome":12073498199,"operatingCf":19093267150,"quarter":2,"revenue":61686434501,"roc":14.21,"roe":18.35,"sharesOutstanding":1640167000,"year":2026},{"capex":13380156494,"ebitMargin":27.32,"fcf":5713110655,"fcfMargin":9.26,"grossMargin":27.32,"netDebt":14011360000,"netIncome":12073498199,"operatingCf":19093267150,"quarter":3,"revenue":61686434501,"roc":14.21,"roe":18.35,"sharesOutstanding":1640167000,"year":2026}]}