{"annual":[{"capex":1613340000,"ebitMargin":10.54,"fcf":333026000,"fcfMargin":4.01,"grossMargin":38.55,"netDebt":8405678000,"netIncome":665783000,"operatingCf":1946366000,"revenue":8299074000,"roc":5.31,"roe":8.26,"sharesOutstanding":220689000,"year":2015},{"capex":2494363000,"ebitMargin":17.39,"fcf":22327000,"fcfMargin":0.26,"grossMargin":40.97,"netDebt":9254833000,"netIncome":1283388000,"operatingCf":2516690000,"revenue":8496401000,"roc":8.27,"roe":14.07,"sharesOutstanding":216316000,"year":2016},{"capex":564138000,"ebitMargin":19.87,"fcf":2310428000,"fcfMargin":26.32,"grossMargin":44.22,"netDebt":7419339000,"netIncome":1625133000,"operatingCf":2874566000,"revenue":8777845000,"roc":9.96,"roe":15.18,"sharesOutstanding":215694000,"year":2017},{"capex":3660028000,"ebitMargin":19.96,"fcf":-180889000,"fcfMargin":-1.91,"grossMargin":44.57,"netDebt":10489847000,"netIncome":1811042000,"operatingCf":3479139000,"revenue":9493849000,"roc":9.2,"roe":16.31,"sharesOutstanding":211554000,"year":2018},{"capex":3024663000,"ebitMargin":19.02,"fcf":691703000,"fcfMargin":6.32,"grossMargin":44.64,"netDebt":11489755000,"netIncome":1878887000,"operatingCf":3716366000,"revenue":10950661000,"roc":9.31,"roe":15.45,"sharesOutstanding":209930000,"year":2019},{"capex":1965131000,"ebitMargin":-208.33,"fcf":-5696784000,"fcfMargin":-257.91,"grossMargin":-25.19,"netDebt":16311122000,"netIncome":-5797462000,"operatingCf":-3731653000,"revenue":2208805000,"roc":-16.48,"roe":-66.18,"sharesOutstanding":214335000,"year":2020},{"capex":2230000000,"ebitMargin":-252.61,"fcf":-4108000000,"fcfMargin":-268.15,"grossMargin":-78.79,"netDebt":18992218000,"netIncome":-5260000000,"operatingCf":-1878000000,"revenue":1532000000,"roc":-15.5,"roe":-103.43,"sharesOutstanding":251812000,"year":2021},{"capex":2710000000,"ebitMargin":-8.67,"fcf":-2229000000,"fcfMargin":-25.21,"grossMargin":25.16,"netDebt":22059000000,"netIncome":-2156000000,"operatingCf":481000000,"revenue":8840000000,"roc":-3.04,"roe":-75.15,"sharesOutstanding":255011000,"year":2022},{"capex":3897000000,"ebitMargin":20.71,"fcf":580000000,"fcfMargin":4.17,"grossMargin":44.06,"netDebt":21633000000,"netIncome":1697000000,"operatingCf":4477000000,"revenue":13900000000,"roc":11.19,"roe":35.92,"sharesOutstanding":283000000,"year":2023},{"capex":3268000000,"ebitMargin":24.91,"fcf":1997000000,"fcfMargin":12.11,"grossMargin":47.52,"netDebt":20432000000,"netIncome":2877000000,"operatingCf":5265000000,"revenue":16485000000,"roc":15.07,"roe":38.04,"sharesOutstanding":279000000,"year":2024},{"capex":5229000000,"ebitMargin":27.37,"fcf":1236000000,"fcfMargin":6.89,"grossMargin":46.84,"netDebt":21810000000,"netIncome":4273000000,"operatingCf":6465000000,"revenue":17935000000,"roc":16.6,"roe":42.57,"sharesOutstanding":273000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.58,"fcfCagr5y":null,"roeAvg10y":-6.72,"roeAvg5y":-12.41,"yearsAvailable":20},"quarterly":[{"capex":5284357000,"ebitMargin":25.24,"fcf":-370362000,"fcfMargin":-2.31,"grossMargin":47.12,"netDebt":21138000000,"netIncome":2602073000,"operatingCf":4913995000,"quarter":3,"revenue":16055419000,"roc":14.77,"roe":36.94,"sharesOutstanding":264000000,"year":2024},{"capex":3268000000,"ebitMargin":24.91,"fcf":1997000000,"fcfMargin":12.11,"grossMargin":47.52,"netDebt":20432000000,"netIncome":2877000000,"operatingCf":5265000000,"quarter":4,"revenue":16485000000,"roc":15.07,"roe":38.04,"sharesOutstanding":277000000,"year":2024},{"capex":3454000000,"ebitMargin":25.67,"fcf":2110000000,"fcfMargin":12.59,"grossMargin":48.24,"netDebt":19733000000,"netIncome":3247000000,"operatingCf":5564000000,"quarter":1,"revenue":16756000000,"roc":15.84,"roe":40.79,"sharesOutstanding":276000000,"year":2025},{"capex":2150000000,"ebitMargin":26.37,"fcf":3587000000,"fcfMargin":20.87,"grossMargin":48.77,"netDebt":19002000000,"netIncome":3603000000,"operatingCf":5737000000,"quarter":2,"revenue":17184000000,"roc":16.2,"roe":39.3,"sharesOutstanding":275000000,"year":2025},{"capex":4274000000,"ebitMargin":26.38,"fcf":2035000000,"fcfMargin":11.67,"grossMargin":49,"netDebt":20543000000,"netIncome":4071000000,"operatingCf":6309000000,"quarter":3,"revenue":17437000000,"roc":16.06,"roe":40.34,"sharesOutstanding":274000000,"year":2025},{"capex":5229000000,"ebitMargin":27.37,"fcf":1236000000,"fcfMargin":6.89,"grossMargin":46.84,"netDebt":21810000000,"netIncome":4273000000,"operatingCf":6465000000,"quarter":4,"revenue":17935000000,"roc":16.6,"roe":42.57,"sharesOutstanding":273000000,"year":2025},{"capex":5301000000,"ebitMargin":27.88,"fcf":1371000000,"fcfMargin":7.46,"grossMargin":47.23,"netDebt":21280000000,"netIncome":4484000000,"operatingCf":6672000000,"quarter":1,"revenue":18388000000,"roc":16.58,"roe":45.71,"sharesOutstanding":271000000,"year":2026},{"capex":7202000000,"ebitMargin":27.32,"fcf":-416000000,"fcfMargin":-2.23,"grossMargin":46.64,"netDebt":22643000000,"netIncome":4402000000,"operatingCf":6786000000,"quarter":2,"revenue":18682000000,"roc":15.47,"roe":43.01,"sharesOutstanding":270000000,"year":2026}]}