{"annual":[{"capex":89231000,"ebitMargin":-16.55,"fcf":225860000,"fcfMargin":22.46,"grossMargin":67.24,"netDebt":143051000,"netIncome":-198426000,"operatingCf":315091000,"revenue":1005480000,"roc":-15.47,"roe":-35.01,"sharesOutstanding":778533215,"year":2015},{"capex":128412000,"ebitMargin":-30.41,"fcf":31509000,"fcfMargin":2.27,"grossMargin":71.33,"netDebt":252933000,"netIncome":-451804000,"operatingCf":159921000,"revenue":1390513000,"roc":-44.08,"roe":-116.76,"sharesOutstanding":822669115,"year":2016},{"capex":157180000,"ebitMargin":-5.25,"fcf":485645000,"fcfMargin":25.12,"grossMargin":74.15,"netDebt":446941000,"netIncome":-149130000,"operatingCf":642825000,"revenue":1933026000,"roc":-6.71,"roe":-19.15,"sharesOutstanding":855877885,"year":2017},{"capex":248862000,"ebitMargin":-1.63,"fcf":562227000,"fcfMargin":21.55,"grossMargin":76.13,"netDebt":349520000,"netIncome":-26704000,"operatingCf":811089000,"revenue":2608816000,"roc":-2.27,"roe":-2.4,"sharesOutstanding":889230115,"year":2018},{"capex":337581000,"ebitMargin":1.21,"fcf":898391000,"fcfMargin":25.96,"grossMargin":76.98,"netDebt":355092000,"netIncome":626698000,"operatingCf":1235972000,"revenue":3460437000,"roc":1.28,"roe":29.45,"sharesOutstanding":986115000,"year":2019},{"capex":432517000,"ebitMargin":4.4,"fcf":1354082000,"fcfMargin":29.96,"grossMargin":78.16,"netDebt":458000000,"netIncome":119000000,"operatingCf":1786599000,"revenue":4519484000,"roc":3.99,"roe":4.2,"sharesOutstanding":1012390000,"year":2020},{"capex":399000000,"ebitMargin":4.36,"fcf":1792000000,"fcfMargin":30.39,"grossMargin":77.05,"netDebt":486000000,"netIncome":230000000,"operatingCf":2191000000,"revenue":5896000000,"roc":4.39,"roe":6.22,"sharesOutstanding":1015835000,"year":2021},{"capex":550000000,"ebitMargin":4.9,"fcf":2173000000,"fcfMargin":29.99,"grossMargin":78.29,"netDebt":762000000,"netIncome":325000000,"operatingCf":2723000000,"revenue":7245000000,"roc":4.87,"roe":6.46,"sharesOutstanding":1017675000,"year":2022},{"capex":694000000,"ebitMargin":8.49,"fcf":2704000000,"fcfMargin":30.14,"grossMargin":78.59,"netDebt":387000000,"netIncome":1731000000,"operatingCf":3398000000,"revenue":8971000000,"roc":7.6,"roe":22.69,"sharesOutstanding":1027955000,"year":2023},{"capex":852000000,"ebitMargin":12.42,"fcf":3415000000,"fcfMargin":31.09,"grossMargin":79.18,"netDebt":-26000000,"netIncome":1425000000,"operatingCf":4267000000,"revenue":10984000000,"roc":11.34,"roe":14.83,"sharesOutstanding":1042115000,"year":2024},{"capex":868000000,"ebitMargin":13.74,"fcf":4576000000,"fcfMargin":34.46,"grossMargin":77.53,"netDebt":-1323000000,"netIncome":1748000000,"operatingCf":5444000000,"revenue":13278000000,"roc":11.7,"roe":13.48,"sharesOutstanding":1047000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":39.56,"fcfCagr5y":26.22,"roeAvg10y":-4.1,"roeAvg5y":12.74,"yearsAvailable":20},"quarterly":[{"capex":890000000,"ebitMargin":12.04,"fcf":3347000000,"fcfMargin":31.99,"grossMargin":79.24,"netDebt":360000000,"netIncome":1336000000,"operatingCf":4237000000,"quarter":3,"revenue":10464000000,"roc":10.82,"roe":14.38,"sharesOutstanding":1042760000,"year":2024},{"capex":882000000,"ebitMargin":12.42,"fcf":3385000000,"fcfMargin":30.82,"grossMargin":79.18,"netDebt":-26000000,"netIncome":1425000000,"operatingCf":4267000000,"quarter":4,"revenue":10984000000,"roc":11.34,"roe":14.83,"sharesOutstanding":1045000000,"year":2024},{"capex":931000000,"ebitMargin":12.93,"fcf":3672000000,"fcfMargin":32.02,"grossMargin":78.92,"netDebt":-970000000,"netIncome":1538000000,"operatingCf":4603000000,"quarter":1,"revenue":11469000000,"roc":11.66,"roe":15.17,"sharesOutstanding":1046855000,"year":2025},{"capex":850000000,"ebitMargin":13.28,"fcf":3849000000,"fcfMargin":31.92,"grossMargin":78.52,"netDebt":-715000000,"netIncome":1661000000,"operatingCf":4699000000,"quarter":2,"revenue":12057000000,"roc":11.81,"roe":15.19,"sharesOutstanding":1046610000,"year":2025},{"capex":883000000,"ebitMargin":13.85,"fcf":3958000000,"fcfMargin":31.25,"grossMargin":78.05,"netDebt":-323000000,"netIncome":1731000000,"operatingCf":4841000000,"quarter":3,"revenue":12667000000,"roc":12.61,"roe":15.32,"sharesOutstanding":1050000000,"year":2025},{"capex":868000000,"ebitMargin":13.74,"fcf":4576000000,"fcfMargin":34.46,"grossMargin":77.53,"netDebt":-1323000000,"netIncome":1748000000,"operatingCf":5444000000,"quarter":4,"revenue":13278000000,"roc":11.7,"roe":13.48,"sharesOutstanding":1047000000,"year":2025},{"capex":804000000,"ebitMargin":13.44,"fcf":4633000000,"fcfMargin":33.19,"grossMargin":76.56,"netDebt":-271000000,"netIncome":1757000000,"operatingCf":5437000000,"quarter":1,"revenue":13960000000,"roc":13.03,"roe":14.98,"sharesOutstanding":1039884000,"year":2026},{"capex":728000000,"ebitMargin":11.4,"fcf":4580000000,"fcfMargin":31.09,"grossMargin":74.77,"netDebt":5950000000,"netIncome":1670000000,"operatingCf":5308000000,"quarter":2,"revenue":14732000000,"roc":8.61,"roe":13.34,"sharesOutstanding":1037000000,"year":2026}]}