{"annual":[{"capex":26131000000,"ebitMargin":-1.23,"fcf":3679000000,"fcfMargin":1.39,"grossMargin":5.85,"netDebt":26627000000,"netIncome":1939000000,"operatingCf":29810000000,"revenue":264960000000,"roc":-1.21,"roe":1.19,"sharesOutstanding":1278760000,"year":2015},{"capex":22116000000,"ebitMargin":1.01,"fcf":-1501000000,"fcfMargin":-0.64,"grossMargin":7.53,"netDebt":73346000000,"netIncome":4575000000,"operatingCf":20615000000,"revenue":233591000000,"roc":0.7,"roe":2.45,"sharesOutstanding":1578340000,"year":2016},{"capex":20845000000,"ebitMargin":5.07,"fcf":14805000000,"fcfMargin":4.85,"grossMargin":9.46,"netDebt":65353000000,"netIncome":12977000000,"operatingCf":35650000000,"revenue":305179000000,"roc":4.73,"roe":6.68,"sharesOutstanding":1659800000,"year":2017},{"capex":23011000000,"ebitMargin":8.03,"fcf":30074000000,"fcfMargin":7.74,"grossMargin":11.55,"netDebt":50083000000,"netIncome":23352000000,"operatingCf":53085000000,"revenue":388379000000,"roc":9.7,"roe":11.76,"sharesOutstanding":1669740000,"year":2018},{"capex":22971000000,"ebitMargin":6.65,"fcf":19207000000,"fcfMargin":5.57,"grossMargin":10.66,"netDebt":78369000000,"netIncome":15842000000,"operatingCf":42178000000,"revenue":344877000000,"roc":7.07,"roe":8.5,"sharesOutstanding":1622500000,"year":2019},{"capex":16585000000,"ebitMargin":-14.14,"fcf":17520000000,"fcfMargin":9.7,"grossMargin":-7.2,"netDebt":76249000000,"netIncome":-21680000000,"operatingCf":34105000000,"revenue":180543000000,"roc":-8.36,"roe":-13.96,"sharesOutstanding":1559120000,"year":2020},{"capex":19000000000,"ebitMargin":8.52,"fcf":26105000000,"fcfMargin":9.98,"grossMargin":13.71,"netDebt":52115000000,"netIncome":20101000000,"operatingCf":45105000000,"revenue":261504000000,"roc":7.21,"roe":11.69,"sharesOutstanding":1559120000,"year":2021},{"capex":22600000000,"ebitMargin":16.55,"fcf":45813000000,"fcfMargin":12.01,"grossMargin":20.66,"netDebt":43549000000,"netIncome":42309000000,"operatingCf":68413000000,"revenue":381314000000,"roc":19.62,"roe":22.21,"sharesOutstanding":7410500000,"year":2022},{"capex":22993000000,"ebitMargin":9.71,"fcf":31198000000,"fcfMargin":9.85,"grossMargin":14.91,"netDebt":42865000000,"netIncome":19359000000,"operatingCf":54191000000,"revenue":316620000000,"roc":9.89,"roe":10.37,"sharesOutstanding":6799800000,"year":2023},{"capex":19601000000,"ebitMargin":10.55,"fcf":35086000000,"fcfMargin":12.34,"grossMargin":16.16,"netDebt":38032000000,"netIncome":16094000000,"operatingCf":54687000000,"revenue":284312000000,"roc":10.25,"roe":9.03,"sharesOutstanding":6363700000,"year":2024},{"capex":19344514000,"ebitMargin":11.75,"fcf":22224699000,"fcfMargin":8.33,"grossMargin":17.02,"netDebt":74387089000,"netIncome":17837000000,"operatingCf":41569213000,"revenue":266886000000,"roc":10.89,"roe":10.22,"sharesOutstanding":5948600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":22.92,"fcfCagr5y":-0.35,"roeAvg10y":7.89,"roeAvg5y":12.71,"yearsAvailable":20},"quarterly":[{"capex":19601000000,"ebitMargin":9.88,"fcf":35083000000,"fcfMargin":12.34,"grossMargin":15.49,"netDebt":38032000000,"netIncome":16094000000,"operatingCf":54687000000,"quarter":4,"revenue":284311000000,"roc":9.6,"roe":9.03,"sharesOutstanding":6213900000,"year":2024},{"capex":19369000000,"ebitMargin":9.73,"fcf":31266000000,"fcfMargin":11.12,"grossMargin":15.15,"netDebt":40910000000,"netIncome":13516000000,"operatingCf":50638000000,"quarter":1,"revenue":281067000000,"roc":9.33,"roe":7.56,"sharesOutstanding":6363700000,"year":2025},{"capex":20374000000,"ebitMargin":9.3,"fcf":28690000000,"fcfMargin":10.55,"grossMargin":14.86,"netDebt":43026570000,"netIncome":13600000000,"operatingCf":49067000000,"quarter":2,"revenue":272010000000,"roc":8.55,"roe":7.51,"sharesOutstanding":6363700000,"year":2025},{"capex":20211771218,"ebitMargin":9.57,"fcf":25937091670,"fcfMargin":9.65,"grossMargin":15.11,"netDebt":40924000000,"netIncome":14599038000,"operatingCf":46151862888,"quarter":3,"revenue":268664704000,"roc":8.93,"roe":8.3,"sharesOutstanding":5906000000,"year":2025},{"capex":19045758498,"ebitMargin":11.1,"fcf":22745468698,"fcfMargin":8.51,"grossMargin":16.43,"netDebt":74387089000,"netIncome":17853682000,"operatingCf":41791227196,"quarter":4,"revenue":267230876000,"roc":10.3,"roe":10.23,"sharesOutstanding":5799700000,"year":2025},{"capex":18974570498,"ebitMargin":11.4,"fcf":18807678698,"fcfMargin":7.07,"grossMargin":16.62,"netDebt":52525212000,"netIncome":18646151000,"operatingCf":37782248196,"quarter":1,"revenue":266200411000,"roc":10.57,"roe":10.74,"sharesOutstanding":5703700000,"year":2026},{"capex":17555570498,"ebitMargin":13.37,"fcf":29721678698,"fcfMargin":10.06,"grossMargin":17.94,"netDebt":41918483000,"netIncome":25866151000,"operatingCf":47277248196,"quarter":2,"revenue":295458411000,"roc":13.4,"roe":14.23,"sharesOutstanding":5637000000,"year":2026},{"capex":20664506280,"ebitMargin":15.38,"fcf":35501124028,"fcfMargin":11.05,"grossMargin":19.3,"netDebt":39398391000,"netIncome":32729756000,"operatingCf":56165628308,"quarter":3,"revenue":321306934000,"roc":15.66,"roe":16.6,"sharesOutstanding":5651300000,"year":2026}]}