{"annual":[{"capex":2896000000,"ebitMargin":15.69,"fcf":5676000000,"fcfMargin":16,"grossMargin":20.17,"netDebt":16206000000,"netIncome":2072000000,"operatingCf":8572000000,"revenue":35475000000,"roc":10.33,"roe":5.81,"sharesOutstanding":1271165644,"year":2015},{"capex":2685000000,"ebitMargin":8.22,"fcf":3576000000,"fcfMargin":12.86,"grossMargin":13.3,"netDebt":16687000000,"netIncome":-1687000000,"operatingCf":6261000000,"revenue":27810000000,"roc":3.63,"roe":-4.11,"sharesOutstanding":1357000000,"year":2016},{"capex":2383000000,"ebitMargin":8.8,"fcf":3280000000,"fcfMargin":10.78,"grossMargin":12.8,"netDebt":16400000000,"netIncome":-1505000000,"operatingCf":5663000000,"revenue":30440000000,"roc":4.72,"roe":-4.09,"sharesOutstanding":1388000000,"year":2017},{"capex":2260000000,"ebitMargin":9.72,"fcf":3453000000,"fcfMargin":10.52,"grossMargin":13.22,"netDebt":14618000000,"netIncome":2138000000,"operatingCf":5713000000,"revenue":32815000000,"roc":5.6,"roe":5.91,"sharesOutstanding":1393000000,"year":2018},{"capex":1955000000,"ebitMargin":-1.51,"fcf":3476000000,"fcfMargin":10.56,"grossMargin":12.75,"netDebt":14157000000,"netIncome":-10107000000,"operatingCf":5431000000,"revenue":32917000000,"roc":-1.15,"roe":-42.54,"sharesOutstanding":1385000000,"year":2019},{"capex":1217000000,"ebitMargin":7.02,"fcf":1727000000,"fcfMargin":7.32,"grossMargin":11.02,"netDebt":16042000000,"netIncome":-10486000000,"operatingCf":2944000000,"revenue":23601000000,"roc":5.18,"roe":-86.87,"sharesOutstanding":1390000000,"year":2020},{"capex":1180000000,"ebitMargin":12.06,"fcf":3471000000,"fcfMargin":15.14,"grossMargin":15.95,"netDebt":12438000000,"netIncome":1881000000,"operatingCf":4651000000,"revenue":22929000000,"roc":8.88,"roe":12.54,"sharesOutstanding":1427000000,"year":2021},{"capex":1715000000,"ebitMargin":14.78,"fcf":2005000000,"fcfMargin":7.14,"grossMargin":18.37,"netDebt":10571000000,"netIncome":3441000000,"operatingCf":3720000000,"revenue":28091000000,"roc":13.34,"roe":19.46,"sharesOutstanding":1437000000,"year":2022},{"capex":2092000000,"ebitMargin":16.6,"fcf":4545000000,"fcfMargin":13.72,"grossMargin":19.81,"netDebt":9065000000,"netIncome":4203000000,"operatingCf":6637000000,"revenue":33135000000,"roc":15.91,"roe":20.82,"sharesOutstanding":1443000000,"year":2023},{"capex":2129000000,"ebitMargin":17.43,"fcf":4473000000,"fcfMargin":12.33,"grossMargin":20.56,"netDebt":8530000000,"netIncome":4461000000,"operatingCf":6602000000,"revenue":36289000000,"roc":17.51,"roe":21.11,"sharesOutstanding":1436000000,"year":2024},{"capex":1946000000,"ebitMargin":15.28,"fcf":4543000000,"fcfMargin":12.72,"grossMargin":18.21,"netDebt":9272000000,"netIncome":3350000000,"operatingCf":6489000000,"revenue":35709000000,"roc":13.59,"roe":12.83,"sharesOutstanding":1488000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.99,"fcfCagr5y":23.48,"roeAvg10y":-4.49,"roeAvg5y":17.35,"yearsAvailable":20},"quarterly":[{"capex":2220000000,"ebitMargin":17.43,"fcf":4382000000,"fcfMargin":12.07,"grossMargin":20.56,"netDebt":8530000000,"netIncome":4461000000,"operatingCf":6602000000,"quarter":4,"revenue":36292000000,"roc":17.51,"roe":21.11,"sharesOutstanding":1436000000,"year":2024},{"capex":2190000000,"ebitMargin":17.37,"fcf":4745000000,"fcfMargin":13.15,"grossMargin":20.42,"netDebt":11066000000,"netIncome":4190000000,"operatingCf":6935000000,"quarter":1,"revenue":36072000000,"roc":18.45,"roe":21.47,"sharesOutstanding":1380000000,"year":2025},{"capex":1985000000,"ebitMargin":16.96,"fcf":4656000000,"fcfMargin":13.12,"grossMargin":20.01,"netDebt":10462000000,"netIncome":4092000000,"operatingCf":6641000000,"quarter":2,"revenue":35479000000,"roc":17.32,"roe":20.16,"sharesOutstanding":1366000000,"year":2025},{"capex":1961000000,"ebitMargin":16.14,"fcf":3913000000,"fcfMargin":11.1,"grossMargin":19.11,"netDebt":9752000000,"netIncome":3645000000,"operatingCf":5874000000,"quarter":3,"revenue":35248000000,"roc":13.85,"roe":14.22,"sharesOutstanding":1488000000,"year":2025},{"capex":1895000000,"ebitMargin":15.28,"fcf":4594000000,"fcfMargin":12.87,"grossMargin":18.21,"netDebt":8600000000,"netIncome":3350000000,"operatingCf":6489000000,"quarter":4,"revenue":35709000000,"roc":13.59,"roe":12.83,"sharesOutstanding":1488000000,"year":2025},{"capex":1904000000,"ebitMargin":14.32,"fcf":4412000000,"fcfMargin":12.28,"grossMargin":17.33,"netDebt":8789000000,"netIncome":3305000000,"operatingCf":6316000000,"quarter":1,"revenue":35940000000,"roc":12.83,"roe":12.63,"sharesOutstanding":1515000000,"year":2026},{"capex":1979000000,"ebitMargin":13.4,"fcf":4554000000,"fcfMargin":12.52,"grossMargin":16.53,"netDebt":10055000000,"netIncome":3077000000,"operatingCf":6533000000,"quarter":2,"revenue":36366000000,"roc":11.75,"roe":11.8,"sharesOutstanding":1515000000,"year":2026},{"capex":1887000000,"ebitMargin":12.58,"fcf":4474000000,"fcfMargin":12.13,"grossMargin":16.32,"netDebt":9249000000,"netIncome":3073000000,"operatingCf":6361000000,"quarter":3,"revenue":36887000000,"roc":13.02,"roe":8.32,"sharesOutstanding":1497000000,"year":2026}]}