{"annual":[{"capex":6659000000,"ebitMargin":7.64,"fcf":-1245000000,"fcfMargin":-3.83,"grossMargin":54.11,"netDebt":18719000000,"netIncome":733000000,"operatingCf":5414000000,"revenue":32467000000,"roc":4.69,"roe":4.43,"sharesOutstanding":822617938,"year":2015},{"capex":8670000000,"ebitMargin":10.8,"fcf":-2535000000,"fcfMargin":-6.76,"grossMargin":55.85,"netDebt":16686000000,"netIncome":1460000000,"operatingCf":6135000000,"revenue":37490000000,"roc":7.12,"roe":8.01,"sharesOutstanding":833054545,"year":2016},{"capex":11065000000,"ebitMargin":12.04,"fcf":-7234000000,"fcfMargin":-17.82,"grossMargin":56.39,"netDebt":29690000000,"netIncome":4536000000,"operatingCf":3831000000,"revenue":40604000000,"roc":8.28,"roe":20.11,"sharesOutstanding":871787000,"year":2017},{"capex":5668000000,"ebitMargin":12.26,"fcf":-1769000000,"fcfMargin":-4.08,"grossMargin":57.62,"netDebt":14319000000,"netIncome":2888000000,"operatingCf":3899000000,"revenue":43310000000,"roc":8.54,"roe":11.68,"sharesOutstanding":858290000,"year":2018},{"capex":7358000000,"ebitMargin":12.72,"fcf":-534000000,"fcfMargin":-1.19,"grossMargin":58.84,"netDebt":40806000000,"netIncome":3468000000,"operatingCf":6824000000,"revenue":44998000000,"roc":7.69,"roe":12.05,"sharesOutstanding":863434000,"year":2019},{"capex":12367000000,"ebitMargin":9.7,"fcf":-3727000000,"fcfMargin":-5.45,"grossMargin":58.67,"netDebt":96862000000,"netIncome":3064000000,"operatingCf":8640000000,"revenue":68397000000,"roc":3.72,"roe":4.69,"sharesOutstanding":1154749000,"year":2020},{"capex":21692000000,"ebitMargin":8.6,"fcf":-7775000000,"fcfMargin":-9.7,"grossMargin":54.31,"netDebt":102186000000,"netIncome":3024000000,"operatingCf":13917000000,"revenue":80118000000,"roc":3.76,"roe":4.38,"sharesOutstanding":1254770000,"year":2021},{"capex":17301000000,"ebitMargin":8.22,"fcf":-520000000,"fcfMargin":-0.65,"grossMargin":54.5,"netDebt":107285000000,"netIncome":2590000000,"operatingCf":16781000000,"revenue":79571000000,"roc":3.51,"roe":3.72,"sharesOutstanding":1255377000,"year":2022},{"capex":10811000000,"ebitMargin":18.16,"fcf":7748000000,"fcfMargin":9.86,"grossMargin":61.57,"netDebt":108691000000,"netIncome":8317000000,"operatingCf":18559000000,"revenue":78558000000,"roc":7.64,"roe":12.85,"sharesOutstanding":1200286000,"year":2023},{"capex":12311000000,"ebitMargin":22.13,"fcf":9982000000,"fcfMargin":12.26,"grossMargin":63.57,"netDebt":108995000000,"netIncome":11339000000,"operatingCf":22293000000,"revenue":81400000000,"roc":9.59,"roe":18.37,"sharesOutstanding":1173214000,"year":2024},{"capex":9955000000,"ebitMargin":21.23,"fcf":17995000000,"fcfMargin":20.38,"grossMargin":47.64,"netDebt":116671000000,"netIncome":10992000000,"operatingCf":27950000000,"revenue":88309000000,"roc":9.63,"roe":18.57,"sharesOutstanding":1131076000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":11.44,"roeAvg5y":11.58,"yearsAvailable":20},"quarterly":[{"capex":11636000000,"ebitMargin":21.13,"fcf":9967000000,"fcfMargin":12.46,"grossMargin":63.42,"netDebt":106397000000,"netIncome":10372000000,"operatingCf":21603000000,"quarter":3,"revenue":80006000000,"roc":8.91,"roe":16.14,"sharesOutstanding":1170650000,"year":2024},{"capex":12311000000,"ebitMargin":22.13,"fcf":9982000000,"fcfMargin":12.26,"grossMargin":63.57,"netDebt":108995000000,"netIncome":11339000000,"operatingCf":22293000000,"quarter":4,"revenue":81400000000,"roc":9.59,"roe":18.37,"sharesOutstanding":1173214000,"year":2024},{"capex":12074000000,"ebitMargin":22.75,"fcf":11982000000,"fcfMargin":14.49,"grossMargin":63.76,"netDebt":108907000000,"netIncome":11918000000,"operatingCf":24056000000,"quarter":1,"revenue":82692000000,"roc":9.85,"roe":19.5,"sharesOutstanding":1144655000,"year":2025},{"capex":12274000000,"ebitMargin":23.08,"fcf":13253000000,"fcfMargin":15.77,"grossMargin":63.61,"netDebt":107601000000,"netIncome":12215000000,"operatingCf":25527000000,"quarter":2,"revenue":84052000000,"roc":10.18,"roe":19.99,"sharesOutstanding":1134847000,"year":2025},{"capex":10533000000,"ebitMargin":22.67,"fcf":16312000000,"fcfMargin":19,"grossMargin":59.59,"netDebt":116856000000,"netIncome":11870000000,"operatingCf":26845000000,"quarter":3,"revenue":85847000000,"roc":10.09,"roe":19.63,"sharesOutstanding":1126628000,"year":2025},{"capex":9955000000,"ebitMargin":21.22,"fcf":17995000000,"fcfMargin":20.38,"grossMargin":54.81,"netDebt":116671000000,"netIncome":10992000000,"operatingCf":27950000000,"quarter":4,"revenue":88309000000,"roc":9.62,"roe":18.57,"sharesOutstanding":1117389000,"year":2025},{"capex":10127000000,"ebitMargin":20.36,"fcf":18198000000,"fcfMargin":20.1,"grossMargin":54.34,"netDebt":114209000000,"netIncome":10543000000,"operatingCf":28325000000,"quarter":1,"revenue":90530000000,"roc":9.49,"roe":18.87,"sharesOutstanding":1102053000,"year":2026},{"capex":10918000000,"ebitMargin":20.3,"fcf":17915000000,"fcfMargin":19.43,"grossMargin":54.46,"netDebt":113175000000,"netIncome":10560000000,"operatingCf":28833000000,"quarter":2,"revenue":92189000000,"roc":9.85,"roe":18.77,"sharesOutstanding":1082410000,"year":2026}]}