{"annual":[{"capex":1833000000,"ebitMargin":22.41,"fcf":5128000000,"fcfMargin":13.09,"grossMargin":86.25,"netDebt":236093000000,"netIncome":6083000000,"operatingCf":6961000000,"revenue":39174000000,"roc":2.18,"roe":7.01,"sharesOutstanding":458600000,"year":2015},{"capex":2876000000,"ebitMargin":27.19,"fcf":2694000000,"fcfMargin":7.11,"grossMargin":80.77,"netDebt":200563000000,"netIncome":7398000000,"operatingCf":5570000000,"revenue":37894000000,"roc":2.46,"roe":8.51,"sharesOutstanding":435099995,"year":2016},{"capex":3185000000,"ebitMargin":26.01,"fcf":-20927000000,"fcfMargin":-48.9,"grossMargin":74.68,"netDebt":264064000000,"netIncome":4286000000,"operatingCf":-17742000000,"revenue":42797000000,"roc":2.48,"roe":5.21,"sharesOutstanding":409100000,"year":2017},{"capex":7982000000,"ebitMargin":23.83,"fcf":12439000000,"fcfMargin":23.75,"grossMargin":68.33,"netDebt":135000000000,"netIncome":10459000000,"operatingCf":20421000000,"revenue":52368000000,"roc":1.75,"roe":11.62,"sharesOutstanding":390199996,"year":2018},{"capex":8443000000,"ebitMargin":19.63,"fcf":15425000000,"fcfMargin":28.62,"grossMargin":65.79,"netDebt":122000000000,"netIncome":8466000000,"operatingCf":23868000000,"revenue":53902000000,"roc":1.37,"roe":9.41,"sharesOutstanding":375500000,"year":2019},{"capex":6309000000,"ebitMargin":23.33,"fcf":-20037000000,"fcfMargin":-37.45,"grossMargin":77.5,"netDebt":110000000000,"netIncome":9459000000,"operatingCf":-13728000000,"revenue":53497000000,"roc":1.36,"roe":9.85,"sharesOutstanding":360300000,"year":2020},{"capex":4667000000,"ebitMargin":41.61,"fcf":-3746000000,"fcfMargin":-5.76,"grossMargin":90.76,"netDebt":226726000000,"netIncome":21635000000,"operatingCf":921000000,"revenue":64989000000,"roc":5.54,"roe":19.68,"sharesOutstanding":355800000,"year":2021},{"capex":3748000000,"ebitMargin":19.63,"fcf":4960000000,"fcfMargin":7.22,"grossMargin":64.98,"netDebt":192723000000,"netIncome":11261000000,"operatingCf":8708000000,"revenue":68711000000,"roc":2.87,"roe":9.61,"sharesOutstanding":358100000,"year":2022},{"capex":2316000000,"ebitMargin":9.91,"fcf":-14903000000,"fcfMargin":-13.75,"grossMargin":41.71,"netDebt":341558000000,"netIncome":8516000000,"operatingCf":-12587000000,"revenue":108418000000,"roc":2.17,"roe":7.28,"sharesOutstanding":345800000,"year":2023},{"capex":2091000000,"ebitMargin":14.5,"fcf":-15303000000,"fcfMargin":-12.06,"grossMargin":41.12,"netDebt":434843000000,"netIncome":14276000000,"operatingCf":-13212000000,"revenue":126853000000,"roc":3.55,"roe":11.7,"sharesOutstanding":333600000,"year":2024},{"capex":2064000000,"ebitMargin":17.47,"fcf":-47218000000,"fcfMargin":-37.75,"grossMargin":47.48,"netDebt":445275000000,"netIncome":17176000000,"operatingCf":-45154000000,"revenue":125097000000,"roc":3.75,"roe":13.74,"sharesOutstanding":317600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":10.66,"roeAvg5y":12.4,"yearsAvailable":20},"quarterly":[{"capex":2091000000,"ebitMargin":14.45,"fcf":-15303000000,"fcfMargin":-12.02,"grossMargin":40.96,"netDebt":434843000000,"netIncome":14276000000,"operatingCf":-13212000000,"quarter":4,"revenue":127339000000,"roc":3.55,"roe":11.7,"sharesOutstanding":328400000,"year":2024},{"capex":2093000000,"ebitMargin":14.87,"fcf":-24497000000,"fcfMargin":-19.37,"grossMargin":41.93,"netDebt":442329000000,"netIncome":14882000000,"operatingCf":-22404000000,"quarter":1,"revenue":126495000000,"roc":3.52,"roe":11.97,"sharesOutstanding":324500000,"year":2025},{"capex":2027000000,"ebitMargin":15.68,"fcf":-24879000000,"fcfMargin":-19.65,"grossMargin":43.29,"netDebt":450227000000,"netIncome":15562000000,"operatingCf":-22852000000,"quarter":2,"revenue":126582000000,"roc":3.59,"roe":12.54,"sharesOutstanding":318300000,"year":2025},{"capex":2119000000,"ebitMargin":16.71,"fcf":15769000000,"fcfMargin":12.4,"grossMargin":45.07,"netDebt":496000000000,"netIncome":16670000000,"operatingCf":17888000000,"quarter":3,"revenue":127212000000,"roc":4.99,"roe":13.44,"sharesOutstanding":315000000,"year":2025},{"capex":2064000000,"ebitMargin":17.47,"fcf":-47218000000,"fcfMargin":-37.75,"grossMargin":47.48,"netDebt":445275000000,"netIncome":17176000000,"operatingCf":-45154000000,"quarter":4,"revenue":125097000000,"roc":3.75,"roe":13.74,"sharesOutstanding":317600000,"year":2025},{"capex":2130000000,"ebitMargin":20.48,"fcf":-41922000000,"fcfMargin":-37.84,"grossMargin":55.55,"netDebt":514659000000,"netIncome":18068000000,"operatingCf":-39792000000,"quarter":1,"revenue":110774000000,"roc":3.69,"roe":14.72,"sharesOutstanding":308000000,"year":2026},{"capex":2156000000,"ebitMargin":24.81,"fcf":-41515000000,"fcfMargin":-35.2,"grossMargin":57.29,"netDebt":554608000000,"netIncome":20973000000,"operatingCf":-39359000000,"quarter":2,"revenue":117937000000,"roc":4.43,"roe":17.09,"sharesOutstanding":304900000,"year":2026},{"capex":null,"ebitMargin":25,"fcf":null,"fcfMargin":null,"grossMargin":57.53,"netDebt":662000000000,"netIncome":22169000000,"operatingCf":null,"quarter":3,"revenue":123485000000,"roc":6.09,"roe":17.74,"sharesOutstanding":301100000,"year":2026}]}