{"annual":[{"capex":25132000000,"ebitMargin":1.29,"fcf":-5186000000,"fcfMargin":-3.62,"grossMargin":20.01,"netDebt":33683000000,"netIncome":5087000000,"operatingCf":19946000000,"revenue":143421000000,"roc":1.07,"roe":5.5,"sharesOutstanding":2344239631,"year":2015},{"capex":18106000000,"ebitMargin":3.59,"fcf":-1585000000,"fcfMargin":-1.24,"grossMargin":23.98,"netDebt":32390000000,"netIncome":6196000000,"operatingCf":16521000000,"revenue":127925000000,"roc":2.6,"roe":6.28,"sharesOutstanding":2458730159,"year":2016},{"capex":13767000000,"ebitMargin":4.71,"fcf":8552000000,"fcfMargin":5.74,"grossMargin":22.4,"netDebt":19251000000,"netIncome":8631000000,"operatingCf":22319000000,"revenue":149099000000,"roc":3.78,"roe":7.74,"sharesOutstanding":2568750000,"year":2017},{"capex":17080000000,"ebitMargin":8.29,"fcf":7623000000,"fcfMargin":4.14,"grossMargin":23.94,"netDebt":25528000000,"netIncome":11446000000,"operatingCf":24703000000,"revenue":184106000000,"roc":7.85,"roe":9.9,"sharesOutstanding":2680562061,"year":2018},{"capex":11810000000,"ebitMargin":8.71,"fcf":12875000000,"fcfMargin":7.31,"grossMargin":24.98,"netDebt":35240000000,"netIncome":11267000000,"operatingCf":24685000000,"revenue":176249000000,"roc":7.56,"roe":9.65,"sharesOutstanding":2682619048,"year":2019},{"capex":10764000000,"ebitMargin":-4.07,"fcf":4039000000,"fcfMargin":3.37,"grossMargin":16.38,"netDebt":46034000000,"netIncome":-7242000000,"operatingCf":14803000000,"revenue":119704000000,"roc":-2.42,"roe":-6.98,"sharesOutstanding":2621000000,"year":2020},{"capex":12343000000,"ebitMargin":20.79,"fcf":18067000000,"fcfMargin":9.79,"grossMargin":35.75,"netDebt":43205000000,"netIncome":16366000000,"operatingCf":30410000000,"revenue":184634000000,"roc":19.35,"roe":14.65,"sharesOutstanding":2647468245,"year":2021},{"capex":15690000000,"ebitMargin":23.84,"fcf":31677000000,"fcfMargin":12.03,"grossMargin":35.65,"netDebt":28228000000,"netIncome":21044000000,"operatingCf":47367000000,"revenue":263310000000,"roc":32.34,"roe":18.84,"sharesOutstanding":2572182025,"year":2022},{"capex":17722000000,"ebitMargin":20.51,"fcf":22957000000,"fcfMargin":10.49,"grossMargin":34.67,"netDebt":20607000000,"netIncome":21510000000,"operatingCf":40679000000,"revenue":218945000000,"roc":23.05,"roe":18.42,"sharesOutstanding":2434000000,"year":2023},{"capex":14909000000,"ebitMargin":12.32,"fcf":15945000000,"fcfMargin":8.15,"grossMargin":28.39,"netDebt":27204000000,"netIncome":15758000000,"operatingCf":30854000000,"revenue":195610000000,"roc":12.2,"roe":13.37,"sharesOutstanding":2337982000,"year":2024},{"capex":17644173000,"ebitMargin":10.93,"fcf":10813600000,"fcfMargin":5.93,"grossMargin":28.43,"netDebt":34835152000,"netIncome":13127000000,"operatingCf":28457772000,"revenue":182344000000,"roc":10.04,"roe":11.43,"sharesOutstanding":2214000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":51.61,"fcfCagr5y":-2.59,"roeAvg10y":10.33,"roeAvg5y":15.34,"yearsAvailable":20},"quarterly":[{"capex":15061000000,"ebitMargin":12.4,"fcf":19436000000,"fcfMargin":9.56,"grossMargin":27.52,"netDebt":33931000000,"netIncome":16865000000,"operatingCf":34497000000,"quarter":3,"revenue":203260000000,"roc":12.71,"roe":14.53,"sharesOutstanding":2364948453,"year":2024},{"capex":14909000000,"ebitMargin":12.32,"fcf":15945000000,"fcfMargin":8.15,"grossMargin":28.39,"netDebt":27204000000,"netIncome":15758000000,"operatingCf":30854000000,"quarter":4,"revenue":195610000000,"roc":12.2,"roe":13.37,"sharesOutstanding":2300000000,"year":2024},{"capex":15711000000,"ebitMargin":12.04,"fcf":15537000000,"fcfMargin":8.11,"grossMargin":28.4,"netDebt":36155000000,"netIncome":13888000000,"operatingCf":31248000000,"quarter":1,"revenue":191626000000,"roc":11.5,"roe":11.77,"sharesOutstanding":2337982000,"year":2025},{"capex":16778000000,"ebitMargin":11.3,"fcf":11423000000,"fcfMargin":6.1,"grossMargin":28.1,"netDebt":41797000000,"netIncome":12788000000,"operatingCf":28201000000,"quarter":2,"revenue":187119000000,"roc":10.49,"roe":10.96,"sharesOutstanding":2277119000,"year":2025},{"capex":16480000000,"ebitMargin":12.03,"fcf":12899000000,"fcfMargin":7.03,"grossMargin":29.07,"netDebt":39957000000,"netIncome":14177000000,"operatingCf":29379000000,"quarter":3,"revenue":183534000000,"roc":10.93,"roe":12.3,"sharesOutstanding":2200000000,"year":2025},{"capex":16953000000,"ebitMargin":10.93,"fcf":10390000000,"fcfMargin":5.7,"grossMargin":28.43,"netDebt":34835152000,"netIncome":13127000000,"operatingCf":27343000000,"quarter":4,"revenue":182344000000,"roc":10.04,"roe":11.43,"sharesOutstanding":2176000000,"year":2025},{"capex":17352000000,"ebitMargin":12.87,"fcf":10789000000,"fcfMargin":5.86,"grossMargin":30.86,"netDebt":38275096000,"netIncome":15086000000,"operatingCf":28141000000,"quarter":1,"revenue":183961000000,"roc":11.27,"roe":12.32,"sharesOutstanding":2164000000,"year":2026},{"capex":16818000000,"ebitMargin":13.71,"fcf":16221000000,"fcfMargin":8.26,"grossMargin":30.66,"netDebt":35022953000,"netIncome":17837000000,"operatingCf":33039000000,"quarter":2,"revenue":196382000000,"roc":12.55,"roe":13.89,"sharesOutstanding":2256432000,"year":2026}]}