{"annual":[{"capex":2747000000,"ebitMargin":13.64,"fcf":3245000000,"fcfMargin":8.57,"grossMargin":31.46,"netDebt":8753000000,"netIncome":7340000000,"operatingCf":5992000000,"revenue":37864000000,"roc":18.16,"roe":81.86,"sharesOutstanding":377000000,"year":2015},{"capex":3223000000,"ebitMargin":11.88,"fcf":2319000000,"fcfMargin":6.34,"grossMargin":32.01,"netDebt":9526000000,"netIncome":2263000000,"operatingCf":5542000000,"revenue":36556000000,"roc":15.6,"roe":26.13,"sharesOutstanding":330300000,"year":2016},{"capex":3870000000,"ebitMargin":9.58,"fcf":-396000000,"fcfMargin":-1.05,"grossMargin":28.53,"netDebt":12910000000,"netIncome":2143000000,"operatingCf":3474000000,"revenue":37784000000,"roc":12.23,"roe":24.54,"sharesOutstanding":303600000,"year":2017},{"capex":4070000000,"ebitMargin":7.82,"fcf":2094000000,"fcfMargin":5.07,"grossMargin":26.81,"netDebt":18093000000,"netIncome":2122000000,"operatingCf":6164000000,"revenue":41303000000,"roc":9.18,"roe":21.13,"sharesOutstanding":276700000,"year":2018},{"capex":4528000000,"ebitMargin":9.94,"fcf":2381000000,"fcfMargin":5.5,"grossMargin":28.83,"netDebt":17688000000,"netIncome":3009000000,"operatingCf":6909000000,"revenue":43259000000,"roc":11.42,"roe":26.09,"sharesOutstanding":259899999,"year":2019},{"capex":1727000000,"ebitMargin":-41.41,"fcf":-5860000000,"fcfMargin":-38.16,"grossMargin":-32.76,"netDebt":21482000000,"netIncome":-7069000000,"operatingCf":-4133000000,"revenue":15355000000,"roc":-13.58,"roe":-118.61,"sharesOutstanding":279400000,"year":2020},{"capex":2107000000,"ebitMargin":-4.15,"fcf":-40000000,"fcfMargin":-0.16,"grossMargin":2.93,"netDebt":21083000000,"netIncome":-1964000000,"operatingCf":2067000000,"revenue":24634000000,"roc":-2.05,"roe":-39.05,"sharesOutstanding":321900000,"year":2021},{"capex":4819000000,"ebitMargin":5.2,"fcf":1247000000,"fcfMargin":2.77,"grossMargin":23.67,"netDebt":29267000000,"netIncome":737000000,"operatingCf":6066000000,"revenue":44955000000,"roc":4.93,"roe":10.69,"sharesOutstanding":330100000,"year":2022},{"capex":7171000000,"ebitMargin":7.84,"fcf":-260000000,"fcfMargin":-0.48,"grossMargin":28.29,"netDebt":30681000000,"netIncome":2618000000,"operatingCf":6911000000,"revenue":53717000000,"roc":8.61,"roe":28.08,"sharesOutstanding":331900000,"year":2023},{"capex":5615000000,"ebitMargin":8.93,"fcf":3830000000,"fcfMargin":6.71,"grossMargin":34.03,"netDebt":24864000000,"netIncome":3149000000,"operatingCf":9445000000,"revenue":57063000000,"roc":10.04,"roe":24.84,"sharesOutstanding":333200000,"year":2024},{"capex":5874000000,"ebitMargin":7.98,"fcf":2557000000,"fcfMargin":4.33,"grossMargin":64.12,"netDebt":25094000000,"netIncome":3353000000,"operatingCf":8431000000,"revenue":59070000000,"roc":9.37,"roe":21.94,"sharesOutstanding":327000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.15,"fcfCagr5y":null,"roeAvg10y":2.58,"roeAvg5y":9.3,"yearsAvailable":20},"quarterly":[{"capex":5615000000,"ebitMargin":8.93,"fcf":3830000000,"fcfMargin":6.71,"grossMargin":28.9,"netDebt":24864000000,"netIncome":3148000000,"operatingCf":9445000000,"quarter":4,"revenue":57063000000,"roc":10.04,"roe":24.84,"sharesOutstanding":334500000,"year":2024},{"capex":5482000000,"ebitMargin":9.7,"fcf":4826000000,"fcfMargin":8.36,"grossMargin":38.15,"netDebt":23555000000,"netIncome":3659000000,"operatingCf":10308000000,"quarter":1,"revenue":57736000000,"roc":11.14,"roe":29,"sharesOutstanding":333000000,"year":2025},{"capex":5605000000,"ebitMargin":8.62,"fcf":4044000000,"fcfMargin":6.97,"grossMargin":46.76,"netDebt":23432000000,"netIncome":3309000000,"operatingCf":9649000000,"quarter":2,"revenue":57986000000,"roc":10.38,"roe":24.74,"sharesOutstanding":327200000,"year":2025},{"capex":5659000000,"ebitMargin":8.27,"fcf":3710000000,"fcfMargin":6.36,"grossMargin":55.71,"netDebt":29923000000,"netIncome":3293000000,"operatingCf":9369000000,"quarter":3,"revenue":58368000000,"roc":9.82,"roe":23.01,"sharesOutstanding":326900000,"year":2025},{"capex":5874000000,"ebitMargin":7.98,"fcf":2557000000,"fcfMargin":4.33,"grossMargin":64.12,"netDebt":25094000000,"netIncome":3353000000,"operatingCf":8431000000,"quarter":4,"revenue":59070000000,"roc":9.37,"roe":21.94,"sharesOutstanding":327000000,"year":2025},{"capex":6313000000,"ebitMargin":8.44,"fcf":3207000000,"fcfMargin":5.3,"grossMargin":64.24,"netDebt":23102000000,"netIncome":3665000000,"operatingCf":9520000000,"quarter":1,"revenue":60466000000,"roc":9.6,"roe":23.09,"sharesOutstanding":326800000,"year":2026},{"capex":6369000000,"ebitMargin":7.75,"fcf":2544000000,"fcfMargin":4.04,"grossMargin":65.06,"netDebt":23502000000,"netIncome":3497000000,"operatingCf":8913000000,"quarter":2,"revenue":62902000000,"roc":8.58,"roe":20.94,"sharesOutstanding":326600000,"year":2026},{"capex":7044000000,"ebitMargin":7.51,"fcf":1116000000,"fcfMargin":1.7,"grossMargin":65.72,"netDebt":27646000000,"netIncome":3577000000,"operatingCf":8160000000,"quarter":3,"revenue":65552000000,"roc":8.42,"roe":20.15,"sharesOutstanding":327400000,"year":2026}]}