{"annual":[{"capex":96000000,"ebitMargin":-12.05,"fcf":-333000000,"fcfMargin":-8.34,"grossMargin":27.06,"netDebt":1452000000,"netIncome":-660000000,"operatingCf":-237000000,"revenue":3991000000,"roc":-28.61,"roe":null,"sharesOutstanding":783000000,"year":2015},{"capex":77000000,"ebitMargin":-8.71,"fcf":13000000,"fcfMargin":0.3,"grossMargin":23.36,"netDebt":171000000,"netIncome":-487000000,"operatingCf":90000000,"revenue":4272000000,"roc":-18.84,"roe":-117.07,"sharesOutstanding":835000000,"year":2016},{"capex":113000000,"ebitMargin":3.83,"fcf":-45000000,"fcfMargin":-0.84,"grossMargin":34.21,"netDebt":210000000,"netIncome":43000000,"operatingCf":68000000,"revenue":5329000000,"roc":9.93,"roe":7.04,"sharesOutstanding":1039000000,"year":2017},{"capex":163000000,"ebitMargin":6.97,"fcf":-129000000,"fcfMargin":-1.99,"grossMargin":37.79,"netDebt":172000000,"netIncome":337000000,"operatingCf":34000000,"revenue":6475000000,"roc":17.53,"roe":26.62,"sharesOutstanding":1064000000,"year":2018},{"capex":217000000,"ebitMargin":9.37,"fcf":276000000,"fcfMargin":4.1,"grossMargin":42.61,"netDebt":-738000000,"netIncome":341000000,"operatingCf":493000000,"revenue":6731000000,"roc":17.2,"roe":12.06,"sharesOutstanding":1120000000,"year":2019},{"capex":294000000,"ebitMargin":13.47,"fcf":777000000,"fcfMargin":7.96,"grossMargin":44.53,"netDebt":-781000000,"netIncome":2490000000,"operatingCf":1071000000,"revenue":9763000000,"roc":20.09,"roe":42.66,"sharesOutstanding":1211000000,"year":2020},{"capex":301000000,"ebitMargin":22.16,"fcf":3220000000,"fcfMargin":19.59,"grossMargin":48.25,"netDebt":-1064000000,"netIncome":3162000000,"operatingCf":3521000000,"revenue":16434000000,"roc":44.52,"roe":42.18,"sharesOutstanding":1207000000,"year":2021},{"capex":450000000,"ebitMargin":5.36,"fcf":3115000000,"fcfMargin":13.2,"grossMargin":44.93,"netDebt":-1874000000,"netIncome":1320000000,"operatingCf":3565000000,"revenue":23601000000,"roc":2.06,"roe":2.41,"sharesOutstanding":1612000000,"year":2022},{"capex":546000000,"ebitMargin":1.77,"fcf":1121000000,"fcfMargin":4.94,"grossMargin":46.12,"netDebt":-930000000,"netIncome":854000000,"operatingCf":1667000000,"revenue":22680000000,"roc":0.66,"roe":1.53,"sharesOutstanding":1625000000,"year":2023},{"capex":636000000,"ebitMargin":7.37,"fcf":2405000000,"fcfMargin":9.33,"grossMargin":49.35,"netDebt":-1575000000,"netIncome":1641000000,"operatingCf":3041000000,"revenue":25785000000,"roc":3.07,"roe":2.85,"sharesOutstanding":1637000000,"year":2024},{"capex":1012000000,"ebitMargin":10.66,"fcf":6735000000,"fcfMargin":19.44,"grossMargin":49.52,"netDebt":-1067000000,"netIncome":4335000000,"operatingCf":7709000000,"revenue":34639000000,"roc":5.47,"roe":6.88,"sharesOutstanding":1636000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":13,"roeAvg10y":2.72,"roeAvg5y":11.17,"yearsAvailable":20},"quarterly":[{"capex":567000000,"ebitMargin":5.64,"fcf":1556000000,"fcfMargin":6.4,"grossMargin":48.38,"netDebt":-1659000000,"netIncome":1826000000,"operatingCf":2123000000,"quarter":3,"revenue":24295000000,"roc":2.21,"roe":3.2,"sharesOutstanding":1636000000,"year":2024},{"capex":636000000,"ebitMargin":7.37,"fcf":2405000000,"fcfMargin":9.33,"grossMargin":49.35,"netDebt":-1575000000,"netIncome":1641000000,"operatingCf":3041000000,"quarter":4,"revenue":25785000000,"roc":3.07,"roe":2.85,"sharesOutstanding":1634000000,"year":2024},{"capex":706000000,"ebitMargin":9.62,"fcf":2753000000,"fcfMargin":9.92,"grossMargin":50.09,"netDebt":-1318000000,"netIncome":2227000000,"operatingCf":3459000000,"quarter":1,"revenue":27750000000,"roc":4.18,"roe":3.85,"sharesOutstanding":1626000000,"year":2025},{"capex":834000000,"ebitMargin":7.66,"fcf":4043000000,"fcfMargin":13.66,"grossMargin":47.62,"netDebt":-556000000,"netIncome":2834000000,"operatingCf":4877000000,"quarter":2,"revenue":29600000000,"roc":3.49,"roe":4.75,"sharesOutstanding":1630000000,"year":2025},{"capex":960000000,"ebitMargin":8.78,"fcf":5448000000,"fcfMargin":17.01,"grossMargin":48.26,"netDebt":-938000000,"netIncome":3306000000,"operatingCf":6408000000,"quarter":3,"revenue":32027000000,"roc":4.32,"roe":5.44,"sharesOutstanding":1641000000,"year":2025},{"capex":974000000,"ebitMargin":10.66,"fcf":6735000000,"fcfMargin":19.44,"grossMargin":49.52,"netDebt":-1067000000,"netIncome":4335000000,"operatingCf":7709000000,"quarter":4,"revenue":34639000000,"roc":5.47,"roe":6.88,"sharesOutstanding":1649000000,"year":2025},{"capex":1151000000,"ebitMargin":11.65,"fcf":8574000000,"fcfMargin":22.89,"grossMargin":50.28,"netDebt":-1714000000,"netIncome":5009000000,"operatingCf":9725000000,"quarter":1,"revenue":37454000000,"roc":6.31,"roe":7.77,"sharesOutstanding":1650000000,"year":2026},{"capex":1677000000,"ebitMargin":15.71,"fcf":8403000000,"fcfMargin":20.34,"grossMargin":53.2,"netDebt":-810000000,"netIncome":6434000000,"operatingCf":10080000000,"quarter":2,"revenue":41305000000,"roc":8.96,"roe":9.57,"sharesOutstanding":1655000000,"year":2026}]}