{"annual":[{"capex":0,"ebitMargin":5.57,"fcf":2877000000,"fcfMargin":4.88,"grossMargin":100,"netDebt":27721000000,"netIncome":2196000000,"operatingCf":2877000000,"revenue":58925000000,"roc":2.76,"roe":2.43,"sharesOutstanding":1334464883,"year":2015},{"capex":4577000000,"ebitMargin":-0.14,"fcf":3502000000,"fcfMargin":6.64,"grossMargin":100,"netDebt":29044000000,"netIncome":-849000000,"operatingCf":3502000000,"revenue":52754000000,"roc":-0.07,"roe":-1.1,"sharesOutstanding":1091085131,"year":2016},{"capex":3627000000,"ebitMargin":2.94,"fcf":-7818000000,"fcfMargin":-15.66,"grossMargin":100,"netDebt":29278000000,"netIncome":-6084000000,"operatingCf":-7818000000,"revenue":49930000000,"roc":1.51,"roe":-9.26,"sharesOutstanding":930561286,"year":2017},{"capex":6014000000,"ebitMargin":0.54,"fcf":-394000000,"fcfMargin":-0.83,"grossMargin":100,"netDebt":31667000000,"netIncome":-6000000,"operatingCf":-394000000,"revenue":47481000000,"roc":0.28,"roe":-0.01,"sharesOutstanding":910141242,"year":2018},{"capex":3689000000,"ebitMargin":10.62,"fcf":-4617000000,"fcfMargin":-9.27,"grossMargin":100,"netDebt":32494000000,"netIncome":3348000000,"operatingCf":-928000000,"revenue":49792000000,"roc":1.09,"roe":0.68,"sharesOutstanding":889511946,"year":2019},{"capex":1815000000,"ebitMargin":-16.64,"fcf":2853000000,"fcfMargin":6.51,"grossMargin":100,"netDebt":34707000000,"netIncome":-5944000000,"operatingCf":1038000000,"revenue":43839000000,"roc":-1.26,"roe":-1.08,"sharesOutstanding":869309458,"year":2020},{"capex":746000000,"ebitMargin":25.67,"fcf":5533000000,"fcfMargin":10.64,"grossMargin":38.68,"netDebt":27965000000,"netIncome":10367000000,"operatingCf":6279000000,"revenue":51985000000,"roc":2.26,"roe":1.83,"sharesOutstanding":864884879,"year":2021},{"capex":0,"ebitMargin":12.57,"fcf":4207000000,"fcfMargin":14.04,"grossMargin":24.22,"netDebt":25136000000,"netIncome":10227000000,"operatingCf":4207000000,"revenue":29975000000,"roc":0.79,"roe":24.21,"sharesOutstanding":787941750,"year":2022},{"capex":2708000000,"ebitMargin":10.24,"fcf":6243000000,"fcfMargin":22.33,"grossMargin":15.63,"netDebt":9316000000,"netIncome":3643000000,"operatingCf":6243000000,"revenue":27959000000,"roc":0.66,"roe":8.03,"sharesOutstanding":725233068,"year":2023},{"capex":0,"ebitMargin":14.18,"fcf":3273000000,"fcfMargin":12,"grossMargin":34.02,"netDebt":7620000000,"netIncome":-1404000000,"operatingCf":3273000000,"revenue":27270000000,"roc":6.41,"roe":-3.3,"sharesOutstanding":657283160,"year":2024},{"capex":0,"ebitMargin":14.49,"fcf":3314000000,"fcfMargin":12.38,"grossMargin":34.51,"netDebt":7917000000,"netIncome":3096000000,"operatingCf":3314000000,"revenue":26774000000,"roc":6.62,"roe":7.53,"sharesOutstanding":570300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":0.62,"roeAvg10y":2.75,"roeAvg5y":7.66,"yearsAvailable":20},"quarterly":[{"capex":3836000000,"ebitMargin":3.25,"fcf":4770000000,"fcfMargin":15.86,"grossMargin":51.77,"netDebt":8582000000,"netIncome":-2209000000,"operatingCf":4770000000,"quarter":3,"revenue":30067000000,"roc":1.53,"roe":-4.9,"sharesOutstanding":647365442,"year":2024},{"capex":3533000000,"ebitMargin":14.18,"fcf":3273000000,"fcfMargin":12,"grossMargin":29.61,"netDebt":7620000000,"netIncome":-1404000000,"operatingCf":3273000000,"quarter":4,"revenue":27270000000,"roc":6.41,"roe":-3.3,"sharesOutstanding":627289135,"year":2024},{"capex":3533000000,"ebitMargin":13.82,"fcf":2698000000,"fcfMargin":9.89,"grossMargin":33.04,"netDebt":7360000000,"netIncome":-1922000000,"operatingCf":2698000000,"quarter":1,"revenue":27271000000,"roc":6.46,"roe":-4.64,"sharesOutstanding":599240000,"year":2025},{"capex":3533000000,"ebitMargin":16.92,"fcf":3159000000,"fcfMargin":11.39,"grossMargin":34.07,"netDebt":7433000000,"netIncome":3199000000,"operatingCf":3159000000,"quarter":2,"revenue":27743000000,"roc":7.87,"roe":7.71,"sharesOutstanding":588500000,"year":2025},{"capex":0,"ebitMargin":17.38,"fcf":2803000000,"fcfMargin":10.23,"grossMargin":34.66,"netDebt":7654000000,"netIncome":3259000000,"operatingCf":2803000000,"quarter":3,"revenue":27390000000,"roc":8.03,"roe":7.93,"sharesOutstanding":578400000,"year":2025},{"capex":0,"ebitMargin":14.49,"fcf":3314000000,"fcfMargin":12.38,"grossMargin":34.51,"netDebt":7917000000,"netIncome":3096000000,"operatingCf":3314000000,"quarter":4,"revenue":26774000000,"roc":6.62,"roe":7.53,"sharesOutstanding":546400000,"year":2025},{"capex":0,"ebitMargin":14.66,"fcf":3525000000,"fcfMargin":13.23,"grossMargin":38.5,"netDebt":7702000000,"netIncome":3161000000,"operatingCf":3525000000,"quarter":1,"revenue":26650000000,"roc":6.8,"roe":7.82,"sharesOutstanding":542200000,"year":2026},{"capex":0,"ebitMargin":13.96,"fcf":3850000000,"fcfMargin":14.42,"grossMargin":38.06,"netDebt":7637000000,"netIncome":2965000000,"operatingCf":3850000000,"quarter":2,"revenue":26694000000,"roc":6.04,"roe":7.3,"sharesOutstanding":537800000,"year":2026}]}