{"annual":[{"capex":4053000000,"ebitMargin":8.83,"fcf":-76000000,"fcfMargin":-0.37,"grossMargin":40.4,"netDebt":11072000000,"netIncome":-5624000000,"operatingCf":3977000000,"revenue":20455000000,"roc":3.91,"roe":-33.94,"sharesOutstanding":1289000000,"year":2015},{"capex":2418000000,"ebitMargin":15.3,"fcf":2981000000,"fcfMargin":13.94,"grossMargin":52.36,"netDebt":7118000000,"netIncome":1594000000,"operatingCf":5399000000,"revenue":21378000000,"roc":7.5,"roe":8.38,"sharesOutstanding":1300000000,"year":2016},{"capex":2278000000,"ebitMargin":20.02,"fcf":5771000000,"fcfMargin":21.99,"grossMargin":53.24,"netDebt":4171000000,"netIncome":3166000000,"operatingCf":8049000000,"revenue":26243000000,"roc":11.14,"roe":13.78,"sharesOutstanding":1293000000,"year":2017},{"capex":3400000000,"ebitMargin":18.78,"fcf":3727000000,"fcfMargin":13.5,"grossMargin":51.31,"netDebt":2404000000,"netIncome":3549000000,"operatingCf":7127000000,"revenue":27610000000,"roc":11.43,"roe":15.04,"sharesOutstanding":1296000000,"year":2018},{"capex":4753000000,"ebitMargin":21.06,"fcf":2911000000,"fcfMargin":9.75,"grossMargin":54,"netDebt":4389000000,"netIncome":3547000000,"operatingCf":7664000000,"revenue":29870000000,"roc":12.86,"roe":14.31,"sharesOutstanding":1284000000,"year":2019},{"capex":4721000000,"ebitMargin":25.98,"fcf":1897000000,"fcfMargin":7.45,"grossMargin":62.53,"netDebt":5990000000,"netIncome":2089000000,"operatingCf":6618000000,"revenue":25447000000,"roc":12.37,"roe":8.09,"sharesOutstanding":1253000000,"year":2020},{"capex":5808000000,"ebitMargin":41.67,"fcf":10915000000,"fcfMargin":26.27,"grossMargin":68.1,"netDebt":3790000000,"netIncome":8562000000,"operatingCf":16723000000,"revenue":41554000000,"roc":31.25,"roe":30.77,"sharesOutstanding":1251000000,"year":2021},{"capex":6320000000,"ebitMargin":31.03,"fcf":3445000000,"fcfMargin":9.81,"grossMargin":62.14,"netDebt":5953000000,"netIncome":4514000000,"operatingCf":9765000000,"revenue":35118000000,"roc":19.15,"roe":16.5,"sharesOutstanding":1226000000,"year":2022},{"capex":6012000000,"ebitMargin":12.74,"fcf":484000000,"fcfMargin":1.58,"grossMargin":49.08,"netDebt":10824000000,"netIncome":283000000,"operatingCf":6496000000,"revenue":30652000000,"roc":6.83,"roe":1.13,"sharesOutstanding":1220000000,"year":2023},{"capex":5613000000,"ebitMargin":-0.84,"fcf":2490000000,"fcfMargin":9.12,"grossMargin":100,"netDebt":10043000000,"netIncome":-3068000000,"operatingCf":8103000000,"revenue":27290000000,"roc":-0.41,"roe":-14.78,"sharesOutstanding":1212000000,"year":2024},{"capex":3410074211,"ebitMargin":20.12,"fcf":1733624562,"fcfMargin":9.16,"grossMargin":39.14,"netDebt":9042655000,"netIncome":-3741000000,"operatingCf":5143698773,"revenue":18921828000,"roc":7.74,"roe":-20.8,"sharesOutstanding":1131000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-7.36,"fcfCagr5y":-33.84,"roeAvg10y":7.24,"roeAvg5y":2.56,"yearsAvailable":20},"quarterly":[{"capex":5613000000,"ebitMargin":-0.84,"fcf":2490000000,"fcfMargin":9.12,"grossMargin":100,"netDebt":10043000000,"netIncome":-3068000000,"operatingCf":8103000000,"quarter":4,"revenue":27290000000,"roc":-0.41,"roe":-14.78,"sharesOutstanding":1212000000,"year":2024},{"capex":5613000000,"ebitMargin":-0.84,"fcf":2490000000,"fcfMargin":9.12,"grossMargin":100,"netDebt":10043000000,"netIncome":-3068000000,"operatingCf":8103000000,"quarter":1,"revenue":27290000000,"roc":-0.41,"roe":-14.78,"sharesOutstanding":1212000000,"year":2025},{"capex":4286000000,"ebitMargin":-8.44,"fcf":2072000000,"fcfMargin":9.51,"grossMargin":110.79,"netDebt":11182000000,"netIncome":-4275000000,"operatingCf":6358000000,"quarter":2,"revenue":21780000000,"roc":-3.65,"roe":-22.11,"sharesOutstanding":1192000000,"year":2025},{"capex":4286000000,"ebitMargin":-8.44,"fcf":2072000000,"fcfMargin":9.51,"grossMargin":110.79,"netDebt":11182000000,"netIncome":-4275000000,"operatingCf":6358000000,"quarter":3,"revenue":21780000000,"roc":-3.65,"roe":-22.11,"sharesOutstanding":1192000000,"year":2025},{"capex":3295951472,"ebitMargin":19.92,"fcf":1953978316,"fcfMargin":10.52,"grossMargin":50.59,"netDebt":9042655000,"netIncome":-3749939000,"operatingCf":5249929788,"quarter":4,"revenue":18567933000,"roc":7.52,"roe":-20.85,"sharesOutstanding":1178069000,"year":2025},{"capex":3295951472,"ebitMargin":19.92,"fcf":1953978316,"fcfMargin":10.52,"grossMargin":50.59,"netDebt":9042655000,"netIncome":-3749939000,"operatingCf":5249929788,"quarter":1,"revenue":18567933000,"roc":7.52,"roe":-20.85,"sharesOutstanding":1178069000,"year":2026},{"capex":3194610556,"ebitMargin":23.2,"fcf":2079030193,"fcfMargin":10.67,"grossMargin":42.89,"netDebt":8441596000,"netIncome":-2721908119,"operatingCf":5273640749,"quarter":2,"revenue":19488348567,"roc":8.87,"roe":-15.78,"sharesOutstanding":1072000000,"year":2026},{"capex":3194610556,"ebitMargin":23.2,"fcf":2079030193,"fcfMargin":10.67,"grossMargin":42.89,"netDebt":8441596000,"netIncome":-2721908119,"operatingCf":5273640749,"quarter":3,"revenue":19488348567,"roc":8.87,"roe":-15.78,"sharesOutstanding":1072000000,"year":2026}]}