{"annual":[{"capex":4808000000,"ebitMargin":-405.37,"fcf":-2141000000,"fcfMargin":-33.54,"grossMargin":-392.51,"netDebt":7310000000,"netIncome":-23119000000,"operatingCf":2667000000,"revenue":6383000000,"roc":-152.2,"roe":-546.81,"sharesOutstanding":378000000,"year":2015},{"capex":1949000000,"ebitMargin":-2.68,"fcf":481000000,"fcfMargin":8.96,"grossMargin":19.66,"netDebt":7167000000,"netIncome":-1405000000,"operatingCf":2430000000,"revenue":5367000000,"roc":-0.7,"roe":-18.3,"sharesOutstanding":379000000,"year":2016},{"capex":2760000000,"ebitMargin":14.39,"fcf":-332000000,"fcfMargin":-5.64,"grossMargin":34.45,"netDebt":6816000000,"netIncome":1304000000,"operatingCf":2428000000,"revenue":5887000000,"roc":4.38,"roe":17.58,"sharesOutstanding":383000000,"year":2017},{"capex":3904000000,"ebitMargin":26.8,"fcf":-127000000,"fcfMargin":-1.73,"grossMargin":42.95,"netDebt":7490000000,"netIncome":40000000,"operatingCf":3777000000,"revenue":7348000000,"roc":10.16,"roe":0.56,"sharesOutstanding":384000000,"year":2018},{"capex":2961000000,"ebitMargin":6.86,"fcf":-94000000,"fcfMargin":-1.45,"grossMargin":29.52,"netDebt":8488000000,"netIncome":-3515000000,"operatingCf":2867000000,"revenue":6491000000,"roc":2.74,"roe":-107.99,"sharesOutstanding":377000000,"year":2019},{"capex":1302000000,"ebitMargin":3.9,"fcf":86000000,"fcfMargin":1.94,"grossMargin":67.58,"netDebt":8626000000,"netIncome":-4784000000,"operatingCf":1388000000,"revenue":4435000000,"roc":1.51,"roe":null,"sharesOutstanding":378000000,"year":2020},{"capex":1113000000,"ebitMargin":33.71,"fcf":2383000000,"fcfMargin":29.84,"grossMargin":44.33,"netDebt":7307000000,"netIncome":1135000000,"operatingCf":3496000000,"revenue":7985000000,"roc":24.07,"roe":null,"sharesOutstanding":375000000,"year":2021},{"capex":2398000000,"ebitMargin":45.89,"fcf":2545000000,"fcfMargin":22.98,"grossMargin":56.48,"netDebt":5375000000,"netIncome":3674000000,"operatingCf":4943000000,"revenue":11075000000,"roc":49.67,"roe":868.56,"sharesOutstanding":333000000,"year":2022},{"capex":2357000000,"ebitMargin":40.56,"fcf":772000000,"fcfMargin":9.32,"grossMargin":51.06,"netDebt":5217000000,"netIncome":2855000000,"operatingCf":3129000000,"revenue":8279000000,"roc":26.15,"roe":107.53,"sharesOutstanding":309000000,"year":2023},{"capex":2851000000,"ebitMargin":32.85,"fcf":769000000,"fcfMargin":7.9,"grossMargin":44.18,"netDebt":5537000000,"netIncome":804000000,"operatingCf":3620000000,"revenue":9737000000,"roc":19.46,"roe":15.23,"sharesOutstanding":353000000,"year":2024},{"capex":2766000000,"ebitMargin":30.83,"fcf":1779000000,"fcfMargin":19.94,"grossMargin":37.32,"netDebt":4294000000,"netIncome":1434000000,"operatingCf":4545000000,"revenue":8920000000,"roc":16.74,"roe":23.54,"sharesOutstanding":359000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-12.84,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":2728000000,"ebitMargin":35.84,"fcf":886000000,"fcfMargin":9.64,"grossMargin":46.93,"netDebt":6406000000,"netIncome":2223000000,"operatingCf":3614000000,"quarter":3,"revenue":9192000000,"roc":20.02,"roe":43.47,"sharesOutstanding":370000000,"year":2024},{"capex":2847000000,"ebitMargin":33.01,"fcf":773000000,"fcfMargin":7.94,"grossMargin":44.18,"netDebt":5537000000,"netIncome":804000000,"operatingCf":3620000000,"quarter":4,"revenue":9737000000,"roc":19.56,"roe":15.23,"sharesOutstanding":369000000,"year":2024},{"capex":3107000000,"ebitMargin":32.37,"fcf":1241000000,"fcfMargin":11.91,"grossMargin":41.97,"netDebt":5424000000,"netIncome":1019000000,"operatingCf":4348000000,"quarter":1,"revenue":10422000000,"roc":21.4,"roe":18.75,"sharesOutstanding":364000000,"year":2025},{"capex":3018000000,"ebitMargin":31.33,"fcf":1634000000,"fcfMargin":16.25,"grossMargin":39.78,"netDebt":4557000000,"netIncome":1081000000,"operatingCf":4652000000,"quarter":2,"revenue":10057000000,"roc":20.68,"roe":18.31,"sharesOutstanding":362000000,"year":2025},{"capex":2870000000,"ebitMargin":30.57,"fcf":1903000000,"fcfMargin":19.74,"grossMargin":38.54,"netDebt":4116000000,"netIncome":1509000000,"operatingCf":4773000000,"quarter":3,"revenue":9641000000,"roc":19.45,"roe":25.3,"sharesOutstanding":361000000,"year":2025},{"capex":2766000000,"ebitMargin":30.9,"fcf":1779000000,"fcfMargin":19.94,"grossMargin":38.09,"netDebt":4294000000,"netIncome":1434000000,"operatingCf":4545000000,"quarter":4,"revenue":8920000000,"roc":16.78,"roe":23.54,"sharesOutstanding":355000000,"year":2025},{"capex":2518000000,"ebitMargin":34.63,"fcf":1485000000,"fcfMargin":17.25,"grossMargin":41.08,"netDebt":4243000000,"netIncome":1533000000,"operatingCf":4003000000,"quarter":1,"revenue":8611000000,"roc":19.13,"roe":23.75,"sharesOutstanding":354000000,"year":2026},{"capex":2420000000,"ebitMargin":41.11,"fcf":2108000000,"fcfMargin":23.94,"grossMargin":47.62,"netDebt":3437000000,"netIncome":1677000000,"operatingCf":4528000000,"quarter":2,"revenue":8806000000,"roc":23.26,"roe":23.89,"sharesOutstanding":354000000,"year":2026}]}