{"annual":[{"capex":607000000,"ebitMargin":-0.83,"fcf":670000000,"fcfMargin":4.01,"grossMargin":26.94,"netDebt":-921000000,"netIncome":-606000000,"operatingCf":1277000000,"revenue":16688000000,"roc":-0.83,"roe":-4.17,"sharesOutstanding":430000000,"year":2015},{"capex":424000000,"ebitMargin":3.44,"fcf":-162000000,"fcfMargin":-1.22,"grossMargin":23.71,"netDebt":-704000000,"netIncome":254000000,"operatingCf":262000000,"revenue":13269000000,"roc":2.72,"roe":1.71,"sharesOutstanding":430000000,"year":2016},{"capex":665000000,"ebitMargin":-1.65,"fcf":-1464000000,"fcfMargin":-8.52,"grossMargin":17.67,"netDebt":1319000000,"netIncome":-61000000,"operatingCf":-799000000,"revenue":17179000000,"roc":-0.6,"roe":-0.43,"sharesOutstanding":427000000,"year":2017},{"capex":995000000,"ebitMargin":3.06,"fcf":767000000,"fcfMargin":3.35,"grossMargin":17.42,"netDebt":3607000000,"netIncome":195000000,"operatingCf":1762000000,"revenue":22877000000,"roc":1.61,"roe":1.12,"sharesOutstanding":433333333,"year":2018},{"capex":976000000,"ebitMargin":4.51,"fcf":1150000000,"fcfMargin":4.82,"grossMargin":18.59,"netDebt":3373000000,"netIncome":128000000,"operatingCf":2126000000,"revenue":23838000000,"roc":2.48,"roe":0.58,"sharesOutstanding":557000000,"year":2019},{"capex":787000000,"ebitMargin":3.25,"fcf":517000000,"fcfMargin":2.5,"grossMargin":18.03,"netDebt":3501000000,"netIncome":-9940000000,"operatingCf":1304000000,"revenue":20705000000,"roc":2.42,"roe":-77.1,"sharesOutstanding":675000000,"year":2020},{"capex":541000000,"ebitMargin":6.39,"fcf":1833000000,"fcfMargin":8.94,"grossMargin":22.15,"netDebt":2874000000,"netIncome":-219000000,"operatingCf":2374000000,"revenue":20502000000,"roc":5,"roe":-1.48,"sharesOutstanding":824000000,"year":2021},{"capex":772000000,"ebitMargin":8.93,"fcf":1116000000,"fcfMargin":5.28,"grossMargin":23.43,"netDebt":4170000000,"netIncome":-601000000,"operatingCf":1888000000,"revenue":21156000000,"roc":8.18,"roe":-4.18,"sharesOutstanding":987000000,"year":2022},{"capex":1137000000,"ebitMargin":9.08,"fcf":3062000000,"fcfMargin":12.01,"grossMargin":20.59,"netDebt":3375000000,"netIncome":1943000000,"operatingCf":3062000000,"revenue":25506000000,"roc":9.67,"roe":12.64,"sharesOutstanding":1015000000,"year":2023},{"capex":1278000000,"ebitMargin":12.15,"fcf":2054000000,"fcfMargin":7.38,"grossMargin":23.3,"netDebt":2659000000,"netIncome":2979000000,"operatingCf":3332000000,"revenue":27829000000,"roc":13.33,"roe":17.63,"sharesOutstanding":1001000000,"year":2024},{"capex":1273000000,"ebitMargin":12.83,"fcf":2537000000,"fcfMargin":9.15,"grossMargin":23.6,"netDebt":3429000000,"netIncome":2588000000,"operatingCf":3810000000,"revenue":27733000000,"roc":13.17,"roe":13.74,"sharesOutstanding":994000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":30.22,"roeAvg10y":-3.57,"roeAvg5y":7.67,"yearsAvailable":12},"quarterly":[{"capex":1281000000,"ebitMargin":11.23,"fcf":2149000000,"fcfMargin":7.87,"grossMargin":22.24,"netDebt":3372000000,"netIncome":2240000000,"operatingCf":3074000000,"quarter":3,"revenue":27300000000,"roc":12.4,"roe":13.84,"sharesOutstanding":999000000,"year":2024},{"capex":1278000000,"ebitMargin":12.08,"fcf":2054000000,"fcfMargin":7.38,"grossMargin":22.11,"netDebt":2659000000,"netIncome":2979000000,"operatingCf":3332000000,"quarter":4,"revenue":27829000000,"roc":13.25,"roe":17.63,"sharesOutstanding":999000000,"year":2024},{"capex":1245000000,"ebitMargin":12.43,"fcf":2012000000,"fcfMargin":7.23,"grossMargin":22.81,"netDebt":2747000000,"netIncome":2926000000,"operatingCf":3257000000,"quarter":1,"revenue":27838000000,"roc":13.56,"roe":17.17,"sharesOutstanding":999000000,"year":2025},{"capex":1254000000,"ebitMargin":12.73,"fcf":2165000000,"fcfMargin":7.84,"grossMargin":22.89,"netDebt":2947000000,"netIncome":3048000000,"operatingCf":3419000000,"quarter":2,"revenue":27609000000,"roc":13.4,"roe":17.22,"sharesOutstanding":991000000,"year":2025},{"capex":1249000000,"ebitMargin":12.75,"fcf":2089000000,"fcfMargin":7.54,"grossMargin":22.81,"netDebt":3363000000,"netIncome":2891000000,"operatingCf":3338000000,"quarter":3,"revenue":27711000000,"roc":13.18,"roe":15.92,"sharesOutstanding":992000000,"year":2025},{"capex":1273000000,"ebitMargin":12.83,"fcf":2537000000,"fcfMargin":9.15,"grossMargin":23.6,"netDebt":3429000000,"netIncome":2588000000,"operatingCf":3810000000,"quarter":4,"revenue":27733000000,"roc":13.17,"roe":13.74,"sharesOutstanding":994000000,"year":2025},{"capex":1309000000,"ebitMargin":12.96,"fcf":2292000000,"fcfMargin":8.22,"grossMargin":23.57,"netDebt":1400000000,"netIncome":3116000000,"operatingCf":3601000000,"quarter":1,"revenue":27893000000,"roc":9.64,"roe":16.13,"sharesOutstanding":996000000,"year":2026},{"capex":1308000000,"ebitMargin":12.92,"fcf":3128000000,"fcfMargin":11.28,"grossMargin":23.57,"netDebt":526000000,"netIncome":3097000000,"operatingCf":4436000000,"quarter":2,"revenue":27725000000,"roc":9.42,"roe":15.56,"sharesOutstanding":996000000,"year":2026}]}