{"annual":[{"capex":911000000,"ebitMargin":4.5,"fcf":860000000,"fcfMargin":8.63,"grossMargin":41.59,"netDebt":4294000000,"netIncome":968000000,"operatingCf":1771000000,"revenue":9968000000,"roc":2.95,"roe":10.94,"sharesOutstanding":549000000,"year":2015},{"capex":719000000,"ebitMargin":7.33,"fcf":935000000,"fcfMargin":9.2,"grossMargin":40.5,"netDebt":-19000000,"netIncome":4965000000,"operatingCf":1654000000,"revenue":10163000000,"roc":5.82,"roe":59.89,"sharesOutstanding":551000000,"year":2016},{"capex":616000000,"ebitMargin":12.17,"fcf":1098000000,"fcfMargin":10.37,"grossMargin":42.27,"netDebt":118000000,"netIncome":602000000,"operatingCf":1714000000,"revenue":10584000000,"roc":9.01,"roe":6.6,"sharesOutstanding":555000000,"year":2017},{"capex":659000000,"ebitMargin":14.27,"fcf":1358000000,"fcfMargin":12.24,"grossMargin":42.88,"netDebt":1647000000,"netIncome":1546000000,"operatingCf":2017000000,"revenue":11099000000,"roc":12.27,"roe":19.71,"sharesOutstanding":546000000,"year":2018},{"capex":696000000,"ebitMargin":15.6,"fcf":1408000000,"fcfMargin":12.39,"grossMargin":41.9,"netDebt":2626000000,"netIncome":1001000000,"operatingCf":2104000000,"revenue":11362000000,"roc":11.84,"roe":12.7,"sharesOutstanding":519000000,"year":2019},{"capex":709000000,"ebitMargin":13.84,"fcf":1159000000,"fcfMargin":9.93,"grossMargin":39.3,"netDebt":3074000000,"netIncome":1102000000,"operatingCf":1868000000,"revenue":11673000000,"roc":9.68,"roe":12.68,"sharesOutstanding":517000000,"year":2020},{"capex":743000000,"ebitMargin":11.11,"fcf":1479000000,"fcfMargin":12.18,"grossMargin":38.86,"netDebt":15359000000,"netIncome":1284000000,"operatingCf":2222000000,"revenue":12146000000,"roc":4.61,"roe":14.15,"sharesOutstanding":508000000,"year":2021},{"capex":679000000,"ebitMargin":-28.29,"fcf":532000000,"fcfMargin":5.29,"grossMargin":35.29,"netDebt":15485000000,"netIncome":-2433000000,"operatingCf":1211000000,"revenue":10057000000,"roc":-12.08,"roe":-41.71,"sharesOutstanding":504000000,"year":2022},{"capex":436000000,"ebitMargin":6.82,"fcf":1290000000,"fcfMargin":12.45,"grossMargin":40.06,"netDebt":11035000000,"netIncome":2656000000,"operatingCf":1726000000,"revenue":10360000000,"roc":3.25,"roe":31.61,"sharesOutstanding":506000000,"year":2023},{"capex":460000000,"ebitMargin":0.13,"fcf":559000000,"fcfMargin":5.26,"grossMargin":37.46,"netDebt":11685000000,"netIncome":-649000000,"operatingCf":1019000000,"revenue":10636000000,"roc":0.07,"roe":-9.32,"sharesOutstanding":510000000,"year":2024},{"capex":522000000,"ebitMargin":-2.74,"fcf":323000000,"fcfMargin":2.87,"grossMargin":30.05,"netDebt":8037000000,"netIncome":-957000000,"operatingCf":845000000,"revenue":11244000000,"roc":-1.8,"roe":-15.61,"sharesOutstanding":513000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-3.52,"fcfCagr5y":-11.84,"roeAvg10y":9.07,"roeAvg5y":-4.18,"yearsAvailable":20},"quarterly":[{"capex":460000000,"ebitMargin":0.13,"fcf":559000000,"fcfMargin":5.26,"grossMargin":37.46,"netDebt":11685000000,"netIncome":-649000000,"operatingCf":1019000000,"quarter":4,"revenue":10636000000,"roc":0.07,"roe":-9.32,"sharesOutstanding":510000000,"year":2024},{"capex":472000000,"ebitMargin":-0.4,"fcf":191000000,"fcfMargin":1.77,"grossMargin":36.06,"netDebt":8015000000,"netIncome":-560000000,"operatingCf":663000000,"quarter":1,"revenue":10771000000,"roc":-0.24,"roe":-7.91,"sharesOutstanding":514000000,"year":2025},{"capex":432000000,"ebitMargin":-0.28,"fcf":333000000,"fcfMargin":3.06,"grossMargin":35.31,"netDebt":8039000000,"netIncome":-155000000,"operatingCf":765000000,"quarter":2,"revenue":10887000000,"roc":-0.17,"roe":-2.12,"sharesOutstanding":514000000,"year":2025},{"capex":519000000,"ebitMargin":-0.13,"fcf":230000000,"fcfMargin":2.09,"grossMargin":34.12,"netDebt":7986000000,"netIncome":-341000000,"operatingCf":749000000,"quarter":3,"revenue":11023000000,"roc":-0.08,"roe":-4.71,"sharesOutstanding":514000000,"year":2025},{"capex":522000000,"ebitMargin":-2.74,"fcf":323000000,"fcfMargin":2.87,"grossMargin":30.05,"netDebt":7814000000,"netIncome":-957000000,"operatingCf":845000000,"quarter":4,"revenue":11244000000,"roc":-1.8,"roe":-15.61,"sharesOutstanding":514000000,"year":2025},{"capex":537000000,"ebitMargin":-2.65,"fcf":714000000,"fcfMargin":6.31,"grossMargin":30.11,"netDebt":7670000000,"netIncome":-1098000000,"operatingCf":1251000000,"quarter":1,"revenue":11320000000,"roc":-1.86,"roe":-18.17,"sharesOutstanding":515000000,"year":2026},{"capex":641000000,"ebitMargin":-2.39,"fcf":678000000,"fcfMargin":5.91,"grossMargin":30.08,"netDebt":7517000000,"netIncome":-1063000000,"operatingCf":1319000000,"quarter":2,"revenue":11470000000,"roc":-1.69,"roe":-17.13,"sharesOutstanding":518000000,"year":2026},{"capex":640000000,"ebitMargin":-1.9,"fcf":1000000000,"fcfMargin":8.61,"grossMargin":30.09,"netDebt":6832000000,"netIncome":-723000000,"operatingCf":1640000000,"quarter":3,"revenue":11611000000,"roc":-1.42,"roe":-11.12,"sharesOutstanding":520000000,"year":2026}]}