{"annual":[{"capex":150000000,"ebitMargin":3.1,"fcf":508000000,"fcfMargin":2.23,"grossMargin":12.07,"netDebt":-539000000,"netIncome":355000000,"operatingCf":658000000,"revenue":22760000000,"roc":19,"roe":16.46,"sharesOutstanding":246132740,"year":2015},{"capex":306000000,"ebitMargin":3.11,"fcf":1545000000,"fcfMargin":3.8,"grossMargin":13.65,"netDebt":725000000,"netIncome":562000000,"operatingCf":1851000000,"revenue":40607000000,"roc":10.91,"roe":9.53,"sharesOutstanding":327950814,"year":2016},{"capex":422000000,"ebitMargin":2.48,"fcf":1067000000,"fcfMargin":2.21,"grossMargin":11.99,"netDebt":627000000,"netIncome":828000000,"operatingCf":1489000000,"revenue":48382000000,"roc":9.57,"roe":12.09,"sharesOutstanding":353091684,"year":2017},{"capex":675000000,"ebitMargin":2.43,"fcf":559000000,"fcfMargin":0.93,"grossMargin":14.01,"netDebt":1344000000,"netIncome":900000000,"operatingCf":1234000000,"revenue":60116000000,"roc":7.7,"roe":8.24,"sharesOutstanding":398506000,"year":2018},{"capex":730000000,"ebitMargin":2.39,"fcf":753000000,"fcfMargin":1.01,"grossMargin":11.85,"netDebt":2386000000,"netIncome":1321000000,"operatingCf":1483000000,"revenue":74639000000,"roc":6.35,"roe":10.53,"sharesOutstanding":420409000,"year":2019},{"capex":869000000,"ebitMargin":2.77,"fcf":4634000000,"fcfMargin":4.17,"grossMargin":13.69,"netDebt":7517000000,"netIncome":1808000000,"operatingCf":5503000000,"revenue":111115000000,"roc":6.54,"roe":7.02,"sharesOutstanding":579135000,"year":2020},{"capex":910000000,"ebitMargin":1.42,"fcf":3295000000,"fcfMargin":2.62,"grossMargin":11.27,"netDebt":9543000000,"netIncome":1347000000,"operatingCf":4205000000,"revenue":125982000000,"roc":3.39,"roe":5.03,"sharesOutstanding":590516000,"year":2021},{"capex":1004000000,"ebitMargin":0.91,"fcf":5257000000,"fcfMargin":3.64,"grossMargin":11.52,"netDebt":9259000000,"netIncome":1202000000,"operatingCf":6261000000,"revenue":144547000000,"roc":2.72,"roe":5,"sharesOutstanding":582040000,"year":2022},{"capex":799000000,"ebitMargin":1.9,"fcf":7254000000,"fcfMargin":4.71,"grossMargin":20.48,"netDebt":1684000000,"netIncome":2702000000,"operatingCf":8053000000,"revenue":153999000000,"roc":6.11,"roe":10.46,"sharesOutstanding":545704000,"year":2023},{"capex":644000000,"ebitMargin":1.95,"fcf":-490000000,"fcfMargin":-0.3,"grossMargin":10.32,"netDebt":5366000000,"netIncome":3305000000,"operatingCf":154000000,"revenue":163071000000,"roc":6.59,"roe":12.51,"sharesOutstanding":523744000,"year":2024},{"capex":767000000,"ebitMargin":-3.91,"fcf":4321000000,"fcfMargin":2.22,"grossMargin":12.24,"netDebt":889000000,"netIncome":-6673000000,"operatingCf":5088000000,"revenue":194777000000,"roc":-13.56,"roe":-33.44,"sharesOutstanding":491071000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.17,"fcfCagr5y":-5.62,"roeAvg10y":4.7,"roeAvg5y":-0.09,"yearsAvailable":20},"quarterly":[{"capex":713000000,"ebitMargin":1.74,"fcf":245000000,"fcfMargin":0.15,"grossMargin":10.37,"netDebt":3028000000,"netIncome":3067000000,"operatingCf":958000000,"quarter":3,"revenue":161726000000,"roc":5.81,"roe":11.23,"sharesOutstanding":523542000,"year":2024},{"capex":644000000,"ebitMargin":1.95,"fcf":-490000000,"fcfMargin":-0.3,"grossMargin":10.32,"netDebt":5366000000,"netIncome":3305000000,"operatingCf":154000000,"quarter":4,"revenue":163071000000,"roc":6.59,"roe":12.51,"sharesOutstanding":501978000,"year":2024},{"capex":628000000,"ebitMargin":2.13,"fcf":1492000000,"fcfMargin":0.88,"grossMargin":10.27,"netDebt":3505000000,"netIncome":3453000000,"operatingCf":2120000000,"quarter":1,"revenue":169284000000,"roc":7.22,"roe":12.37,"sharesOutstanding":498180000,"year":2025},{"capex":650000000,"ebitMargin":1.08,"fcf":1080000000,"fcfMargin":0.61,"grossMargin":8.93,"netDebt":3064000000,"netIncome":2054000000,"operatingCf":1730000000,"quarter":2,"revenue":178190000000,"roc":3.86,"roe":7.49,"sharesOutstanding":493548000,"year":2025},{"capex":708000000,"ebitMargin":-3.07,"fcf":3356000000,"fcfMargin":1.81,"grossMargin":10.76,"netDebt":525000000,"netIncome":-5290000000,"operatingCf":4064000000,"quarter":3,"revenue":185857000000,"roc":-13.76,"roe":-25.25,"sharesOutstanding":491141000,"year":2025},{"capex":767000000,"ebitMargin":-3.91,"fcf":4321000000,"fcfMargin":2.22,"grossMargin":12.24,"netDebt":889000000,"netIncome":-6673000000,"operatingCf":5088000000,"quarter":4,"revenue":194777000000,"roc":-13.56,"roe":-33.44,"sharesOutstanding":491071428,"year":2025},{"capex":832000000,"ebitMargin":-3.68,"fcf":6346000000,"fcfMargin":3.2,"grossMargin":14.93,"netDebt":-4893000000,"netIncome":-6443000000,"operatingCf":7178000000,"quarter":1,"revenue":198101000000,"roc":-17.73,"roe":-30.07,"sharesOutstanding":495591000,"year":2026},{"capex":798000000,"ebitMargin":-2.82,"fcf":8968000000,"fcfMargin":4.63,"grossMargin":16.13,"netDebt":-8046000000,"netIncome":-5099000000,"operatingCf":9766000000,"quarter":2,"revenue":193734000000,"roc":-12.92,"roe":-22.6,"sharesOutstanding":497637000,"year":2026}]}