{"annual":[{"capex":482000000,"ebitMargin":-1.01,"fcf":1680000000,"fcfMargin":3.3,"grossMargin":16.47,"netDebt":7309000000,"netIncome":-1104000000,"operatingCf":2162000000,"revenue":50911000000,"roc":-2.59,"roe":-70.23,"sharesOutstanding":718435000,"year":2016},{"capex":906000000,"ebitMargin":-3.84,"fcf":1461000000,"fcfMargin":2.35,"grossMargin":21.96,"netDebt":39916000000,"netIncome":-1167000000,"operatingCf":2367000000,"revenue":62164000000,"roc":-2.98,"roe":-8.66,"sharesOutstanding":718435000,"year":2017},{"capex":1212000000,"ebitMargin":-3.06,"fcf":5631000000,"fcfMargin":7.12,"grossMargin":25.98,"netDebt":37929000000,"netIncome":-2849000000,"operatingCf":6843000000,"revenue":79040000000,"roc":-3.08,"roe":-23.54,"sharesOutstanding":718435000,"year":2018},{"capex":1497000000,"ebitMargin":-0.21,"fcf":5494000000,"fcfMargin":6.06,"grossMargin":27.65,"netDebt":43845000000,"netIncome":-2310000000,"operatingCf":6991000000,"revenue":90621000000,"roc":-0.3,"roe":-909.45,"sharesOutstanding":719000000,"year":2019},{"capex":2082000000,"ebitMargin":2.79,"fcf":9325000000,"fcfMargin":10.99,"grossMargin":24.33,"netDebt":33783000000,"netIncome":4616000000,"operatingCf":9291000000,"revenue":84815000000,"roc":3.41,"roe":57.52,"sharesOutstanding":751000000,"year":2020},{"capex":2082000000,"ebitMargin":4.25,"fcf":9325000000,"fcfMargin":10.76,"grossMargin":23.24,"netDebt":17477000000,"netIncome":3250000000,"operatingCf":11407000000,"revenue":86670000000,"roc":10.09,"roe":null,"sharesOutstanding":767000000,"year":2021},{"capex":3003000000,"ebitMargin":4.6,"fcf":7511000000,"fcfMargin":7.42,"grossMargin":21.63,"netDebt":17477000000,"netIncome":5563000000,"operatingCf":10307000000,"revenue":101197000000,"roc":12.76,"roe":null,"sharesOutstanding":791000000,"year":2022},{"capex":3003000000,"ebitMargin":5.64,"fcf":562000000,"fcfMargin":0.55,"grossMargin":22.18,"netDebt":20981000000,"netIncome":2442000000,"operatingCf":3565000000,"revenue":102301000000,"roc":15.2,"roe":null,"sharesOutstanding":753000000,"year":2023},{"capex":2756000000,"ebitMargin":6.12,"fcf":5920000000,"fcfMargin":6.69,"grossMargin":23.83,"netDebt":18628000000,"netIncome":3388000000,"operatingCf":8676000000,"revenue":88425000000,"roc":16.02,"roe":null,"sharesOutstanding":736000000,"year":2024},{"capex":2652000000,"ebitMargin":6.53,"fcf":1869000000,"fcfMargin":1.96,"grossMargin":22.24,"netDebt":20934000000,"netIncome":4592000000,"operatingCf":4521000000,"revenue":95567000000,"roc":18.78,"roe":null,"sharesOutstanding":724000000,"year":2025},{"capex":2633000000,"ebitMargin":7.44,"fcf":8552000000,"fcfMargin":7.53,"grossMargin":20,"netDebt":19975000000,"netIncome":5936000000,"operatingCf":11185000000,"revenue":113538000000,"roc":22.22,"roe":null,"sharesOutstanding":683871000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":8.09,"fcfCagr5y":-2.07,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":2644000000,"ebitMargin":5.82,"fcf":2825000000,"fcfMargin":3.01,"grossMargin":22.12,"netDebt":19797000000,"netIncome":4135000000,"operatingCf":5469000000,"quarter":4,"revenue":93954000000,"roc":16.84,"roe":null,"sharesOutstanding":724000000,"year":2024},{"capex":2652000000,"ebitMargin":6.43,"fcf":1869000000,"fcfMargin":1.96,"grossMargin":21.95,"netDebt":20934000000,"netIncome":4508000000,"operatingCf":4521000000,"quarter":1,"revenue":95442000000,"roc":18.47,"roe":null,"sharesOutstanding":713023256,"year":2025},{"capex":2624000000,"ebitMargin":6.63,"fcf":3650000000,"fcfMargin":3.78,"grossMargin":21.79,"netDebt":21081000000,"netIncome":4476000000,"operatingCf":6274000000,"quarter":2,"revenue":96576000000,"roc":17.56,"roe":null,"sharesOutstanding":702000000,"year":2025},{"capex":2617000000,"ebitMargin":6.74,"fcf":4860000000,"fcfMargin":4.8,"grossMargin":20.9,"netDebt":21188000000,"netIncome":4794000000,"operatingCf":7477000000,"quarter":3,"revenue":101326000000,"roc":19.91,"roe":null,"sharesOutstanding":702000000,"year":2025},{"capex":2647000000,"ebitMargin":7.05,"fcf":4449000000,"fcfMargin":4.28,"grossMargin":20.64,"netDebt":21674000000,"netIncome":5210000000,"operatingCf":7096000000,"quarter":4,"revenue":103965000000,"roc":19.84,"roe":null,"sharesOutstanding":680000000,"year":2025},{"capex":2633000000,"ebitMargin":7.33,"fcf":8552000000,"fcfMargin":7.53,"grossMargin":20,"netDebt":19975000000,"netIncome":5936000000,"operatingCf":11185000000,"quarter":1,"revenue":113538000000,"roc":21.88,"roe":null,"sharesOutstanding":670326409,"year":2026},{"capex":3028000000,"ebitMargin":8.02,"fcf":9442000000,"fcfMargin":7.05,"grossMargin":19.07,"netDebt":19583000000,"netIncome":8409000000,"operatingCf":12470000000,"quarter":2,"revenue":134002000000,"roc":26.65,"roe":null,"sharesOutstanding":656000000,"year":2026},{"capex":3592000000,"ebitMargin":9.55,"fcf":8560000000,"fcfMargin":5.66,"grossMargin":19.8,"netDebt":22897000000,"netIncome":11378000000,"operatingCf":12152000000,"quarter":3,"revenue":151197000000,"roc":33.05,"roe":null,"sharesOutstanding":652000000,"year":2026}]}