{"annual":[{"capex":6415000000,"ebitMargin":-157.68,"fcf":-1032000000,"fcfMargin":-7.85,"grossMargin":1.7,"netDebt":10722000000,"netIncome":-12896000000,"operatingCf":5383000000,"revenue":13145000000,"roc":-79,"roe":-182.95,"sharesOutstanding":412000000,"year":2015},{"capex":3971000000,"ebitMargin":-28.1,"fcf":-2225000000,"fcfMargin":-21.59,"grossMargin":8.46,"netDebt":8195000000,"netIncome":-1056000000,"operatingCf":1746000000,"revenue":10304000000,"roc":-12.43,"roe":-10.18,"sharesOutstanding":513000000,"year":2016},{"capex":2805000000,"ebitMargin":2.34,"fcf":104000000,"fcfMargin":1.6,"grossMargin":17.58,"netDebt":4222000000,"netIncome":898000000,"operatingCf":2909000000,"revenue":6501000000,"roc":0.56,"roe":9.7,"sharesOutstanding":528000000,"year":2017},{"capex":2506000000,"ebitMargin":16.77,"fcf":198000000,"fcfMargin":2.23,"grossMargin":24.66,"netDebt":2040000000,"netIncome":3064000000,"operatingCf":2704000000,"revenue":8896000000,"roc":8.6,"roe":33.36,"sharesOutstanding":502000000,"year":2018},{"capex":1941000000,"ebitMargin":2.57,"fcf":130000000,"fcfMargin":2.09,"grossMargin":11.48,"netDebt":3074000000,"netIncome":-355000000,"operatingCf":2071000000,"revenue":6220000000,"roc":1.36,"roe":-6,"sharesOutstanding":401000000,"year":2019},{"capex":1161000000,"ebitMargin":-12.22,"fcf":193000000,"fcfMargin":4,"grossMargin":8.12,"netDebt":2307000000,"netIncome":-2680000000,"operatingCf":1354000000,"revenue":4828000000,"roc":-6.96,"roe":-88.77,"sharesOutstanding":377000000,"year":2020},{"capex":2007000000,"ebitMargin":26.59,"fcf":2892000000,"fcfMargin":23.69,"grossMargin":30.14,"netDebt":4463000000,"netIncome":2813000000,"operatingCf":4899000000,"revenue":12206000000,"roc":18.1,"roe":29.93,"sharesOutstanding":665000000,"year":2021},{"capex":5125000000,"ebitMargin":41.32,"fcf":3405000000,"fcfMargin":17.76,"grossMargin":43.66,"netDebt":5243000000,"netIncome":6015000000,"operatingCf":8530000000,"revenue":19169000000,"roc":38.42,"roe":53.86,"sharesOutstanding":653000000,"year":2022},{"capex":3947000000,"ebitMargin":32.37,"fcf":2597000000,"fcfMargin":17.02,"grossMargin":35.17,"netDebt":5575000000,"netIncome":3747000000,"operatingCf":6544000000,"revenue":15258000000,"roc":22.93,"roe":31.07,"sharesOutstanding":642000000,"year":2023},{"capex":7453000000,"ebitMargin":26.24,"fcf":-853000000,"fcfMargin":-5.35,"grossMargin":29.55,"netDebt":8357000000,"netIncome":2891000000,"operatingCf":6600000000,"revenue":15940000000,"roc":15.39,"roe":19.94,"sharesOutstanding":623000000,"year":2024},{"capex":3914000000,"ebitMargin":22.43,"fcf":2797000000,"fcfMargin":16.27,"grossMargin":25.55,"netDebt":7349000000,"netIncome":2642000000,"operatingCf":6711000000,"revenue":17188000000,"roc":14.02,"roe":17.01,"sharesOutstanding":629000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-11.22,"roeAvg10y":8.99,"roeAvg5y":30.36,"yearsAvailable":20},"quarterly":[{"capex":7331000000,"ebitMargin":30.12,"fcf":-639000000,"fcfMargin":-4.07,"grossMargin":33.18,"netDebt":8536000000,"netIncome":3404000000,"operatingCf":6692000000,"quarter":3,"revenue":15682000000,"roc":17.27,"roe":23.84,"sharesOutstanding":623000000,"year":2024},{"capex":7453000000,"ebitMargin":26.02,"fcf":-842000000,"fcfMargin":-5.28,"grossMargin":29.55,"netDebt":8357000000,"netIncome":2891000000,"operatingCf":6611000000,"quarter":4,"revenue":15940000000,"roc":15.26,"roe":19.94,"sharesOutstanding":623000000,"year":2024},{"capex":7493000000,"ebitMargin":25.79,"fcf":-678000000,"fcfMargin":-4.04,"grossMargin":29.25,"netDebt":7723000000,"netIncome":2789000000,"operatingCf":6815000000,"quarter":1,"revenue":16796000000,"roc":15.86,"roe":19.17,"sharesOutstanding":645000000,"year":2025},{"capex":7419000000,"ebitMargin":24.34,"fcf":-605000000,"fcfMargin":-3.53,"grossMargin":27.81,"netDebt":7232000000,"netIncome":2844000000,"operatingCf":6814000000,"quarter":2,"revenue":17163000000,"roc":15,"roe":18.88,"sharesOutstanding":636000000,"year":2025},{"capex":3810000000,"ebitMargin":22.66,"fcf":3031000000,"fcfMargin":17.35,"grossMargin":26.1,"netDebt":7271000000,"netIncome":2719000000,"operatingCf":6841000000,"quarter":3,"revenue":17470000000,"roc":14.56,"roe":17.71,"sharesOutstanding":636000000,"year":2025},{"capex":3701000000,"ebitMargin":22.43,"fcf":3010000000,"fcfMargin":17.51,"grossMargin":25.55,"netDebt":7349000000,"netIncome":2642000000,"operatingCf":6711000000,"quarter":4,"revenue":17188000000,"roc":14.02,"roe":17.01,"sharesOutstanding":622000000,"year":2025},{"capex":3788000000,"ebitMargin":18.84,"fcf":2636000000,"fcfMargin":15.93,"grossMargin":22.13,"netDebt":6777000000,"netIncome":2268000000,"operatingCf":6424000000,"quarter":1,"revenue":16543000000,"roc":11.21,"roe":14.7,"sharesOutstanding":622000000,"year":2026},{"capex":6879000000,"ebitMargin":23.86,"fcf":1674000000,"fcfMargin":8.51,"grossMargin":34.04,"netDebt":10735000000,"netIncome":3280000000,"operatingCf":8553000000,"quarter":2,"revenue":19676000000,"roc":7.35,"roe":7.86,"sharesOutstanding":940000000,"year":2026}]}