{"annual":[{"capex":3771000000,"ebitMargin":-148.22,"fcf":-3045000000,"fcfMargin":-23.86,"grossMargin":1.1,"netDebt":9896000000,"netIncome":-14567000000,"operatingCf":726000000,"revenue":12764000000,"roc":-138.81,"roe":-681.34,"sharesOutstanding":3310000,"year":2015},{"capex":2120000000,"ebitMargin":-56.03,"fcf":-2324000000,"fcfMargin":-29.52,"grossMargin":-8.28,"netDebt":9559000000,"netIncome":-4390000000,"operatingCf":-204000000,"revenue":7872000000,"roc":-47.03,"roe":null,"sharesOutstanding":3820000,"year":2016},{"capex":2222000000,"ebitMargin":-1.45,"fcf":-1747000000,"fcfMargin":-18.4,"grossMargin":11.36,"netDebt":9968000000,"netIncome":-505000000,"operatingCf":745000000,"revenue":9496000000,"roc":-1.37,"roe":null,"sharesOutstanding":4530000,"year":2017},{"capex":1997000000,"ebitMargin":3.73,"fcf":-267000000,"fcfMargin":-2.61,"grossMargin":12.46,"netDebt":7718000000,"netIncome":226000000,"operatingCf":1730000000,"revenue":10231000000,"roc":3.88,"roe":10.8,"sharesOutstanding":4545000,"year":2018},{"capex":2263000000,"ebitMargin":-0.37,"fcf":-640000000,"fcfMargin":-7.54,"grossMargin":4.66,"netDebt":9495000000,"netIncome":-308000000,"operatingCf":1623000000,"revenue":8489000000,"roc":-0.22,"roe":-7.06,"sharesOutstanding":8324999,"year":2019},{"capex":1142000000,"ebitMargin":-167.04,"fcf":22000000,"fcfMargin":0.42,"grossMargin":11.9,"netDebt":1683000000,"netIncome":-9734000000,"operatingCf":1164000000,"revenue":5210000000,"roc":-249.37,"roe":null,"sharesOutstanding":9773000,"year":2020},{"capex":735000000,"ebitMargin":31.84,"fcf":1053000000,"fcfMargin":14.42,"grossMargin":33.15,"netDebt":1411000000,"netIncome":6328000000,"operatingCf":1788000000,"revenue":7301000000,"roc":27.15,"roe":111.59,"sharesOutstanding":117917349,"year":2021},{"capex":1823000000,"ebitMargin":33.03,"fcf":2302000000,"fcfMargin":20.12,"grossMargin":71.28,"netDebt":3082000000,"netIncome":4936000000,"operatingCf":4125000000,"revenue":11443000000,"roc":29.61,"roe":54.1,"sharesOutstanding":145961000,"year":2022},{"capex":1829000000,"ebitMargin":40.41,"fcf":551000000,"fcfMargin":7.09,"grossMargin":64.81,"netDebt":1048000000,"netIncome":2419000000,"operatingCf":2380000000,"revenue":7775000000,"roc":24.05,"roe":22.55,"sharesOutstanding":142976000,"year":2023},{"capex":1557000000,"ebitMargin":-19.02,"fcf":8000000,"fcfMargin":0.19,"grossMargin":27.03,"netDebt":5508000000,"netIncome":-714000000,"operatingCf":1565000000,"revenue":4221000000,"roc":-3.24,"roe":-4.06,"sharesOutstanding":156989000,"year":2024},{"capex":2736000000,"ebitMargin":17.49,"fcf":1839000000,"fcfMargin":15.79,"grossMargin":46.51,"netDebt":4364000000,"netIncome":1819000000,"operatingCf":4575000000,"revenue":11648000000,"roc":8.02,"roe":9.79,"sharesOutstanding":240370000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-10.78,"roeAvg10y":null,"roeAvg5y":38.79,"yearsAvailable":20},"quarterly":[{"capex":1400000000,"ebitMargin":7.67,"fcf":249000000,"fcfMargin":6.18,"grossMargin":38.18,"netDebt":1003000000,"netIncome":254000000,"operatingCf":1649000000,"quarter":3,"revenue":4031000000,"roc":2.47,"roe":2.49,"sharesOutstanding":133794000,"year":2024},{"capex":1557000000,"ebitMargin":-19.02,"fcf":4000000,"fcfMargin":0.09,"grossMargin":23.69,"netDebt":5508000000,"netIncome":-714000000,"operatingCf":1561000000,"quarter":4,"revenue":4221000000,"roc":-3.24,"roe":-4.06,"sharesOutstanding":231539000,"year":2024},{"capex":1699000000,"ebitMargin":-20.64,"fcf":406000000,"fcfMargin":7.6,"grossMargin":24.94,"netDebt":4965000000,"netIncome":-989000000,"operatingCf":2105000000,"quarter":1,"revenue":5344000000,"roc":-4.53,"roe":-5.75,"sharesOutstanding":234434000,"year":2025},{"capex":2054000000,"ebitMargin":5.39,"fcf":1164000000,"fcfMargin":13.65,"grossMargin":34.41,"netDebt":4383000000,"netIncome":206000000,"operatingCf":3218000000,"quarter":2,"revenue":8527000000,"roc":1.85,"roe":1.15,"sharesOutstanding":240560000,"year":2025},{"capex":2531000000,"ebitMargin":12.35,"fcf":1470000000,"fcfMargin":13.55,"grossMargin":47.78,"netDebt":4382000000,"netIncome":867000000,"operatingCf":4001000000,"quarter":3,"revenue":10847000000,"roc":5.39,"roe":4.78,"sharesOutstanding":240560000,"year":2025},{"capex":2862000000,"ebitMargin":19.19,"fcf":1702000000,"fcfMargin":14.31,"grossMargin":50.1,"netDebt":4364000000,"netIncome":1819000000,"operatingCf":4564000000,"quarter":4,"revenue":11895000000,"roc":8.99,"roe":9.79,"sharesOutstanding":240308000,"year":2025},{"capex":3006000000,"ebitMargin":28.96,"fcf":2864000000,"fcfMargin":20.32,"grossMargin":53.38,"netDebt":2839000000,"netIncome":3227000000,"operatingCf":5870000000,"quarter":1,"revenue":14096000000,"roc":15.96,"roe":16.51,"sharesOutstanding":240759000,"year":2026},{"capex":3102000000,"ebitMargin":25.98,"fcf":2542000000,"fcfMargin":19.01,"grossMargin":63.12,"netDebt":2964000000,"netIncome":2781000000,"operatingCf":5644000000,"quarter":2,"revenue":13370000000,"roc":13.86,"roe":14.33,"sharesOutstanding":238357000,"year":2026}]}