{"annual":[{"capex":2184000000,"ebitMargin":-0.7,"fcf":722000000,"fcfMargin":3.06,"grossMargin":10.66,"netDebt":5269000000,"netIncome":-671000000,"operatingCf":2906000000,"revenue":23633000000,"roc":-0.52,"roe":-4.34,"sharesOutstanding":853000000,"year":2015},{"capex":798000000,"ebitMargin":-42.61,"fcf":-2501000000,"fcfMargin":-15.74,"grossMargin":5.48,"netDebt":8375000000,"netIncome":-5763000000,"operatingCf":-1703000000,"revenue":15887000000,"roc":-29.46,"roe":-61.41,"sharesOutstanding":861000000,"year":2016},{"capex":1373000000,"ebitMargin":6.66,"fcf":1095000000,"fcfMargin":5.31,"grossMargin":11.04,"netDebt":8605000000,"netIncome":-463000000,"operatingCf":2468000000,"revenue":20620000000,"roc":6.79,"roe":-5.56,"sharesOutstanding":870000000,"year":2017},{"capex":2026000000,"ebitMargin":10.28,"fcf":1131000000,"fcfMargin":4.71,"grossMargin":12.44,"netDebt":8340000000,"netIncome":1656000000,"operatingCf":3157000000,"revenue":23995000000,"roc":11.65,"roe":17.39,"sharesOutstanding":877000000,"year":2018},{"capex":1530000000,"ebitMargin":-2,"fcf":915000000,"fcfMargin":4.08,"grossMargin":10.2,"netDebt":9092000000,"netIncome":-1131000000,"operatingCf":2445000000,"revenue":22408000000,"roc":-2.19,"roe":-14.12,"sharesOutstanding":875000000,"year":2019},{"capex":728000000,"ebitMargin":-16.86,"fcf":1153000000,"fcfMargin":7.98,"grossMargin":7.2,"netDebt":8273000000,"netIncome":-2945000000,"operatingCf":1881000000,"revenue":14445000000,"roc":-14.98,"roe":-59.21,"sharesOutstanding":881000000,"year":2020},{"capex":799000000,"ebitMargin":11.77,"fcf":1112000000,"fcfMargin":7.27,"grossMargin":13.18,"netDebt":7175000000,"netIncome":1457000000,"operatingCf":1911000000,"revenue":15295000000,"roc":9.99,"roe":21.7,"sharesOutstanding":892000000,"year":2021},{"capex":1011000000,"ebitMargin":13.34,"fcf":1231000000,"fcfMargin":6.06,"grossMargin":15.98,"netDebt":6597000000,"netIncome":1572000000,"operatingCf":2242000000,"revenue":20297000000,"roc":15.11,"roe":19.78,"sharesOutstanding":908000000,"year":2022},{"capex":1379000000,"ebitMargin":17.74,"fcf":2079000000,"fcfMargin":9.03,"grossMargin":100,"netDebt":6545000000,"netIncome":2638000000,"operatingCf":3458000000,"revenue":23018000000,"roc":21.4,"roe":28.09,"sharesOutstanding":902000000,"year":2023},{"capex":1442000000,"ebitMargin":16.66,"fcf":2423000000,"fcfMargin":10.56,"grossMargin":18.75,"netDebt":6154000000,"netIncome":2501000000,"operatingCf":3865000000,"revenue":22944000000,"roc":19.56,"roe":23.81,"sharesOutstanding":883000000,"year":2024},{"capex":1254000000,"ebitMargin":10.19,"fcf":1672000000,"fcfMargin":7.54,"grossMargin":15.71,"netDebt":5927000000,"netIncome":1283000000,"operatingCf":2926000000,"revenue":22184000000,"roc":11.64,"roe":12.26,"sharesOutstanding":840000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":20.87,"roeAvg10y":-1.73,"roeAvg5y":21.13,"yearsAvailable":20},"quarterly":[{"capex":1442000000,"ebitMargin":16.66,"fcf":2423000000,"fcfMargin":10.56,"grossMargin":18.75,"netDebt":5984000000,"netIncome":2501000000,"operatingCf":3865000000,"quarter":4,"revenue":22944000000,"roc":19.56,"roe":23.81,"sharesOutstanding":883000000,"year":2024},{"capex":1414000000,"ebitMargin":14.48,"fcf":2341000000,"fcfMargin":10.38,"grossMargin":18.17,"netDebt":6770000000,"netIncome":2099000000,"operatingCf":3755000000,"quarter":1,"revenue":22557000000,"roc":16.87,"roe":20.25,"sharesOutstanding":866000000,"year":2025},{"capex":1421000000,"ebitMargin":13.32,"fcf":2149000000,"fcfMargin":9.67,"grossMargin":17.06,"netDebt":6523000000,"netIncome":1862000000,"operatingCf":3570000000,"quarter":2,"revenue":22234000000,"roc":15.16,"roe":17.72,"sharesOutstanding":862000000,"year":2025},{"capex":1343000000,"ebitMargin":11.05,"fcf":1874000000,"fcfMargin":8.47,"grossMargin":16.17,"netDebt":6541000000,"netIncome":1309000000,"operatingCf":3217000000,"quarter":3,"revenue":22137000000,"roc":12.73,"roe":12.83,"sharesOutstanding":850000000,"year":2025},{"capex":1254000000,"ebitMargin":10.19,"fcf":1672000000,"fcfMargin":7.54,"grossMargin":15.71,"netDebt":5927000000,"netIncome":1283000000,"operatingCf":2926000000,"quarter":4,"revenue":22184000000,"roc":11.64,"roe":12.26,"sharesOutstanding":840000000,"year":2025},{"capex":1144000000,"ebitMargin":11.31,"fcf":1678000000,"fcfMargin":7.57,"grossMargin":15.31,"netDebt":6078000000,"netIncome":1540000000,"operatingCf":2822000000,"quarter":1,"revenue":22169000000,"roc":12.79,"roe":14.29,"sharesOutstanding":839000000,"year":2026},{"capex":1025000000,"ebitMargin":11.44,"fcf":1725000000,"fcfMargin":7.71,"grossMargin":15.11,"netDebt":6151000000,"netIncome":1602000000,"operatingCf":2750000000,"quarter":2,"revenue":22373000000,"roc":12.83,"roe":14.55,"sharesOutstanding":838000000,"year":2026},{"capex":1030000000,"ebitMargin":12.58,"fcf":1600000000,"fcfMargin":7.12,"grossMargin":15,"netDebt":6355000000,"netIncome":2001000000,"operatingCf":2630000000,"quarter":3,"revenue":22476000000,"roc":14.09,"roe":18,"sharesOutstanding":832000000,"year":2026}]}