{"annual":[{"capex":7446000000,"ebitMargin":25.29,"fcf":11571000000,"fcfMargin":20.9,"grossMargin":62.65,"netDebt":7362000000,"netIncome":11420000000,"operatingCf":19017000000,"revenue":55355000000,"roc":16.02,"roe":18.7,"sharesOutstanding":4894000000,"year":2015},{"capex":9625000000,"ebitMargin":21.68,"fcf":12183000000,"fcfMargin":20.51,"grossMargin":60.94,"netDebt":19723000000,"netIncome":10316000000,"operatingCf":21808000000,"revenue":59387000000,"roc":13.84,"roe":15.37,"sharesOutstanding":4875000000,"year":2016},{"capex":11778000000,"ebitMargin":28.58,"fcf":10332000000,"fcfMargin":16.46,"grossMargin":62.25,"netDebt":23380000000,"netIncome":9601000000,"operatingCf":22110000000,"revenue":62761000000,"roc":16.95,"roe":13.74,"sharesOutstanding":4835000000,"year":2017},{"capex":15181000000,"ebitMargin":32.91,"fcf":14251000000,"fcfMargin":20.11,"grossMargin":61.73,"netDebt":23340000000,"netIncome":21053000000,"operatingCf":29432000000,"revenue":70848000000,"roc":20.94,"roe":28.08,"sharesOutstanding":4701000000,"year":2018},{"capex":16213000000,"ebitMargin":30.62,"fcf":16932000000,"fcfMargin":23.53,"grossMargin":58.56,"netDebt":24807000000,"netIncome":21048000000,"operatingCf":33145000000,"revenue":71965000000,"roc":19.29,"roe":27.1,"sharesOutstanding":4473000000,"year":2019},{"capex":14453000000,"ebitMargin":30.41,"fcf":20931000000,"fcfMargin":26.88,"grossMargin":56.01,"netDebt":30536000000,"netIncome":20899000000,"operatingCf":35384000000,"revenue":77867000000,"roc":18.45,"roe":25.79,"sharesOutstanding":4232000000,"year":2020},{"capex":20329000000,"ebitMargin":24.62,"fcf":9662000000,"fcfMargin":12.23,"grossMargin":55.45,"netDebt":33274000000,"netIncome":19868000000,"operatingCf":29991000000,"revenue":79024000000,"roc":13.8,"roe":20.83,"sharesOutstanding":4090000000,"year":2021},{"capex":25050000000,"ebitMargin":3.7,"fcf":-9617000000,"fcfMargin":-15.25,"grossMargin":42.61,"netDebt":30907000000,"netIncome":8014000000,"operatingCf":15433000000,"revenue":63054000000,"roc":1.56,"roe":7.9,"sharesOutstanding":4123000000,"year":2022},{"capex":25750000000,"ebitMargin":0.17,"fcf":-14279000000,"fcfMargin":-26.33,"grossMargin":40.04,"netDebt":42199000000,"netIncome":1689000000,"operatingCf":11471000000,"revenue":54228000000,"roc":0.06,"roe":1.6,"sharesOutstanding":4212000000,"year":2023},{"capex":23944000000,"ebitMargin":-21.99,"fcf":-15656000000,"fcfMargin":-29.48,"grossMargin":32.66,"netDebt":41762000000,"netIncome":-18756000000,"operatingCf":8288000000,"revenue":53101000000,"roc":-7.26,"roe":-18.89,"sharesOutstanding":4280000000,"year":2024},{"capex":14646000000,"ebitMargin":-4.19,"fcf":-4949000000,"fcfMargin":-9.36,"grossMargin":34.77,"netDebt":32320000000,"netIncome":-267000000,"operatingCf":9697000000,"revenue":52853000000,"roc":-1.23,"roe":-0.23,"sharesOutstanding":4856000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":12.13,"roeAvg5y":2.24,"yearsAvailable":20},"quarterly":[{"capex":24806000000,"ebitMargin":-17.52,"fcf":-15059000000,"fcfMargin":-27.76,"grossMargin":34.67,"netDebt":41451000000,"netIncome":-15961000000,"operatingCf":9747000000,"quarter":3,"revenue":54247000000,"roc":-6,"roe":-16.04,"sharesOutstanding":4292000000,"year":2024},{"capex":23944000000,"ebitMargin":-21.99,"fcf":-15656000000,"fcfMargin":-29.48,"grossMargin":32.66,"netDebt":41762000000,"netIncome":-18756000000,"operatingCf":8288000000,"quarter":4,"revenue":53101000000,"roc":-7.26,"roe":-18.89,"sharesOutstanding":4319000000,"year":2024},{"capex":23157000000,"ebitMargin":-20.57,"fcf":-12833000000,"fcfMargin":-24.19,"grossMargin":31.67,"netDebt":41204000000,"netIncome":-19196000000,"operatingCf":10324000000,"quarter":1,"revenue":53044000000,"roc":-6.82,"roe":-19.24,"sharesOutstanding":4343000000,"year":2025},{"capex":21025000000,"ebitMargin":-22.84,"fcf":-10943000000,"fcfMargin":-20.62,"grossMargin":29.76,"netDebt":41114000000,"netIncome":-20504000000,"operatingCf":10082000000,"quarter":2,"revenue":53070000000,"roc":-7.69,"roe":-20.95,"sharesOutstanding":4369000000,"year":2025},{"capex":16992000000,"ebitMargin":-4.46,"fcf":-8418000000,"fcfMargin":-15.75,"grossMargin":35.58,"netDebt":35412000000,"netIncome":198000000,"operatingCf":8574000000,"quarter":3,"revenue":53439000000,"roc":-1.38,"roe":0.19,"sharesOutstanding":4531000000,"year":2025},{"capex":14646000000,"ebitMargin":-4.25,"fcf":-4949000000,"fcfMargin":-9.36,"grossMargin":34.77,"netDebt":32320000000,"netIncome":-267000000,"operatingCf":9697000000,"quarter":4,"revenue":52853000000,"roc":-1.25,"roe":-0.23,"sharesOutstanding":4856000000,"year":2025},{"capex":13099000000,"ebitMargin":-9.45,"fcf":-3119000000,"fcfMargin":-5.8,"grossMargin":35.43,"netDebt":27784000000,"netIncome":-3174000000,"operatingCf":9980000000,"quarter":1,"revenue":53763000000,"roc":-2.85,"roe":-2.85,"sharesOutstanding":5083000000,"year":2026},{"capex":12105000000,"ebitMargin":0.14,"fcf":2831000000,"fcfMargin":4.96,"grossMargin":38.93,"netDebt":37663000000,"netIncome":-11289000000,"operatingCf":14936000000,"quarter":2,"revenue":57032000000,"roc":0.05,"roe":-12.9,"sharesOutstanding":5104000000,"year":2026}]}