{"annual":[{"capex":1283000000,"ebitMargin":-32.86,"fcf":26000000,"fcfMargin":0.21,"grossMargin":27,"netDebt":17946000000,"netIncome":-6382000000,"operatingCf":1349000000,"revenue":12328000000,"roc":-14.21,"roe":-212.1,"sharesOutstanding":329000000,"year":2015},{"capex":976000000,"ebitMargin":0.37,"fcf":1112000000,"fcfMargin":12.47,"grossMargin":25.11,"netDebt":17253000000,"netIncome":-774000000,"operatingCf":1908000000,"revenue":8915000000,"roc":0.13,"roe":-37.92,"sharesOutstanding":316000000,"year":2016},{"capex":254000000,"ebitMargin":-8.17,"fcf":1356000000,"fcfMargin":14.94,"grossMargin":24.11,"netDebt":15413000000,"netIncome":-2153000000,"operatingCf":1610000000,"revenue":9074000000,"roc":-3.7,"roe":null,"sharesOutstanding":317000000,"year":2017},{"capex":388000000,"ebitMargin":10.36,"fcf":989000000,"fcfMargin":10.43,"grossMargin":25.01,"netDebt":5958000000,"netIncome":268000000,"operatingCf":1377000000,"revenue":9478000000,"roc":11.93,"roe":null,"sharesOutstanding":308000000,"year":2018},{"capex":228000000,"ebitMargin":13.14,"fcf":1185000000,"fcfMargin":12.07,"grossMargin":25.64,"netDebt":6102000000,"netIncome":4438000000,"operatingCf":1413000000,"revenue":9821000000,"roc":12.68,"roe":267.67,"sharesOutstanding":264000000,"year":2019},{"capex":230000000,"ebitMargin":12.15,"fcf":1607000000,"fcfMargin":17.67,"grossMargin":28.08,"netDebt":5134000000,"netIncome":510000000,"operatingCf":1837000000,"revenue":9093000000,"roc":8.51,"roe":30.36,"sharesOutstanding":246000000,"year":2020},{"capex":269000000,"ebitMargin":12.38,"fcf":224000000,"fcfMargin":0.83,"grossMargin":24.11,"netDebt":8037000000,"netIncome":2187000000,"operatingCf":493000000,"revenue":26989000000,"roc":21.88,"roe":60.75,"sharesOutstanding":245000000,"year":2021},{"capex":373000000,"ebitMargin":6.4,"fcf":-13000000,"fcfMargin":-0.04,"grossMargin":13,"netDebt":7872000000,"netIncome":1221000000,"operatingCf":360000000,"revenue":31543000000,"roc":12.48,"roe":31.9,"sharesOutstanding":236000000,"year":2022},{"capex":598000000,"ebitMargin":1.33,"fcf":-819000000,"fcfMargin":-2.84,"grossMargin":7.97,"netDebt":10430000000,"netIncome":-202000000,"operatingCf":-221000000,"revenue":28823000000,"roc":2.32,"roe":-6.95,"sharesOutstanding":228000000,"year":2023},{"capex":472000000,"ebitMargin":8.62,"fcf":1834000000,"fcfMargin":6.52,"grossMargin":21.44,"netDebt":10025000000,"netIncome":1125000000,"operatingCf":2306000000,"revenue":28130000000,"roc":15.94,"roe":45.4,"sharesOutstanding":212000000,"year":2024},{"capex":1147000000,"ebitMargin":6.02,"fcf":766000000,"fcfMargin":2.49,"grossMargin":21.85,"netDebt":12028000000,"netIncome":864000000,"operatingCf":1913000000,"revenue":30710000000,"roc":8.76,"roe":51.4,"sharesOutstanding":199000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-4.12,"fcfCagr5y":-0.68,"roeAvg10y":null,"roeAvg5y":36.5,"yearsAvailable":20},"quarterly":[{"capex":391000000,"ebitMargin":8.2,"fcf":1204000000,"fcfMargin":4.28,"grossMargin":16.09,"netDebt":9778000000,"netIncome":964000000,"operatingCf":1595000000,"quarter":3,"revenue":28118000000,"roc":14.09,"roe":38.25,"sharesOutstanding":207000000,"year":2024},{"capex":472000000,"ebitMargin":8.62,"fcf":1834000000,"fcfMargin":6.52,"grossMargin":21.44,"netDebt":10025000000,"netIncome":1125000000,"operatingCf":2306000000,"quarter":4,"revenue":28130000000,"roc":15.94,"roe":45.4,"sharesOutstanding":209500000,"year":2024},{"capex":620000000,"ebitMargin":9.17,"fcf":2274000000,"fcfMargin":7.76,"grossMargin":21.47,"netDebt":10293000000,"netIncome":1364000000,"operatingCf":2894000000,"quarter":1,"revenue":29286000000,"roc":17.12,"roe":49.12,"sharesOutstanding":203000000,"year":2025},{"capex":895000000,"ebitMargin":4.49,"fcf":1394000000,"fcfMargin":4.75,"grossMargin":17.25,"netDebt":10936000000,"netIncome":522000000,"operatingCf":2289000000,"quarter":2,"revenue":29367000000,"roc":8.62,"roe":22.81,"sharesOutstanding":196000000,"year":2025},{"capex":1035000000,"ebitMargin":8.57,"fcf":1707000000,"fcfMargin":5.73,"grossMargin":20.54,"netDebt":11349000000,"netIncome":1441000000,"operatingCf":2742000000,"quarter":3,"revenue":29779000000,"roc":15.7,"roe":73.15,"sharesOutstanding":195000000,"year":2025},{"capex":1147000000,"ebitMargin":6.02,"fcf":766000000,"fcfMargin":2.49,"grossMargin":21.85,"netDebt":12028000000,"netIncome":864000000,"operatingCf":1913000000,"quarter":4,"revenue":30710000000,"roc":8.76,"roe":51.4,"sharesOutstanding":190376607,"year":2025},{"capex":1247000000,"ebitMargin":3,"fcf":-358000000,"fcfMargin":-1.1,"grossMargin":17.07,"netDebt":23122000000,"netIncome":239000000,"operatingCf":889000000,"quarter":1,"revenue":32428000000,"roc":3.45,"roe":4.9,"sharesOutstanding":208000000,"year":2026},{"capex":1207000000,"ebitMargin":5.75,"fcf":348000000,"fcfMargin":1.05,"grossMargin":19.4,"netDebt":23305000000,"netIncome":849000000,"operatingCf":1555000000,"quarter":2,"revenue":33169000000,"roc":6.36,"roe":17.49,"sharesOutstanding":212000000,"year":2026}]}