{"annual":[{"capex":5272000000,"ebitMargin":3.85,"fcf":-1921000000,"fcfMargin":-15.4,"grossMargin":16.78,"netDebt":5104000000,"netIncome":-7829000000,"operatingCf":3351000000,"revenue":12478000000,"roc":1.32,"roe":-32.15,"sharesOutstanding":765600000,"year":2015},{"capex":2831000000,"ebitMargin":-10.22,"fcf":553000000,"fcfMargin":5.48,"grossMargin":5.7,"netDebt":7586000000,"netIncome":-574000000,"operatingCf":3384000000,"revenue":10094000000,"roc":-2.81,"roe":-2.67,"sharesOutstanding":763800000,"year":2016},{"capex":3599000000,"ebitMargin":8.4,"fcf":1262000000,"fcfMargin":10.13,"grossMargin":22.33,"netDebt":8156000000,"netIncome":1305000000,"operatingCf":4861000000,"revenue":12460000000,"roc":3.02,"roe":6.34,"sharesOutstanding":765900000,"year":2017},{"capex":4975000000,"ebitMargin":18.39,"fcf":2694000000,"fcfMargin":17.3,"grossMargin":31.57,"netDebt":7284000000,"netIncome":4114000000,"operatingCf":7669000000,"revenue":15570000000,"roc":7.86,"roe":19.29,"sharesOutstanding":763300000,"year":2018},{"capex":6637000000,"ebitMargin":6.69,"fcf":566000000,"fcfMargin":2.95,"grossMargin":23.11,"netDebt":37007000000,"netIncome":-667000000,"operatingCf":7203000000,"revenue":19214000000,"roc":1.36,"roe":-1.95,"sharesOutstanding":809500000,"year":2019},{"capex":3054000000,"ebitMargin":-11.26,"fcf":788000000,"fcfMargin":4.6,"grossMargin":2.57,"netDebt":35291000000,"netIncome":-14831000000,"operatingCf":3842000000,"revenue":17138000000,"roc":-2.69,"roe":-79.85,"sharesOutstanding":918700000,"year":2020},{"capex":2773000000,"ebitMargin":17.99,"fcf":7480000000,"fcfMargin":28.81,"grossMargin":29.29,"netDebt":27624000000,"netIncome":2312000000,"operatingCf":10253000000,"revenue":25962000000,"roc":7,"roe":11.37,"sharesOutstanding":958800000,"year":2021},{"capex":4350000000,"ebitMargin":36.64,"fcf":12460000000,"fcfMargin":34.37,"grossMargin":47.03,"netDebt":19781000000,"netIncome":13221000000,"operatingCf":16810000000,"revenue":36253000000,"roc":20.48,"roe":43.95,"sharesOutstanding":1002000000,"year":2022},{"capex":6245000000,"ebitMargin":22.9,"fcf":6063000000,"fcfMargin":21.4,"grossMargin":34.39,"netDebt":19485000000,"netIncome":4673000000,"operatingCf":12308000000,"revenue":28331000000,"roc":10,"roe":15.45,"sharesOutstanding":960900000,"year":2023},{"capex":7018000000,"ebitMargin":21.34,"fcf":4421000000,"fcfMargin":20.08,"grossMargin":36.4,"netDebt":24972000000,"netIncome":3043000000,"operatingCf":11439000000,"revenue":22019000000,"roc":6.19,"roe":8.91,"sharesOutstanding":967100000,"year":2024},{"capex":6427000000,"ebitMargin":17.24,"fcf":4105000000,"fcfMargin":19.01,"grossMargin":33.78,"netDebt":21968000000,"netIncome":2369000000,"operatingCf":10532000000,"revenue":21593000000,"roc":4.81,"roe":6.57,"sharesOutstanding":1000100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-11.05,"roeAvg10y":2.74,"roeAvg5y":17.25,"yearsAvailable":20},"quarterly":[{"capex":6681000000,"ebitMargin":21.24,"fcf":4641000000,"fcfMargin":17,"grossMargin":34.78,"netDebt":25890000000,"netIncome":4375000000,"operatingCf":11322000000,"quarter":3,"revenue":27304000000,"roc":7.6,"roe":12.62,"sharesOutstanding":975700000,"year":2024},{"capex":6943000000,"ebitMargin":20.57,"fcf":4496000000,"fcfMargin":16.82,"grossMargin":34.71,"netDebt":24972000000,"netIncome":3058000000,"operatingCf":11439000000,"quarter":4,"revenue":26725000000,"roc":7.24,"roe":8.95,"sharesOutstanding":940800000,"year":2024},{"capex":6893000000,"ebitMargin":21.83,"fcf":4687000000,"fcfMargin":17.01,"grossMargin":35.77,"netDebt":23375000000,"netIncome":3101000000,"operatingCf":11580000000,"quarter":1,"revenue":27553000000,"roc":7.98,"roe":8.93,"sharesOutstanding":982900000,"year":2025},{"capex":7120000000,"ebitMargin":19.55,"fcf":5026000000,"fcfMargin":18.58,"grossMargin":34.37,"netDebt":21848000000,"netIncome":2370000000,"operatingCf":12146000000,"quarter":2,"revenue":27053000000,"roc":6.98,"roe":6.63,"sharesOutstanding":1010400000,"year":2025},{"capex":7229000000,"ebitMargin":17.75,"fcf":4025000000,"fcfMargin":15.19,"grossMargin":33.1,"netDebt":20717000000,"netIncome":2067000000,"operatingCf":11254000000,"quarter":3,"revenue":26504000000,"roc":6.35,"roe":5.7,"sharesOutstanding":1003100000,"year":2025},{"capex":6201000000,"ebitMargin":16.06,"fcf":4331000000,"fcfMargin":17.49,"grossMargin":31.98,"netDebt":21968000000,"netIncome":2294000000,"operatingCf":10532000000,"quarter":4,"revenue":24757000000,"roc":5.14,"roe":6.37,"sharesOutstanding":1002900000,"year":2025},{"capex":6098000000,"ebitMargin":12.39,"fcf":3567000000,"fcfMargin":15.39,"grossMargin":26.23,"netDebt":11860000000,"netIncome":4708000000,"operatingCf":9665000000,"quarter":1,"revenue":23184000000,"roc":4.03,"roe":12.09,"sharesOutstanding":1000100000,"year":2026},{"capex":5664000000,"ebitMargin":23.01,"fcf":5312000000,"fcfMargin":21.08,"grossMargin":43.35,"netDebt":10476000000,"netIncome":7254000000,"operatingCf":10976000000,"quarter":2,"revenue":25194000000,"roc":8,"roe":17.38,"sharesOutstanding":1012200000,"year":2026}]}