{"annual":[{"capex":5173000000,"ebitMargin":14.12,"fcf":-1393000000,"fcfMargin":-8.28,"grossMargin":14.12,"netDebt":16981000000,"netIncome":888000000,"operatingCf":3780000000,"revenue":16833000000,"roc":4.18,"roe":5.36,"sharesOutstanding":487000000,"year":2015},{"capex":5709000000,"ebitMargin":16.37,"fcf":-1300000000,"fcfMargin":-7.36,"grossMargin":16.37,"netDebt":18259000000,"netIncome":1407000000,"operatingCf":4409000000,"revenue":17666000000,"roc":4.74,"roe":7.84,"sharesOutstanding":501000000,"year":2016},{"capex":5641000000,"ebitMargin":17.41,"fcf":336000000,"fcfMargin":1.96,"grossMargin":17.41,"netDebt":18680000000,"netIncome":1660000000,"operatingCf":5977000000,"revenue":17135000000,"roc":4.9,"roe":8.64,"sharesOutstanding":513000000,"year":2017},{"capex":6514000000,"ebitMargin":13.82,"fcf":-1762000000,"fcfMargin":-10.51,"grossMargin":13.82,"netDebt":20327000000,"netIncome":-6837000000,"operatingCf":4752000000,"revenue":16759000000,"roc":6.56,"roe":-52.99,"sharesOutstanding":517000000,"year":2018},{"capex":6313000000,"ebitMargin":8.72,"fcf":-1497000000,"fcfMargin":-8.74,"grossMargin":8.72,"netDebt":2216000000,"netIncome":-7642000000,"operatingCf":4816000000,"revenue":17129000000,"roc":1.92,"roe":-141.83,"sharesOutstanding":528000000,"year":2019},{"capex":7690000000,"ebitMargin":10.86,"fcf":-26820000000,"fcfMargin":-145.22,"grossMargin":10.86,"netDebt":42120000000,"netIncome":-1304000000,"operatingCf":-19130000000,"revenue":18469000000,"roc":2.38,"roe":-6.21,"sharesOutstanding":1257000000,"year":2020},{"capex":7689000000,"ebitMargin":10.37,"fcf":-5427000000,"fcfMargin":-26.29,"grossMargin":10.37,"netDebt":41383000000,"netIncome":-88000000,"operatingCf":2262000000,"revenue":20642000000,"roc":2.49,"roe":-0.34,"sharesOutstanding":1985000000,"year":2021},{"capex":9584000000,"ebitMargin":12.37,"fcf":-5863000000,"fcfMargin":-27.04,"grossMargin":12.37,"netDebt":52805000000,"netIncome":1814000000,"operatingCf":3721000000,"revenue":21680000000,"roc":2.61,"roe":7.95,"sharesOutstanding":2132000000,"year":2022},{"capex":9714000000,"ebitMargin":16.38,"fcf":-4967000000,"fcfMargin":-20.33,"grossMargin":16.38,"netDebt":57098000000,"netIncome":2256000000,"operatingCf":4747000000,"revenue":24428000000,"roc":3.69,"roe":9.01,"sharesOutstanding":2138000000,"year":2023},{"capex":10369000000,"ebitMargin":18.26,"fcf":-2334000000,"fcfMargin":-9.56,"grossMargin":37.5,"netDebt":57403000000,"netIncome":2512000000,"operatingCf":8035000000,"revenue":24419000000,"roc":3.8,"roe":8.33,"sharesOutstanding":2147000000,"year":2024},{"capex":11787000000,"ebitMargin":19.59,"fcf":-3071000000,"fcfMargin":-12.32,"grossMargin":19.59,"netDebt":60622000000,"netIncome":2703000000,"operatingCf":8716000000,"revenue":24935000000,"roc":3.9,"roe":8.31,"sharesOutstanding":2202000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":-15.13,"roeAvg5y":6.65,"yearsAvailable":20},"quarterly":[{"capex":10369000000,"ebitMargin":18.78,"fcf":-2334000000,"fcfMargin":-9.56,"grossMargin":18.78,"netDebt":57403000000,"netIncome":2512000000,"operatingCf":8035000000,"quarter":4,"revenue":24419000000,"roc":3.91,"roe":8.33,"sharesOutstanding":2147000000,"year":2024},{"capex":10366000000,"ebitMargin":18.66,"fcf":-1744000000,"fcfMargin":-7.11,"grossMargin":18.66,"netDebt":57945000000,"netIncome":2411000000,"operatingCf":8622000000,"quarter":1,"revenue":24541000000,"roc":3.89,"roe":7.86,"sharesOutstanding":2200000000,"year":2025},{"capex":11133000000,"ebitMargin":18.59,"fcf":-2165000000,"fcfMargin":-8.85,"grossMargin":23.62,"netDebt":59181000000,"netIncome":2436000000,"operatingCf":8968000000,"quarter":2,"revenue":24453000000,"roc":3.78,"roe":7.81,"sharesOutstanding":2203000000,"year":2025},{"capex":11459000000,"ebitMargin":18.65,"fcf":-2771000000,"fcfMargin":-11.19,"grossMargin":28.69,"netDebt":59021000000,"netIncome":2707000000,"operatingCf":8688000000,"quarter":3,"revenue":24762000000,"roc":3.76,"roe":8.47,"sharesOutstanding":2281000000,"year":2025},{"capex":11787000000,"ebitMargin":19.24,"fcf":-3071000000,"fcfMargin":-12.32,"grossMargin":29.21,"netDebt":60622000000,"netIncome":2703000000,"operatingCf":8716000000,"quarter":4,"revenue":24935000000,"roc":3.83,"roe":8.31,"sharesOutstanding":2202000000,"year":2025},{"capex":12508000000,"ebitMargin":19.35,"fcf":-4210000000,"fcfMargin":-16.3,"grossMargin":45.93,"netDebt":61451000000,"netIncome":2954000000,"operatingCf":8298000000,"quarter":1,"revenue":25833000000,"roc":3.86,"roe":8.88,"sharesOutstanding":2281000000,"year":2026},{"capex":12410000000,"ebitMargin":19.99,"fcf":-4263000000,"fcfMargin":-16.5,"grossMargin":56.21,"netDebt":63731000000,"netIncome":3166000000,"operatingCf":8147000000,"quarter":2,"revenue":25837000000,"roc":3.9,"roe":9.34,"sharesOutstanding":2285000000,"year":2026},{"capex":12777000000,"ebitMargin":20.2,"fcf":-4977000000,"fcfMargin":-19.31,"grossMargin":66.87,"netDebt":64576000000,"netIncome":3092000000,"operatingCf":7800000000,"quarter":3,"revenue":25775000000,"roc":3.92,"roe":8.94,"sharesOutstanding":2285000000,"year":2026}]}