{"annual":[{"capex":410000000,"ebitMargin":12.3,"fcf":741000000,"fcfMargin":7.6,"grossMargin":33.26,"netDebt":615000000,"netIncome":1064000000,"operatingCf":1151000000,"revenue":9754000000,"roc":9.06,"roe":8.2,"sharesOutstanding":144000000,"year":2022},{"capex":219000000,"ebitMargin":-33.44,"fcf":-932000000,"fcfMargin":-15.31,"grossMargin":7.07,"netDebt":728000000,"netIncome":-2143000000,"operatingCf":-713000000,"revenue":6086000000,"roc":-17.47,"roe":-18.73,"sharesOutstanding":144000000,"year":2023},{"capex":166000000,"ebitMargin":-7.02,"fcf":-475000000,"fcfMargin":-7.13,"grossMargin":16.09,"netDebt":657000000,"netIncome":-672000000,"operatingCf":-309000000,"revenue":6663000000,"roc":-4.11,"roe":-6.06,"sharesOutstanding":144000000,"year":2024},{"capex":204000000,"ebitMargin":-18.72,"fcf":-120000000,"fcfMargin":-1.63,"grossMargin":30.07,"netDebt":561000000,"netIncome":-1641000000,"operatingCf":84000000,"revenue":7355000000,"roc":-11.91,"roe":-17.81,"sharesOutstanding":145000000,"year":2025},{"capex":177000000,"ebitMargin":61.19,"fcf":11494000000,"fcfMargin":56.77,"grossMargin":71.47,"netDebt":-4369000000,"netIncome":11433000000,"operatingCf":11671000000,"revenue":20248000000,"roc":73.2,"roe":72.66,"sharesOutstanding":155000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":7.65,"yearsAvailable":5},"quarterly":[{"capex":209000000,"ebitMargin":5.94,"fcf":-480000000,"fcfMargin":-6.73,"grossMargin":29.09,"netDebt":153000000,"netIncome":148000000,"operatingCf":-271000000,"quarter":3,"revenue":7136000000,"roc":3.41,"roe":1.22,"sharesOutstanding":144000000,"year":2024},{"capex":182000000,"ebitMargin":11.76,"fcf":-360000000,"fcfMargin":-4.9,"grossMargin":34.31,"netDebt":-72000000,"netIncome":553000000,"operatingCf":-178000000,"quarter":4,"revenue":7347000000,"roc":6.99,"roe":4.61,"sharesOutstanding":144000000,"year":2024},{"capex":197000000,"ebitMargin":10.32,"fcf":-337000000,"fcfMargin":-4.59,"grossMargin":33.26,"netDebt":636000000,"netIncome":-1407000000,"operatingCf":-140000000,"quarter":1,"revenue":7337000000,"roc":6.53,"roe":-15.36,"sharesOutstanding":145000000,"year":2025},{"capex":204000000,"ebitMargin":6.28,"fcf":-120000000,"fcfMargin":-1.63,"grossMargin":30.07,"netDebt":561000000,"netIncome":-1641000000,"operatingCf":84000000,"quarter":2,"revenue":7355000000,"roc":4,"roe":-17.81,"sharesOutstanding":145000000,"year":2025},{"capex":187000000,"ebitMargin":4.67,"fcf":516000000,"fcfMargin":6.63,"grossMargin":27.93,"netDebt":97000000,"netIncome":-1740000000,"operatingCf":703000000,"quarter":3,"revenue":7780000000,"roc":3.23,"roe":-18.55,"sharesOutstanding":149000000,"year":2025},{"capex":178000000,"ebitMargin":13.92,"fcf":1449000000,"fcfMargin":16.23,"grossMargin":34.81,"netDebt":-750000000,"netIncome":-1041000000,"operatingCf":1627000000,"quarter":4,"revenue":8929000000,"roc":10.96,"roe":-10.19,"sharesOutstanding":156000000,"year":2025},{"capex":179000000,"ebitMargin":40.93,"fcf":4460000000,"fcfMargin":33.83,"grossMargin":56.04,"netDebt":-3528000000,"netIncome":4507000000,"operatingCf":4639000000,"quarter":1,"revenue":13184000000,"roc":35.6,"roe":32.71,"sharesOutstanding":157000000,"year":2026},{"capex":177000000,"ebitMargin":61.31,"fcf":11494000000,"fcfMargin":56.77,"grossMargin":71.47,"netDebt":-4369000000,"netIncome":11433000000,"operatingCf":11671000000,"quarter":2,"revenue":20248000000,"roc":73.35,"roe":72.66,"sharesOutstanding":155000000,"year":2026}]}