{"annual":[{"capex":137000000,"ebitMargin":24.77,"fcf":-29530000000,"fcfMargin":-198.51,"grossMargin":100,"netDebt":30244000000,"netIncome":-2194000000,"operatingCf":-29393000000,"revenue":14876000000,"roc":1.53,"roe":-4.55,"sharesOutstanding":3310000000,"year":2015},{"capex":195000000,"ebitMargin":41.79,"fcf":8238000000,"fcfMargin":61.81,"grossMargin":101.12,"netDebt":6631000000,"netIncome":-247000000,"operatingCf":8433000000,"revenue":13327000000,"roc":2.1,"roe":-0.51,"sharesOutstanding":3305000000,"year":2016},{"capex":165000000,"ebitMargin":59.94,"fcf":-3373000000,"fcfMargin":-23.45,"grossMargin":100,"netDebt":17131000000,"netIncome":1219000000,"operatingCf":-3208000000,"revenue":14381000000,"roc":3.41,"roe":2.37,"sharesOutstanding":3325000000,"year":2017},{"capex":171000000,"ebitMargin":74.22,"fcf":25121000000,"fcfMargin":170.05,"grossMargin":100,"netDebt":17313000000,"netIncome":1054000000,"operatingCf":25292000000,"revenue":14773000000,"roc":4.25,"roe":2.1,"sharesOutstanding":3340000000,"year":2018},{"capex":219000000,"ebitMargin":23.98,"fcf":-997000000,"fcfMargin":-6.5,"grossMargin":100,"netDebt":33220000000,"netIncome":2303000000,"operatingCf":-778000000,"revenue":15329000000,"roc":0.51,"roe":4.57,"sharesOutstanding":3290000000,"year":2019},{"capex":1270000000,"ebitMargin":7.92,"fcf":19964000000,"fcfMargin":98.08,"grossMargin":73.27,"netDebt":13934000000,"netIncome":724000000,"operatingCf":21234000000,"revenue":20355000000,"roc":0.21,"roe":1.44,"sharesOutstanding":3199000000,"year":2020},{"capex":1341000000,"ebitMargin":18.51,"fcf":10877000000,"fcfMargin":60.16,"grossMargin":80.93,"netDebt":19344000000,"netIncome":2315000000,"operatingCf":12218000000,"revenue":18080000000,"roc":0.41,"roe":4.43,"sharesOutstanding":3154000000,"year":2021},{"capex":1931000000,"ebitMargin":17.98,"fcf":13244000000,"fcfMargin":55.56,"grossMargin":67.87,"netDebt":33409000000,"netIncome":2948000000,"operatingCf":15175000000,"revenue":23837000000,"roc":0.53,"roe":5.94,"sharesOutstanding":3023000000,"year":2022},{"capex":1283000000,"ebitMargin":13.7,"fcf":-6845000000,"fcfMargin":-18.41,"grossMargin":47.66,"netDebt":23120000000,"netIncome":3469000000,"operatingCf":-5562000000,"revenue":37176000000,"roc":0.62,"roe":6.94,"sharesOutstanding":3310000000,"year":2023},{"capex":1409000000,"ebitMargin":14.56,"fcf":-21898000000,"fcfMargin":-53.01,"grossMargin":47.96,"netDebt":32800000000,"netIncome":4050000000,"operatingCf":-20489000000,"revenue":41310000000,"roc":1.79,"roe":7.96,"sharesOutstanding":2610000000,"year":2024},{"capex":326714000,"ebitMargin":17.21,"fcf":36514286000,"fcfMargin":89.18,"grossMargin":52.01,"netDebt":27621000000,"netIncome":5085000000,"operatingCf":36841000000,"revenue":40942331000,"roc":2.09,"roe":9.4,"sharesOutstanding":2404000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-43.93,"roeAvg10y":4.46,"roeAvg5y":6.93,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":15.79,"fcf":null,"fcfMargin":null,"grossMargin":46.13,"netDebt":11205000000,"netIncome":4464000000,"operatingCf":null,"quarter":3,"revenue":40228000000,"roc":1.76,"roe":8.53,"sharesOutstanding":2595000000,"year":2024},{"capex":0,"ebitMargin":14.56,"fcf":null,"fcfMargin":null,"grossMargin":47.95,"netDebt":32800000000,"netIncome":4050000000,"operatingCf":null,"quarter":4,"revenue":41298000000,"roc":1.79,"roe":7.96,"sharesOutstanding":2595000000,"year":2024},{"capex":0,"ebitMargin":15.23,"fcf":null,"fcfMargin":null,"grossMargin":49.23,"netDebt":9078000000,"netIncome":4237000000,"operatingCf":null,"quarter":1,"revenue":40728000000,"roc":1.75,"roe":8.14,"sharesOutstanding":2464000000,"year":2025},{"capex":0,"ebitMargin":17.04,"fcf":null,"fcfMargin":null,"grossMargin":50.85,"netDebt":19257000000,"netIncome":4981000000,"operatingCf":null,"quarter":2,"revenue":40526000000,"roc":2.04,"roe":9.18,"sharesOutstanding":2464000000,"year":2025},{"capex":0,"ebitMargin":15,"fcf":null,"fcfMargin":null,"grossMargin":44.97,"netDebt":125518000000,"netIncome":5127967000,"operatingCf":null,"quarter":3,"revenue":46388000000,"roc":2.41,"roe":11.09,"sharesOutstanding":2381000000,"year":2025},{"capex":0,"ebitMargin":15.3,"fcf":null,"fcfMargin":null,"grossMargin":45.03,"netDebt":27621000000,"netIncome":5087568014,"operatingCf":null,"quarter":4,"revenue":45805867503,"roc":2.08,"roe":9.4,"sharesOutstanding":2351000000,"year":2025},{"capex":0,"ebitMargin":16.04,"fcf":null,"fcfMargin":null,"grossMargin":46.14,"netDebt":13244000000,"netIncome":5397568014,"operatingCf":null,"quarter":1,"revenue":45840867503,"roc":1.83,"roe":9.96,"sharesOutstanding":2305000000,"year":2026},{"capex":0,"ebitMargin":16.08,"fcf":null,"fcfMargin":null,"grossMargin":47.01,"netDebt":28437000000,"netIncome":5431568014,"operatingCf":null,"quarter":2,"revenue":46081867503,"roc":1.95,"roe":9.8,"sharesOutstanding":2269773000,"year":2026}]}