{"annual":[{"capex":1634850000,"ebitMargin":-17.71,"fcf":-2159349000,"fcfMargin":-53.37,"grossMargin":22.82,"netDebt":1700786000,"netIncome":-888663000,"operatingCf":-524499000,"revenue":4046025000,"roc":-13.63,"roe":-82,"sharesOutstanding":1923030000,"year":2015},{"capex":1440471000,"ebitMargin":-9.53,"fcf":-1564300000,"fcfMargin":-22.35,"grossMargin":22.85,"netDebt":5408774000,"netIncome":-674914000,"operatingCf":-123829000,"revenue":7000132000,"roc":-3.96,"roe":-14.2,"sharesOutstanding":2163180000,"year":2016},{"capex":4081354000,"ebitMargin":-13.88,"fcf":-4142008000,"fcfMargin":-35.22,"grossMargin":18.9,"netDebt":8762949000,"netIncome":-1962000000,"operatingCf":-61000000,"revenue":11759000000,"roc":-7.78,"roe":-46.3,"sharesOutstanding":2486370000,"year":2017},{"capex":2319000000,"ebitMargin":-1.81,"fcf":-221000000,"fcfMargin":-1.03,"grossMargin":18.83,"netDebt":10142000000,"netIncome":-976000000,"operatingCf":2098000000,"revenue":21461268000,"roc":-1.96,"roe":-19.83,"sharesOutstanding":2559000000,"year":2018},{"capex":1437000000,"ebitMargin":-0.28,"fcf":968000000,"fcfMargin":3.94,"grossMargin":16.56,"netDebt":8335000000,"netIncome":-862000000,"operatingCf":2405000000,"revenue":24578000000,"roc":-0.29,"roe":-13.03,"sharesOutstanding":2655000000,"year":2019},{"capex":3242000000,"ebitMargin":6.32,"fcf":2701000000,"fcfMargin":8.56,"grossMargin":21.02,"netDebt":-6105000000,"netIncome":721000000,"operatingCf":5943000000,"revenue":31536000000,"roc":5.26,"roe":3.24,"sharesOutstanding":3249000000,"year":2020},{"capex":8014000000,"ebitMargin":12.42,"fcf":3483000000,"fcfMargin":6.47,"grossMargin":25.28,"netDebt":-8703000000,"netIncome":5644000000,"operatingCf":11497000000,"revenue":53823000000,"roc":15.76,"roe":18.2,"sharesOutstanding":3100522833,"year":2021},{"capex":7172000000,"ebitMargin":16.76,"fcf":7552000000,"fcfMargin":9.27,"grossMargin":25.6,"netDebt":-10505000000,"netIncome":12587000000,"operatingCf":14724000000,"revenue":81462000000,"roc":24.55,"roe":28.16,"sharesOutstanding":3475000000,"year":2022},{"capex":8899000000,"ebitMargin":9.19,"fcf":4357000000,"fcfMargin":4.5,"grossMargin":18.25,"netDebt":-6825000000,"netIncome":14974000000,"operatingCf":13256000000,"revenue":96773000000,"roc":11.42,"roe":23.91,"sharesOutstanding":3482750000,"year":2023},{"capex":11342000000,"ebitMargin":7.24,"fcf":3581000000,"fcfMargin":3.67,"grossMargin":17.86,"netDebt":-2516000000,"netIncome":7130000000,"operatingCf":14923000000,"revenue":97690000000,"roc":7.59,"roe":9.78,"sharesOutstanding":3498000000,"year":2024},{"capex":8527000000,"ebitMargin":4.59,"fcf":6220000000,"fcfMargin":6.56,"grossMargin":18.03,"netDebt":-8137000000,"netIncome":3794000000,"operatingCf":14747000000,"revenue":94827000000,"roc":4.1,"roe":4.62,"sharesOutstanding":3528000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":1.01,"roeAvg10y":-0.55,"roeAvg5y":16.93,"yearsAvailable":20},"quarterly":[{"capex":11342000000,"ebitMargin":7.24,"fcf":3581000000,"fcfMargin":3.67,"grossMargin":17.86,"netDebt":-2516000000,"netIncome":7271000000,"operatingCf":14923000000,"quarter":4,"revenue":97690000000,"roc":7.59,"roe":9.97,"sharesOutstanding":3517000000,"year":2024},{"capex":10057000000,"ebitMargin":6.59,"fcf":6780000000,"fcfMargin":7.08,"grossMargin":17.66,"netDebt":-3224000000,"netIncome":6290000000,"operatingCf":16837000000,"quarter":1,"revenue":95724000000,"roc":6.61,"roe":8.43,"sharesOutstanding":3521000000,"year":2025},{"capex":10179000000,"ebitMargin":6.06,"fcf":5586000000,"fcfMargin":6.02,"grossMargin":17.48,"netDebt":-2453000000,"netIncome":6062000000,"operatingCf":15765000000,"quarter":2,"revenue":92720000000,"roc":5.7,"roe":7.84,"sharesOutstanding":3519000000,"year":2025},{"capex":8914000000,"ebitMargin":4.74,"fcf":6834000000,"fcfMargin":7.15,"grossMargin":17.01,"netDebt":76000000,"netIncome":5268000000,"operatingCf":15748000000,"quarter":3,"revenue":95633000000,"roc":4.42,"roe":6.59,"sharesOutstanding":3526000000,"year":2025},{"capex":8527000000,"ebitMargin":4.59,"fcf":6220000000,"fcfMargin":6.56,"grossMargin":18.03,"netDebt":-8137000000,"netIncome":3794000000,"operatingCf":14747000000,"quarter":4,"revenue":94827000000,"roc":4.1,"roe":4.62,"sharesOutstanding":3539000000,"year":2025},{"capex":9528000000,"ebitMargin":5,"fcf":7000000000,"fcfMargin":7.15,"grossMargin":19.07,"netDebt":-7374000000,"netIncome":3876000000,"operatingCf":16528000000,"quarter":1,"revenue":97879000000,"roc":4.47,"roe":4.61,"sharesOutstanding":3538000000,"year":2026},{"capex":12923000000,"ebitMargin":4.22,"fcf":5762000000,"fcfMargin":5.56,"grossMargin":18.85,"netDebt":-5877000000,"netIncome":3818000000,"operatingCf":18685000000,"quarter":2,"revenue":103619000000,"roc":3.87,"roe":4.4,"sharesOutstanding":3540000000,"year":2026},{"capex":15407000000,"ebitMargin":3.35,"fcf":3303000000,"fcfMargin":3.19,"grossMargin":19.29,"netDebt":-1408000000,"netIncome":3232000000,"operatingCf":18710000000,"quarter":3,"revenue":103570000000,"roc":2.96,"roe":3.62,"sharesOutstanding":3541000000,"year":2026}]}