{"annual":[{"capex":460000000,"ebitMargin":-76.18,"fcf":-223000000,"fcfMargin":-4.15,"grossMargin":52.87,"netDebt":44000000,"netIncome":-4677000000,"operatingCf":237000000,"revenue":5370000000,"roc":-31.85,"roe":null,"sharesOutstanding":427500000,"year":2015},{"capex":352000000,"ebitMargin":7.88,"fcf":-509000000,"fcfMargin":-9.86,"grossMargin":28.85,"netDebt":3780000000,"netIncome":-819000000,"operatingCf":-157000000,"revenue":5164000000,"roc":2.98,"roe":-12.41,"sharesOutstanding":427580232,"year":2016},{"capex":531000000,"ebitMargin":3.65,"fcf":855000000,"fcfMargin":15.75,"grossMargin":28.03,"netDebt":2936000000,"netIncome":-254000000,"operatingCf":1386000000,"revenue":5430000000,"roc":1.49,"roe":-4.01,"sharesOutstanding":427761460,"year":2017},{"capex":496000000,"ebitMargin":5.37,"fcf":975000000,"fcfMargin":10.66,"grossMargin":30.74,"netDebt":10768000000,"netIncome":-54000000,"operatingCf":1471000000,"revenue":9144000000,"roc":2.19,"roe":-0.69,"sharesOutstanding":504954371,"year":2018},{"capex":609000000,"ebitMargin":16.88,"fcf":2127000000,"fcfMargin":18.01,"grossMargin":38.42,"netDebt":11012000000,"netIncome":928000000,"operatingCf":2736000000,"revenue":11809000000,"roc":9.04,"roe":11.66,"sharesOutstanding":499935490,"year":2019},{"capex":1259000000,"ebitMargin":13.27,"fcf":2078000000,"fcfMargin":18.16,"grossMargin":40.61,"netDebt":9478000000,"netIncome":636000000,"operatingCf":3337000000,"revenue":11443000000,"roc":6.85,"roe":7.6,"sharesOutstanding":491090468,"year":2020},{"capex":1033000000,"ebitMargin":-12.54,"fcf":-1239000000,"fcfMargin":-10.26,"grossMargin":11.17,"netDebt":9684000000,"netIncome":-1274000000,"operatingCf":-206000000,"revenue":12077000000,"roc":-6.35,"roe":-15.37,"sharesOutstanding":482214544,"year":2021},{"capex":1301000000,"ebitMargin":-8.03,"fcf":-816000000,"fcfMargin":-5.94,"grossMargin":12.25,"netDebt":12881000000,"netIncome":-1227000000,"operatingCf":485000000,"revenue":13728000000,"roc":-4.91,"roe":-25.03,"sharesOutstanding":422447074,"year":2022},{"capex":1676000000,"ebitMargin":18.34,"fcf":3777000000,"fcfMargin":25.56,"grossMargin":37.35,"netDebt":11199000000,"netIncome":1493000000,"operatingCf":5453000000,"revenue":14779000000,"roc":11.71,"roe":28.13,"sharesOutstanding":375193110,"year":2023},{"capex":2078000000,"ebitMargin":23.69,"fcf":2485000000,"fcfMargin":14.43,"grossMargin":43.69,"netDebt":16176000000,"netIncome":2659000000,"operatingCf":4563000000,"revenue":17224000000,"roc":13.91,"roe":47.74,"sharesOutstanding":352567000,"year":2024},{"capex":3941000000,"ebitMargin":10.75,"fcf":129000000,"fcfMargin":0.73,"grossMargin":32.89,"netDebt":19579000000,"netIncome":944000000,"operatingCf":4070000000,"revenue":17738000000,"roc":6.41,"roe":18.47,"sharesOutstanding":345656067,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":63.85,"fcfCagr5y":552.55,"roeAvg10y":5.61,"roeAvg5y":10.79,"yearsAvailable":20},"quarterly":[{"capex":2193000000,"ebitMargin":22.04,"fcf":1898000000,"fcfMargin":11.67,"grossMargin":41.65,"netDebt":14907000000,"netIncome":2034000000,"operatingCf":4091000000,"quarter":3,"revenue":16265000000,"roc":11.86,"roe":37.38,"sharesOutstanding":350203692,"year":2024},{"capex":2209000000,"ebitMargin":23.69,"fcf":2354000000,"fcfMargin":13.67,"grossMargin":43.69,"netDebt":16176000000,"netIncome":2659000000,"operatingCf":4563000000,"quarter":4,"revenue":17224000000,"roc":13.91,"roe":47.74,"sharesOutstanding":339754307,"year":2024},{"capex":2381000000,"ebitMargin":21.41,"fcf":2469000000,"fcfMargin":13.64,"grossMargin":41.31,"netDebt":17124000000,"netIncome":2426000000,"operatingCf":4850000000,"quarter":1,"revenue":18103000000,"roc":13.61,"roe":50.28,"sharesOutstanding":339799989,"year":2025},{"capex":2573000000,"ebitMargin":19.72,"fcf":1653000000,"fcfMargin":8.93,"grossMargin":39.99,"netDebt":17587000000,"netIncome":2388000000,"operatingCf":4226000000,"quarter":2,"revenue":18508000000,"roc":12.71,"roe":49.51,"sharesOutstanding":339401983,"year":2025},{"capex":2346000000,"ebitMargin":12.24,"fcf":1645000000,"fcfMargin":9.57,"grossMargin":34.22,"netDebt":16900000000,"netIncome":1152000000,"operatingCf":3991000000,"quarter":3,"revenue":17191000000,"roc":7.11,"roe":22.11,"sharesOutstanding":345035160,"year":2025},{"capex":3430000000,"ebitMargin":11.16,"fcf":640000000,"fcfMargin":3.61,"grossMargin":32.89,"netDebt":19579000000,"netIncome":944000000,"operatingCf":4070000000,"quarter":4,"revenue":17738000000,"roc":6.66,"roe":18.47,"sharesOutstanding":338548867,"year":2025},{"capex":3545000000,"ebitMargin":18.5,"fcf":1125000000,"fcfMargin":5.79,"grossMargin":38.32,"netDebt":19242000000,"netIncome":2241000000,"operatingCf":4670000000,"quarter":1,"revenue":19445000000,"roc":11.51,"roe":40.04,"sharesOutstanding":341856774,"year":2026},{"capex":3745000000,"ebitMargin":18.57,"fcf":1376000000,"fcfMargin":7.16,"grossMargin":37.99,"netDebt":19460000000,"netIncome":2219000000,"operatingCf":5121000000,"quarter":2,"revenue":19212000000,"roc":11.13,"roe":40.48,"sharesOutstanding":339230976,"year":2026}]}