{"annual":[{"capex":13950000,"ebitMargin":-27.1,"fcf":-67458000,"fcfMargin":-51.73,"grossMargin":1.03,"netDebt":-832000,"netIncome":-4009000,"operatingCf":-53508000,"revenue":130392000,"roc":-54.19,"roe":-6.15,"sharesOutstanding":75000000,"year":2015},{"capex":39539000,"ebitMargin":-24.5,"fcf":-279764000,"fcfMargin":-76.62,"grossMargin":5.26,"netDebt":131590000,"netIncome":-93112000,"operatingCf":-240225000,"revenue":365148000,"roc":-64.18,"roe":-68.97,"sharesOutstanding":75000000,"year":2016},{"capex":78490000,"ebitMargin":-18.08,"fcf":-278414000,"fcfMargin":-32.42,"grossMargin":7.93,"netDebt":129712000,"netIncome":-18313000,"operatingCf":-199924000,"revenue":858870000,"roc":-46.35,"roe":-14.56,"sharesOutstanding":76205000,"year":2017},{"capex":143668000,"ebitMargin":-11.69,"fcf":-558008000,"fcfMargin":-28.54,"grossMargin":10.06,"netDebt":554584000,"netIncome":-61754000,"operatingCf":-414340000,"revenue":1955467000,"roc":-34.55,"roe":-84.12,"sharesOutstanding":150215000,"year":2018},{"capex":230538000,"ebitMargin":-7.11,"fcf":-987672000,"fcfMargin":-25.07,"grossMargin":12.85,"netDebt":1540686000,"netIncome":-114659000,"operatingCf":-757134000,"revenue":3939896000,"roc":-23.5,"roe":-116.87,"sharesOutstanding":234235000,"year":2019},{"capex":360000000,"ebitMargin":-5.95,"fcf":-968412000,"fcfMargin":-17.33,"grossMargin":12.92,"netDebt":1569000000,"netIncome":-171140000,"operatingCf":-608412000,"revenue":5586565000,"roc":-12.94,"roe":-44.15,"sharesOutstanding":324904995,"year":2020},{"capex":557000000,"ebitMargin":-0.81,"fcf":-3151000000,"fcfMargin":-24.59,"grossMargin":14.25,"netDebt":5371000000,"netIncome":-135000000,"operatingCf":-2594000000,"revenue":12814000000,"roc":-2.52,"roe":-44.12,"sharesOutstanding":414025000,"year":2021},{"capex":512000000,"ebitMargin":-10.95,"fcf":-1836000000,"fcfMargin":-13.5,"grossMargin":7.36,"netDebt":8382000000,"netIncome":-1587000000,"operatingCf":-1324000000,"revenue":13604000000,"roc":-24.4,"roe":null,"sharesOutstanding":504140000,"year":2022},{"capex":87000000,"ebitMargin":-0.74,"fcf":716000000,"fcfMargin":6.65,"grossMargin":16.01,"netDebt":6176000000,"netIncome":450000000,"operatingCf":803000000,"revenue":10771000000,"roc":-1.45,"roe":null,"sharesOutstanding":200578000,"year":2023},{"capex":91000000,"ebitMargin":7.33,"fcf":827000000,"fcfMargin":6.05,"grossMargin":19.83,"netDebt":4330000000,"netIncome":210000000,"operatingCf":918000000,"revenue":13673000000,"roc":14.02,"roe":16.67,"sharesOutstanding":661029995,"year":2024},{"capex":147000000,"ebitMargin":9.26,"fcf":889000000,"fcfMargin":4.37,"grossMargin":20.63,"netDebt":3194000000,"netIncome":1407000000,"operatingCf":1036000000,"revenue":20322000000,"roc":16.1,"roe":40.89,"sharesOutstanding":1121385000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":12},"quarterly":[{"capex":91000000,"ebitMargin":7.33,"fcf":827000000,"fcfMargin":6.05,"grossMargin":19.83,"netDebt":4330000000,"netIncome":210000000,"operatingCf":918000000,"quarter":4,"revenue":13673000000,"roc":14.02,"roe":16.67,"sharesOutstanding":699295000,"year":2024},{"capex":100000000,"ebitMargin":8.5,"fcf":949000000,"fcfMargin":6.39,"grossMargin":20.55,"netDebt":4185000000,"netIncome":398000000,"operatingCf":1049000000,"quarter":1,"revenue":14844000000,"roc":16.74,"roe":26.46,"sharesOutstanding":712935000,"year":2025},{"capex":109000000,"ebitMargin":9.3,"fcf":615000000,"fcfMargin":3.78,"grossMargin":20.91,"netDebt":4252000000,"netIncome":563000000,"operatingCf":724000000,"quarter":2,"revenue":16274000000,"roc":19.05,"roe":32.54,"sharesOutstanding":716150000,"year":2025},{"capex":120000000,"ebitMargin":9.46,"fcf":546000000,"fcfMargin":2.99,"grossMargin":20.72,"netDebt":3527000000,"netIncome":629000000,"operatingCf":666000000,"quarter":3,"revenue":18266000000,"roc":20.81,"roe":27.6,"sharesOutstanding":731370000,"year":2025},{"capex":147000000,"ebitMargin":9.27,"fcf":889000000,"fcfMargin":4.37,"grossMargin":20.24,"netDebt":3194000000,"netIncome":1407000000,"operatingCf":1036000000,"quarter":4,"revenue":20322000000,"roc":16.12,"roe":40.89,"sharesOutstanding":1127610000,"year":2025},{"capex":171000000,"ebitMargin":9.19,"fcf":740000000,"fcfMargin":3.29,"grossMargin":19.97,"netDebt":3136000000,"netIncome":1441000000,"operatingCf":911000000,"quarter":1,"revenue":22522000000,"roc":17.24,"roe":38.74,"sharesOutstanding":740425000,"year":2026},{"capex":191000000,"ebitMargin":8.93,"fcf":929000000,"fcfMargin":3.71,"grossMargin":19.37,"netDebt":2991000000,"netIncome":1568000000,"operatingCf":1120000000,"quarter":2,"revenue":25058000000,"roc":17.88,"roe":38.93,"sharesOutstanding":739960000,"year":2026},{"capex":217000000,"ebitMargin":8.74,"fcf":1113000000,"fcfMargin":4.05,"grossMargin":19.04,"netDebt":2567000000,"netIncome":1706000000,"operatingCf":1330000000,"quarter":3,"revenue":27451000000,"roc":18.36,"roe":39.2,"sharesOutstanding":739910000,"year":2026}]}