{"annual":[{"capex":902087000,"ebitMargin":-165.71,"fcf":-485586000,"fcfMargin":-108.7,"grossMargin":24.03,"netDebt":481792000,"netIncome":-550628000,"operatingCf":416501000,"revenue":446733000,"roc":-28.29,"roe":-29.35,"sharesOutstanding":63019000,"year":2015},{"capex":1191167000,"ebitMargin":-13.02,"fcf":-859087000,"fcfMargin":-162.98,"grossMargin":41.85,"netDebt":-546805000,"netIncome":-165034000,"operatingCf":332080000,"revenue":527107000,"roc":-1.33,"roe":-4.46,"sharesOutstanding":75077000,"year":2016},{"capex":3302000000,"ebitMargin":50.21,"fcf":-2413000000,"fcfMargin":-200.25,"grossMargin":54.27,"netDebt":1392751000,"netIncome":482000000,"operatingCf":889000000,"revenue":1205000000,"roc":8.41,"roe":9.17,"sharesOutstanding":97688000,"year":2017},{"capex":3476000000,"ebitMargin":46.46,"fcf":-1911000000,"fcfMargin":-87.82,"grossMargin":51.33,"netDebt":4308000000,"netIncome":846000000,"operatingCf":1565000000,"revenue":2176000000,"roc":4.91,"roe":6.18,"sharesOutstanding":104929000,"year":2018},{"capex":3702000000,"ebitMargin":17.53,"fcf":-968000000,"fcfMargin":-24.42,"grossMargin":40.19,"netDebt":5248000000,"netIncome":240000000,"operatingCf":2734000000,"revenue":3964000000,"roc":3.12,"roe":1.61,"sharesOutstanding":163843000,"year":2019},{"capex":2044000000,"ebitMargin":-194.67,"fcf":74000000,"fcfMargin":2.63,"grossMargin":22.64,"netDebt":5826000000,"netIncome":-4517000000,"operatingCf":2118000000,"revenue":2813000000,"roc":-33.42,"roe":-51.36,"sharesOutstanding":157976000,"year":2020},{"capex":2299000000,"ebitMargin":59.3,"fcf":1645000000,"fcfMargin":24.38,"grossMargin":63.29,"netDebt":6119000000,"netIncome":2182000000,"operatingCf":3944000000,"revenue":6747000000,"roc":18.64,"roe":18.05,"sharesOutstanding":177359000,"year":2021},{"capex":3505000000,"ebitMargin":68.03,"fcf":2820000000,"fcfMargin":29.48,"grossMargin":70.05,"netDebt":6222000000,"netIncome":4386000000,"operatingCf":6325000000,"revenue":9566000000,"roc":26.57,"roe":29.22,"sharesOutstanding":176539000,"year":2022},{"capex":4714000000,"ebitMargin":54.8,"fcf":1206000000,"fcfMargin":14.46,"grossMargin":57.54,"netDebt":6219000000,"netIncome":3143000000,"operatingCf":5920000000,"revenue":8339000000,"roc":16.99,"roe":18.91,"sharesOutstanding":179999000,"year":2023},{"capex":11787000000,"ebitMargin":39.88,"fcf":-5374000000,"fcfMargin":-48.75,"grossMargin":45.11,"netDebt":12268000000,"netIncome":3338000000,"operatingCf":6413000000,"revenue":11023000000,"roc":7.04,"roe":8.85,"sharesOutstanding":213545000,"year":2024},{"capex":3523000000,"ebitMargin":32.73,"fcf":5235000000,"fcfMargin":34.84,"grossMargin":35.16,"netDebt":14773000000,"netIncome":1664000000,"operatingCf":8758000000,"revenue":15026000000,"roc":7.4,"roe":4.5,"sharesOutstanding":289079000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-38.28,"roeAvg10y":4.07,"roeAvg5y":15.91,"yearsAvailable":17},"quarterly":[{"capex":11397000000,"ebitMargin":43.89,"fcf":-5701000000,"fcfMargin":-59.73,"grossMargin":49.17,"netDebt":12553000000,"netIncome":3224000000,"operatingCf":5696000000,"quarter":3,"revenue":9544000000,"roc":6.84,"roe":8.61,"sharesOutstanding":204730000,"year":2024},{"capex":11787000000,"ebitMargin":39.88,"fcf":-5374000000,"fcfMargin":-48.75,"grossMargin":45.05,"netDebt":12268000000,"netIncome":3338000000,"operatingCf":6413000000,"quarter":4,"revenue":11023000000,"roc":7.04,"roe":8.85,"sharesOutstanding":291851000,"year":2024},{"capex":12717000000,"ebitMargin":38.57,"fcf":-5283000000,"fcfMargin":-41.16,"grossMargin":43.6,"netDebt":12094000000,"netIncome":3975000000,"operatingCf":7434000000,"quarter":1,"revenue":12836000000,"roc":7.58,"roe":10.33,"sharesOutstanding":289612000,"year":2025},{"capex":16019000000,"ebitMargin":35.21,"fcf":-8437000000,"fcfMargin":-60.2,"grossMargin":40.3,"netDebt":14914000000,"netIncome":3837000000,"operatingCf":7582000000,"quarter":2,"revenue":14014000000,"roc":7.24,"roe":9.87,"sharesOutstanding":292135000,"year":2025},{"capex":8314000000,"ebitMargin":35.68,"fcf":442000000,"fcfMargin":2.89,"grossMargin":38.93,"netDebt":16083000000,"netIncome":4196000000,"operatingCf":8756000000,"quarter":3,"revenue":15302000000,"roc":7.58,"roe":10.73,"sharesOutstanding":290188000,"year":2025},{"capex":7398000000,"ebitMargin":32.83,"fcf":1360000000,"fcfMargin":9.08,"grossMargin":44.54,"netDebt":14773000000,"netIncome":1664000000,"operatingCf":8758000000,"quarter":4,"revenue":14982000000,"roc":7.4,"roe":4.5,"sharesOutstanding":285323000,"year":2025},{"capex":6639000000,"ebitMargin":22.12,"fcf":1592000000,"fcfMargin":10.48,"grossMargin":51.16,"netDebt":13722000000,"netIncome":403000000,"operatingCf":8231000000,"quarter":1,"revenue":15191000000,"roc":5.15,"roe":1.1,"sharesOutstanding":282792000,"year":2026},{"capex":3646000000,"ebitMargin":27.68,"fcf":6497000000,"fcfMargin":37.99,"grossMargin":52.74,"netDebt":12152000000,"netIncome":1586000000,"operatingCf":10143000000,"quarter":2,"revenue":17102000000,"roc":7.33,"roe":4.18,"sharesOutstanding":281202000,"year":2026}]}