{"annual":[{"capex":16000000,"ebitMargin":-72.16,"fcf":-175000000,"fcfMargin":-60.14,"grossMargin":21.65,"netDebt":-215000000,"netIncome":-204000000,"operatingCf":-159000000,"revenue":291000000,"roc":-36.65,"roe":-37.16,"sharesOutstanding":41802000,"year":2018},{"capex":92000000,"ebitMargin":-69.6,"fcf":-559000000,"fcfMargin":-63.16,"grossMargin":40.9,"netDebt":-73000000,"netIncome":-667000000,"operatingCf":-467000000,"revenue":885000000,"roc":-45.63,"roe":-56.43,"sharesOutstanding":43937000,"year":2019},{"capex":159000000,"ebitMargin":-15.11,"fcf":93000000,"fcfMargin":3.22,"grossMargin":52.6,"netDebt":-3728000000,"netIncome":-461000000,"operatingCf":252000000,"revenue":2886000000,"roc":-8.81,"roe":-9.81,"sharesOutstanding":318503000,"year":2020},{"capex":237000000,"ebitMargin":-9.25,"fcf":455000000,"fcfMargin":9.31,"grossMargin":52.17,"netDebt":-2105000000,"netIncome":-468000000,"operatingCf":692000000,"revenue":4888000000,"roc":-8.95,"roe":-10.03,"sharesOutstanding":346512000,"year":2021},{"capex":346000000,"ebitMargin":-17.07,"fcf":21000000,"fcfMargin":0.32,"grossMargin":45.5,"netDebt":-1466000000,"netIncome":-1365000000,"operatingCf":367000000,"revenue":6583000000,"roc":-15.51,"roe":-20.21,"sharesOutstanding":391471000,"year":2022},{"capex":324000000,"ebitMargin":-6.71,"fcf":1349000000,"fcfMargin":15.62,"grossMargin":46.86,"netDebt":-2134000000,"netIncome":-558000000,"operatingCf":1673000000,"revenue":8635000000,"roc":-7.79,"roe":-8.19,"sharesOutstanding":403228000,"year":2023},{"capex":330000000,"ebitMargin":-0.35,"fcf":1802000000,"fcfMargin":16.81,"grossMargin":48.31,"netDebt":-3483000000,"netIncome":123000000,"operatingCf":2132000000,"revenue":10722000000,"roc":-0.45,"roe":1.58,"sharesOutstanding":419677000,"year":2024},{"capex":257000000,"ebitMargin":5.27,"fcf":2174000000,"fcfMargin":15.85,"grossMargin":50.88,"netDebt":-1088000000,"netIncome":935000000,"operatingCf":2431000000,"revenue":13717000000,"roc":5.35,"roe":9.32,"sharesOutstanding":434247000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":110.73,"roeAvg10y":null,"roeAvg5y":-5.51,"yearsAvailable":8},"quarterly":[{"capex":330000000,"ebitMargin":-0.35,"fcf":1802000000,"fcfMargin":16.81,"grossMargin":48.31,"netDebt":-3483000000,"netIncome":123000000,"operatingCf":2132000000,"quarter":4,"revenue":10722000000,"roc":-0.45,"roe":1.58,"sharesOutstanding":419677000,"year":2024},{"capex":405000000,"ebitMargin":1.58,"fcf":1809000000,"fcfMargin":16.09,"grossMargin":49.19,"netDebt":-3973000000,"netIncome":339000000,"operatingCf":2214000000,"quarter":1,"revenue":11241000000,"roc":1.98,"roe":4.04,"sharesOutstanding":423627000,"year":2025},{"capex":475000000,"ebitMargin":4.56,"fcf":1713000000,"fcfMargin":14.4,"grossMargin":50.04,"netDebt":-660000000,"netIncome":781000000,"operatingCf":2188000000,"quarter":2,"revenue":11895000000,"roc":4.42,"roe":8.75,"sharesOutstanding":426915000,"year":2025},{"capex":536000000,"ebitMargin":5.48,"fcf":1992000000,"fcfMargin":15.77,"grossMargin":50.49,"netDebt":-22000000,"netIncome":863000000,"operatingCf":2528000000,"quarter":3,"revenue":12635000000,"roc":5.4,"roe":9.09,"sharesOutstanding":430907000,"year":2025},{"capex":605000000,"ebitMargin":5.27,"fcf":1826000000,"fcfMargin":13.31,"grossMargin":50.88,"netDebt":-1088000000,"netIncome":935000000,"operatingCf":2431000000,"quarter":4,"revenue":13717000000,"roc":5.35,"roe":9.32,"sharesOutstanding":434247000,"year":2025},{"capex":638000000,"ebitMargin":4.88,"fcf":1752000000,"fcfMargin":11.9,"grossMargin":50.89,"netDebt":-1288000000,"netIncome":925000000,"operatingCf":2390000000,"quarter":1,"revenue":14721000000,"roc":5.25,"roe":9.07,"sharesOutstanding":435955000,"year":2026},{"capex":545000000,"ebitMargin":6.34,"fcf":2285000000,"fcfMargin":14.38,"grossMargin":51.41,"netDebt":-1119000000,"netIncome":840000000,"operatingCf":2830000000,"quarter":2,"revenue":15891000000,"roc":7.51,"roe":8.47,"sharesOutstanding":433256000,"year":2026},{"capex":604000000,"ebitMargin":6.98,"fcf":2349000000,"fcfMargin":13.77,"grossMargin":51.91,"netDebt":-1755000000,"netIncome":1062000000,"operatingCf":2953000000,"quarter":3,"revenue":17061000000,"roc":8.39,"roe":9.91,"sharesOutstanding":435960000,"year":2026}]}