{"annual":[{"capex":729275000,"ebitMargin":11.33,"fcf":47176000,"fcfMargin":1.5,"grossMargin":42.59,"netDebt":1268125000,"netIncome":153357000,"operatingCf":776451000,"revenue":3143714000,"roc":5.33,"roe":4.15,"sharesOutstanding":93466000,"year":2015},{"capex":721506000,"ebitMargin":11.92,"fcf":81837000,"fcfMargin":2.68,"grossMargin":43.22,"netDebt":1085082000,"netIncome":179930000,"operatingCf":803343000,"revenue":3056730000,"roc":4.3,"roe":4.59,"sharesOutstanding":94410000,"year":2016},{"capex":610231000,"ebitMargin":10.41,"fcf":116661000,"fcfMargin":6.19,"grossMargin":59.77,"netDebt":1203388000,"netIncome":392561000,"operatingCf":726892000,"revenue":1885508000,"roc":2.35,"roe":9.43,"sharesOutstanding":96741000,"year":2017},{"capex":586780000,"ebitMargin":8.76,"fcf":147742000,"fcfMargin":7.06,"grossMargin":62.66,"netDebt":2377478000,"netIncome":-40475000,"operatingCf":734522000,"revenue":2091363000,"roc":2.5,"roe":-0.98,"sharesOutstanding":96250000,"year":2018},{"capex":482341000,"ebitMargin":3.87,"fcf":173981000,"fcfMargin":9.22,"grossMargin":58.25,"netDebt":981815000,"netIncome":-62917000,"operatingCf":656322000,"revenue":1886081000,"roc":1.1,"roe":-1.71,"sharesOutstanding":96738000,"year":2019},{"capex":447453000,"ebitMargin":5.96,"fcf":86935000,"fcfMargin":4.6,"grossMargin":60.57,"netDebt":1627073000,"netIncome":-40150000,"operatingCf":534388000,"revenue":1887907000,"roc":1.99,"roe":-1.13,"sharesOutstanding":97920000,"year":2020},{"capex":471973000,"ebitMargin":17.27,"fcf":160008000,"fcfMargin":0.81,"grossMargin":36.95,"netDebt":1111778000,"netIncome":2486285000,"operatingCf":631981000,"revenue":19818678000,"roc":61.28,"roe":74.13,"sharesOutstanding":89941000,"year":2021},{"capex":3050472000,"ebitMargin":11.98,"fcf":570718000,"fcfMargin":3.06,"grossMargin":34.47,"netDebt":23225212000,"netIncome":2477720000,"operatingCf":3621190000,"revenue":18634246000,"roc":4.27,"roe":11.53,"sharesOutstanding":83155828,"year":2022},{"capex":3100921000,"ebitMargin":-1.63,"fcf":-668274000,"fcfMargin":-3.93,"grossMargin":29.8,"netDebt":24063851000,"netIncome":-1702057000,"operatingCf":2432647000,"revenue":17015598000,"roc":-0.57,"roe":-8.56,"sharesOutstanding":270842000,"year":2023},{"capex":1544877000,"ebitMargin":-1.92,"fcf":-292180000,"fcfMargin":-1.85,"grossMargin":35.95,"netDebt":25509331000,"netIncome":-119546000,"operatingCf":1252697000,"revenue":15825516000,"roc":-0.55,"roe":-0.59,"sharesOutstanding":274079000,"year":2024},{"capex":965730000,"ebitMargin":-0.61,"fcf":-1065104000,"fcfMargin":-7.1,"grossMargin":25.82,"netDebt":29123440000,"netIncome":-14497180000,"operatingCf":-99374000,"revenue":15004989000,"roc":-0.3,"roe":-251.43,"sharesOutstanding":287589000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":-16.47,"roeAvg5y":-34.98,"yearsAvailable":20},"quarterly":[{"capex":1544877000,"ebitMargin":-1.92,"fcf":-292180000,"fcfMargin":-1.85,"grossMargin":25.61,"netDebt":25509331000,"netIncome":-119546000,"operatingCf":1252697000,"quarter":4,"revenue":15825516000,"roc":-0.55,"roe":-0.59,"sharesOutstanding":286397000,"year":2024},{"capex":1283692000,"ebitMargin":-2.4,"fcf":-275499000,"fcfMargin":-1.76,"grossMargin":28.03,"netDebt":26998432000,"netIncome":-214839000,"operatingCf":1008193000,"quarter":1,"revenue":15680431000,"roc":-0.69,"roe":-1.07,"sharesOutstanding":286513000,"year":2025},{"capex":1229555000,"ebitMargin":-3.4,"fcf":-693575000,"fcfMargin":-4.49,"grossMargin":27.62,"netDebt":27288570000,"netIncome":-315380000,"operatingCf":535980000,"quarter":2,"revenue":15452639000,"roc":-0.97,"roe":-1.6,"sharesOutstanding":287505000,"year":2025},{"capex":1151903000,"ebitMargin":-3.46,"fcf":-722066000,"fcfMargin":-4.76,"grossMargin":27.41,"netDebt":27990610000,"netIncome":-12954764000,"operatingCf":371501000,"quarter":3,"revenue":15175913000,"roc":-1.49,"roe":-186.36,"sharesOutstanding":288051000,"year":2025},{"capex":965730000,"ebitMargin":-0.61,"fcf":-1006768000,"fcfMargin":-6.71,"grossMargin":28.75,"netDebt":29123440000,"netIncome":-14497180000,"operatingCf":-99374000,"quarter":4,"revenue":15004989000,"roc":-0.3,"roe":-251.43,"sharesOutstanding":287589000,"year":2025},{"capex":840738000,"ebitMargin":2.19,"fcf":-850247000,"fcfMargin":-5.74,"grossMargin":27.08,"netDebt":27942292000,"netIncome":-14441396000,"operatingCf":-67845000,"quarter":1,"revenue":14802720000,"roc":1.09,"roe":-256.45,"sharesOutstanding":289014000,"year":2026},{"capex":639864000,"ebitMargin":7.17,"fcf":-666845000,"fcfMargin":-4.55,"grossMargin":29.54,"netDebt":17112040000,"netIncome":-5672892000,"operatingCf":-85317000,"quarter":2,"revenue":14653925000,"roc":2.95,"roe":-39.95,"sharesOutstanding":351622000,"year":2026},{"capex":448799000,"ebitMargin":11.16,"fcf":-532754000,"fcfMargin":-4.38,"grossMargin":29.79,"netDebt":-3765155000,"netIncome":9890553000,"operatingCf":-83955000,"quarter":3,"revenue":12167278000,"roc":3.9,"roe":58.36,"sharesOutstanding":351191000,"year":2026}]}