{"annual":[{"capex":82000000,"ebitMargin":1.27,"fcf":4600000,"fcfMargin":0.51,"grossMargin":30.71,"netDebt":-157100000,"netIncome":9300000,"operatingCf":86600000,"revenue":903000000,"roc":2.08,"roe":1.74,"sharesOutstanding":61200000,"year":2016},{"capex":138100000,"ebitMargin":4.75,"fcf":-53100000,"fcfMargin":-5.3,"grossMargin":31.76,"netDebt":44600000,"netIncome":-102500000,"operatingCf":85000000,"revenue":1001600000,"roc":4.54,"roe":-15.66,"sharesOutstanding":60600000,"year":2017},{"capex":93200000,"ebitMargin":11.21,"fcf":154300000,"fcfMargin":12.37,"grossMargin":34.63,"netDebt":-63100000,"netIncome":248100000,"operatingCf":247500000,"revenue":1247700000,"roc":10.23,"roe":25.79,"sharesOutstanding":63300000,"year":2018},{"capex":166000000,"ebitMargin":-1.38,"fcf":164100000,"fcfMargin":10.48,"grossMargin":27.21,"netDebt":408700000,"netIncome":-36400000,"operatingCf":330100000,"revenue":1565300000,"roc":-0.89,"roe":-2.43,"sharesOutstanding":70700000,"year":2019},{"capex":86000000,"ebitMargin":12.16,"fcf":438300000,"fcfMargin":26.11,"grossMargin":38.73,"netDebt":891300000,"netIncome":135500000,"operatingCf":524300000,"revenue":1678600000,"roc":6.78,"roe":7.75,"sharesOutstanding":77600000,"year":2020},{"capex":94800000,"ebitMargin":17.71,"fcf":643900000,"fcfMargin":37.6,"grossMargin":46.05,"netDebt":465600000,"netIncome":397300000,"operatingCf":738700000,"revenue":1712600000,"roc":10.51,"roe":20.14,"sharesOutstanding":74200000,"year":2021},{"capex":91200000,"ebitMargin":17.65,"fcf":368100000,"fcfMargin":21.49,"grossMargin":46.05,"netDebt":645800000,"netIncome":198900000,"operatingCf":459300000,"revenue":1712600000,"roc":8.77,"roe":10.61,"sharesOutstanding":74200000,"year":2022},{"capex":128500000,"ebitMargin":-4.96,"fcf":51300000,"fcfMargin":2.9,"grossMargin":32.2,"netDebt":2014700000,"netIncome":-131600000,"operatingCf":179800000,"revenue":1767000000,"roc":-2.19,"roe":-9.71,"sharesOutstanding":68300000,"year":2023},{"capex":136000000,"ebitMargin":-26.59,"fcf":-111300000,"fcfMargin":-8.19,"grossMargin":18.5,"netDebt":2122900000,"netIncome":-546500000,"operatingCf":24700000,"revenue":1359200000,"roc":-9.87,"roe":-57.09,"sharesOutstanding":67300000,"year":2024},{"capex":231000000,"ebitMargin":-11.68,"fcf":-104700000,"fcfMargin":-6.36,"grossMargin":27.96,"netDebt":2087500000,"netIncome":25900000,"operatingCf":126300000,"revenue":1645000000,"roc":-5.02,"roe":2.28,"sharesOutstanding":69600000,"year":2025},{"capex":451300000,"ebitMargin":17.41,"fcf":300100000,"fcfMargin":9.96,"grossMargin":41.67,"netDebt":-372300000,"netIncome":-6935100000,"operatingCf":751400000,"revenue":3014000000,"roc":10.87,"roe":-149.34,"sharesOutstanding":74600000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-2.83,"fcfCagr5y":-57.07,"roeAvg10y":-16.77,"roeAvg5y":-40.65,"yearsAvailable":15},"quarterly":[{"capex":146300000,"ebitMargin":-31.31,"fcf":-79700000,"fcfMargin":-5.78,"grossMargin":18.75,"netDebt":2132500000,"netIncome":-561000000,"operatingCf":66600000,"quarter":3,"revenue":1378500000,"roc":-11.78,"roe":-62.62,"sharesOutstanding":68300000,"year":2024},{"capex":155500000,"ebitMargin":-24.69,"fcf":-63100000,"fcfMargin":-4.46,"grossMargin":21.69,"netDebt":2128600000,"netIncome":-522800000,"operatingCf":92400000,"quarter":4,"revenue":1413900000,"roc":-9.65,"roe":-59.93,"sharesOutstanding":68900000,"year":2024},{"capex":201700000,"ebitMargin":-22.55,"fcf":-103900000,"fcfMargin":-7.06,"grossMargin":23.86,"netDebt":2093400000,"netIncome":-439900000,"operatingCf":97800000,"quarter":1,"revenue":1472600000,"roc":-9.17,"roe":-50.02,"sharesOutstanding":69300000,"year":2025},{"capex":231000000,"ebitMargin":-12.27,"fcf":-104700000,"fcfMargin":-6.36,"grossMargin":27.96,"netDebt":2087500000,"netIncome":25900000,"operatingCf":126300000,"quarter":2,"revenue":1645000000,"roc":-5.28,"roe":2.28,"sharesOutstanding":72000000,"year":2025},{"capex":233100000,"ebitMargin":-5.67,"fcf":-88500000,"fcfMargin":-4.8,"grossMargin":30.59,"netDebt":2507300000,"netIncome":112500000,"operatingCf":144600000,"quarter":3,"revenue":1841900000,"roc":-3.39,"roe":14.41,"sharesOutstanding":78300000,"year":2025},{"capex":276500000,"ebitMargin":0.49,"fcf":-22100000,"fcfMargin":-1.05,"grossMargin":33.44,"netDebt":2687700000,"netIncome":251600000,"operatingCf":247000000,"quarter":4,"revenue":2105200000,"roc":0.99,"roe":29.72,"sharesOutstanding":87800000,"year":2025},{"capex":338400000,"ebitMargin":10.1,"fcf":121400000,"fcfMargin":4.88,"grossMargin":37.71,"netDebt":695900000,"netIncome":439900000,"operatingCf":452400000,"quarter":1,"revenue":2488400000,"roc":7.95,"roe":14.79,"sharesOutstanding":96200000,"year":2026},{"capex":451300000,"ebitMargin":17.41,"fcf":307500000,"fcfMargin":10.2,"grossMargin":41.67,"netDebt":-372300000,"netIncome":-6935100000,"operatingCf":751400000,"quarter":2,"revenue":3014000000,"roc":10.87,"roe":-149.34,"sharesOutstanding":74600000,"year":2026}]}