{"annual":[{"capex":55731000,"ebitMargin":0.92,"fcf":149621000,"fcfMargin":5.65,"grossMargin":48.63,"netDebt":-1278180000,"netIncome":-811400000,"operatingCf":205352000,"revenue":2649216000,"roc":0.58,"roe":-19.6,"sharesOutstanding":510945000,"year":2016},{"capex":54819000,"ebitMargin":10.08,"fcf":-413254000,"fcfMargin":-17.96,"grossMargin":56.05,"netDebt":-814092000,"netIncome":21151000,"operatingCf":-358435000,"revenue":2300992000,"roc":5.59,"roe":0.53,"sharesOutstanding":517513000,"year":2017},{"capex":45138000,"ebitMargin":20.85,"fcf":525975000,"fcfMargin":21.83,"grossMargin":60.68,"netDebt":-888482000,"netIncome":432425000,"operatingCf":571113000,"revenue":2409170000,"roc":11.71,"roe":10.44,"sharesOutstanding":509667000,"year":2018},{"capex":87461000,"ebitMargin":6.06,"fcf":509283000,"fcfMargin":17.77,"grossMargin":50.89,"netDebt":1150289000,"netIncome":-179094000,"operatingCf":596744000,"revenue":2865791000,"roc":1.85,"roe":-2.45,"sharesOutstanding":591232000,"year":2019},{"capex":86633000,"ebitMargin":-6.77,"fcf":273664000,"fcfMargin":10.14,"grossMargin":50.27,"netDebt":791420000,"netIncome":1584391000,"operatingCf":360297000,"revenue":2699161000,"roc":-1.75,"roe":18.26,"sharesOutstanding":676094000,"year":2020},{"capex":119506000,"ebitMargin":-8.7,"fcf":697781000,"fcfMargin":23.5,"grossMargin":50.13,"netDebt":581222000,"netIncome":-277300000,"operatingCf":817287000,"revenue":2968900000,"roc":-2.67,"roe":-3.29,"sharesOutstanding":668772000,"year":2021},{"capex":187121000,"ebitMargin":-7.79,"fcf":632247000,"fcfMargin":14.17,"grossMargin":46.26,"netDebt":4113000000,"netIncome":-421000000,"operatingCf":819368000,"revenue":4462400000,"roc":-1.68,"roe":-2.68,"sharesOutstanding":796855000,"year":2022},{"capex":217300000,"ebitMargin":4.02,"fcf":1071500000,"fcfMargin":18.1,"grossMargin":50.47,"netDebt":3826500000,"netIncome":-163500000,"operatingCf":1288800000,"revenue":5919600000,"roc":1.18,"roe":-1.05,"sharesOutstanding":851400000,"year":2023},{"capex":350200000,"ebitMargin":-10.31,"fcf":1020300000,"fcfMargin":18.52,"grossMargin":41.64,"netDebt":3450500000,"netIncome":-933400000,"operatingCf":1370500000,"revenue":5507700000,"roc":-2.92,"roe":-6.29,"sharesOutstanding":861300000,"year":2024},{"capex":291600000,"ebitMargin":-12.49,"fcf":1389600000,"fcfMargin":24.09,"grossMargin":41.31,"netDebt":3394800000,"netIncome":-885000000,"operatingCf":1681200000,"revenue":5767300000,"roc":-3.96,"roe":-6.59,"sharesOutstanding":865500000,"year":2025},{"capex":354100000,"ebitMargin":16.33,"fcf":1396400000,"fcfMargin":17.04,"grossMargin":51.02,"netDebt":2151500000,"netIncome":2670100000,"operatingCf":1750500000,"revenue":8194600000,"roc":7.02,"roe":18.66,"sharesOutstanding":869700000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":39.7,"fcfCagr5y":16.59,"roeAvg10y":2.55,"roeAvg5y":0.41,"yearsAvailable":19},"quarterly":[{"capex":302500000,"ebitMargin":-18.39,"fcf":1411300000,"fcfMargin":26.25,"grossMargin":39.6,"netDebt":3473200000,"netIncome":-1477900000,"operatingCf":1713800000,"quarter":4,"revenue":5376400000,"roc":-5.51,"roe":-11.05,"sharesOutstanding":865700000,"year":2024},{"capex":291600000,"ebitMargin":-12.49,"fcf":1389600000,"fcfMargin":24.09,"grossMargin":41.31,"netDebt":3394800000,"netIncome":-885000000,"operatingCf":1681200000,"quarter":1,"revenue":5767300000,"roc":-3.96,"roe":-6.59,"sharesOutstanding":865500000,"year":2025},{"capex":319500000,"ebitMargin":-4.57,"fcf":1370100000,"fcfMargin":21.07,"grossMargin":43.17,"netDebt":3626100000,"netIncome":-491500000,"operatingCf":1689600000,"quarter":2,"revenue":6501700000,"roc":-1.74,"roe":-3.69,"sharesOutstanding":875600000,"year":2025},{"capex":314700000,"ebitMargin":1.29,"fcf":1530100000,"fcfMargin":21.15,"grossMargin":44.64,"netDebt":3551900000,"netIncome":-103400000,"operatingCf":1844800000,"quarter":3,"revenue":7234900000,"roc":0.51,"roe":-0.77,"sharesOutstanding":870400000,"year":2025},{"capex":312700000,"ebitMargin":14.8,"fcf":1578100000,"fcfMargin":20.25,"grossMargin":50.69,"netDebt":2063000000,"netIncome":2474200000,"operatingCf":1890800000,"quarter":4,"revenue":7793300000,"roc":6.12,"roe":17.6,"sharesOutstanding":869900000,"year":2025},{"capex":356300000,"ebitMargin":16.26,"fcf":1394200000,"fcfMargin":17.01,"grossMargin":50.1,"netDebt":2151500000,"netIncome":2670100000,"operatingCf":1750500000,"quarter":1,"revenue":8194600000,"roc":6.99,"roe":18.66,"sharesOutstanding":856200000,"year":2026},{"capex":392100000,"ebitMargin":16.2,"fcf":1664300000,"fcfMargin":19.09,"grossMargin":50.64,"netDebt":1433600000,"netIncome":2526700000,"operatingCf":2056400000,"quarter":2,"revenue":8717100000,"roc":5.72,"roe":13.87,"sharesOutstanding":893300000,"year":2026},{"capex":470200000,"ebitMargin":16.71,"fcf":1730100000,"fcfMargin":18.31,"grossMargin":51.42,"netDebt":1353300000,"netIncome":2639900000,"operatingCf":2200300000,"quarter":3,"revenue":9450300000,"roc":6.3,"roe":14.25,"sharesOutstanding":921200000,"year":2026}]}