{"annual":[{"capex":0,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":-1108564,"operatingCf":-738152,"revenue":0,"roc":-874.48,"roe":-1229.21,"sharesOutstanding":61000000,"year":2015},{"capex":33144000,"ebitMargin":-206.44,"fcf":33590000,"fcfMargin":30.99,"grossMargin":86.06,"netDebt":-37580000,"netIncome":-216211000,"operatingCf":66734000,"revenue":108396000,"roc":-17.84,"roe":-25.68,"sharesOutstanding":376000000,"year":2016},{"capex":58401000,"ebitMargin":-130.87,"fcf":-389885000,"fcfMargin":-189.43,"grossMargin":90.02,"netDebt":-119172000,"netIncome":-255916000,"operatingCf":-331484000,"revenue":205825000,"roc":-30.16,"roe":-40.93,"sharesOutstanding":376000000,"year":2017},{"capex":105766000,"ebitMargin":-337.33,"fcf":-436631000,"fcfMargin":-356.4,"grossMargin":-270.64,"netDebt":-624875000,"netIncome":-384734000,"operatingCf":-330865000,"revenue":122512000,"roc":-23.76,"roe":-25.14,"sharesOutstanding":81114183,"year":2018},{"capex":31554000,"ebitMargin":-1136.06,"fcf":-490522000,"fcfMargin":-1021.15,"grossMargin":100,"netDebt":-103512000,"netIncome":-514021000,"operatingCf":-458968000,"revenue":48036000,"roc":-37.73,"roe":-43.75,"sharesOutstanding":330802136,"year":2019},{"capex":67448000,"ebitMargin":-278.02,"fcf":1959523000,"fcfMargin":713.88,"grossMargin":97.11,"netDebt":-2387000000,"netIncome":-747064000,"operatingCf":2026971000,"revenue":274490000,"roc":-25.89,"roe":-29.17,"sharesOutstanding":381333059,"year":2020},{"capex":284000000,"ebitMargin":74.97,"fcf":13336000000,"fcfMargin":75.19,"grossMargin":85.24,"netDebt":-5932000000,"netIncome":12202000000,"operatingCf":13620000000,"revenue":17736000000,"roc":85.55,"roe":86.26,"sharesOutstanding":431000000,"year":2021},{"capex":400000000,"ebitMargin":49.91,"fcf":4581000000,"fcfMargin":24.27,"grossMargin":71.31,"netDebt":-2005000000,"netIncome":8362000000,"operatingCf":4981000000,"revenue":18875000000,"roc":45,"roe":43.73,"sharesOutstanding":416000000,"year":2022},{"capex":707000000,"ebitMargin":-61.9,"fcf":-3825000000,"fcfMargin":-55.86,"grossMargin":31.47,"netDebt":-1664000000,"netIncome":-4714000000,"operatingCf":-3118000000,"revenue":6848000000,"roc":-27.51,"roe":-34.03,"sharesOutstanding":382000000,"year":2023},{"capex":1051000000,"ebitMargin":-123.32,"fcf":-4055000000,"fcfMargin":-126.76,"grossMargin":54.24,"netDebt":-1180000000,"netIncome":-3561000000,"operatingCf":-3004000000,"revenue":3199000000,"roc":-33.05,"roe":-32.67,"sharesOutstanding":384000000,"year":2024},{"capex":192000000,"ebitMargin":-158.13,"fcf":-2065000000,"fcfMargin":-106.22,"grossMargin":55.35,"netDebt":-679000000,"netIncome":-2822000000,"operatingCf":-1873000000,"revenue":1944000000,"roc":-29.7,"roe":-32.62,"sharesOutstanding":389000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":-13.4,"roeAvg5y":6.13,"yearsAvailable":12},"quarterly":[{"capex":749000000,"ebitMargin":-53.26,"fcf":-3956000000,"fcfMargin":-78.24,"grossMargin":67.29,"netDebt":-289000000,"netIncome":-2224000000,"operatingCf":-3207000000,"quarter":3,"revenue":5056000000,"roc":-19.8,"roe":-18.65,"sharesOutstanding":399000000,"year":2024},{"capex":1051000000,"ebitMargin":-123.32,"fcf":-4055000000,"fcfMargin":-126.76,"grossMargin":54.24,"netDebt":-1180000000,"netIncome":-3561000000,"operatingCf":-3004000000,"quarter":4,"revenue":3199000000,"roc":-33.05,"roe":-32.67,"sharesOutstanding":385000000,"year":2024},{"capex":982000000,"ebitMargin":-118.8,"fcf":-4034000000,"fcfMargin":-128.51,"grossMargin":53.55,"netDebt":-878000000,"netIncome":-3357000000,"operatingCf":-3052000000,"quarter":1,"revenue":3139000000,"roc":-33.59,"roe":-33.35,"sharesOutstanding":386000000,"year":2025},{"capex":803000000,"ebitMargin":-106.96,"fcf":-3500000000,"fcfMargin":-114.38,"grossMargin":52.22,"netDebt":-538000000,"netIncome":-2903000000,"operatingCf":-2697000000,"quarter":2,"revenue":3060000000,"roc":-31.36,"roe":-30.89,"sharesOutstanding":388000000,"year":2025},{"capex":685000000,"ebitMargin":-155.92,"fcf":-2663000000,"fcfMargin":-119.9,"grossMargin":11.93,"netDebt":261000000,"netIncome":-3116000000,"operatingCf":-1978000000,"quarter":3,"revenue":2221000000,"roc":-33.13,"roe":-33.4,"sharesOutstanding":390000000,"year":2025},{"capex":202000000,"ebitMargin":-158.21,"fcf":-2054000000,"fcfMargin":-105.71,"grossMargin":14.1,"netDebt":-679000000,"netIncome":-2822000000,"operatingCf":-1852000000,"quarter":4,"revenue":1943000000,"roc":-29.7,"roe":-32.62,"sharesOutstanding":392000000,"year":2025},{"capex":137000000,"ebitMargin":-153.35,"fcf":-1582000000,"fcfMargin":-71.1,"grossMargin":-13.89,"netDebt":-610000000,"netIncome":-3194000000,"operatingCf":-1445000000,"quarter":1,"revenue":2225000000,"roc":-37.52,"roe":-43.12,"sharesOutstanding":395000000,"year":2026},{"capex":171000000,"ebitMargin":-149.01,"fcf":-1223000000,"fcfMargin":-54.89,"grossMargin":-12.57,"netDebt":-436000000,"netIncome":-3151000000,"operatingCf":-1052000000,"quarter":2,"revenue":2228000000,"roc":-39.4,"roe":-46.61,"sharesOutstanding":396000000,"year":2026}]}