{"annual":[{"capex":6701000,"ebitMargin":-88.45,"fcf":-48237000,"fcfMargin":-56.15,"grossMargin":58.07,"netDebt":-54408000,"netIncome":-76302000,"operatingCf":-41536000,"revenue":85907000,"roc":-121.34,"roe":-162.72,"sharesOutstanding":90758777,"year":2016},{"capex":11742000,"ebitMargin":-46.43,"fcf":-53843000,"fcfMargin":-33.48,"grossMargin":65.21,"netDebt":-23282000,"netIncome":-75056000,"operatingCf":-42101000,"revenue":160806000,"roc":null,"roe":null,"sharesOutstanding":90758777,"year":2017},{"capex":11981000,"ebitMargin":-43.6,"fcf":-37221000,"fcfMargin":-14.51,"grossMargin":68.52,"netDebt":-127949000,"netIncome":-109849000,"operatingCf":-25240000,"revenue":256547000,"roc":-52.93,"roe":-55.11,"sharesOutstanding":83004000,"year":2018},{"capex":22662000,"ebitMargin":-29.96,"fcf":-7490000,"fcfMargin":-1.88,"grossMargin":71.59,"netDebt":131194000,"netIncome":-125497000,"operatingCf":15172000,"revenue":399254000,"roc":-29.09,"roe":-49.73,"sharesOutstanding":107504000,"year":2019},{"capex":27919000,"ebitMargin":-31.71,"fcf":27684000,"fcfMargin":4.72,"grossMargin":72.8,"netDebt":584232000,"netIncome":-208913000,"operatingCf":55603000,"revenue":586067000,"roc":-13.19,"roe":-51.54,"sharesOutstanding":117221000,"year":2020},{"capex":17000000,"ebitMargin":-24.43,"fcf":111000000,"fcfMargin":13.29,"grossMargin":73.89,"netDebt":1534385000,"netIncome":-266000000,"operatingCf":128000000,"revenue":835000000,"roc":-11.64,"roe":-38.33,"sharesOutstanding":127212000,"year":2021},{"capex":17000000,"ebitMargin":-59.08,"fcf":87000000,"fcfMargin":6.69,"grossMargin":69.54,"netDebt":1770000000,"netIncome":-848000000,"operatingCf":104000000,"revenue":1300000000,"roc":-9.64,"roe":-14.32,"sharesOutstanding":148036000,"year":2022},{"capex":23000000,"ebitMargin":-43.7,"fcf":63000000,"fcfMargin":3.39,"grossMargin":70.61,"netDebt":2103000000,"netIncome":-815000000,"operatingCf":86000000,"revenue":1858000000,"roc":-10.35,"roe":-14.91,"sharesOutstanding":158023000,"year":2023},{"capex":24000000,"ebitMargin":-22.8,"fcf":488000000,"fcfMargin":21.56,"grossMargin":74.33,"netDebt":963000000,"netIncome":-355000000,"operatingCf":512000000,"revenue":2263000000,"roc":-7.16,"roe":-6.03,"sharesOutstanding":163634000,"year":2024},{"capex":20000000,"ebitMargin":-2.41,"fcf":730000000,"fcfMargin":27.97,"grossMargin":76.32,"netDebt":543000000,"netIncome":28000000,"operatingCf":750000000,"revenue":2610000000,"roc":-0.91,"roe":0.44,"sharesOutstanding":175086000,"year":2025},{"capex":21000000,"ebitMargin":5.24,"fcf":863000000,"fcfMargin":29.56,"grossMargin":77.36,"netDebt":-436000000,"netIncome":235000000,"operatingCf":884000000,"revenue":2919000000,"roc":2.14,"roe":3.36,"sharesOutstanding":179290000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":99.78,"roeAvg10y":null,"roeAvg5y":-6.29,"yearsAvailable":12},"quarterly":[{"capex":26000000,"ebitMargin":-6.51,"fcf":612000000,"fcfMargin":24.16,"grossMargin":76.12,"netDebt":650000000,"netIncome":-39000000,"operatingCf":638000000,"quarter":4,"revenue":2533000000,"roc":-2.44,"roe":-0.62,"sharesOutstanding":170673000,"year":2024},{"capex":20000000,"ebitMargin":-2.84,"fcf":730000000,"fcfMargin":27.97,"grossMargin":76.32,"netDebt":543000000,"netIncome":28000000,"operatingCf":750000000,"quarter":1,"revenue":2610000000,"roc":-1.07,"roe":0.44,"sharesOutstanding":175280000,"year":2025},{"capex":18000000,"ebitMargin":0.45,"fcf":754000000,"fcfMargin":28.12,"grossMargin":76.69,"netDebt":453000000,"netIncome":130000000,"operatingCf":772000000,"quarter":2,"revenue":2681000000,"roc":0.17,"roe":1.98,"sharesOutstanding":181754000,"year":2025},{"capex":15000000,"ebitMargin":2.61,"fcf":838000000,"fcfMargin":30.33,"grossMargin":76.91,"netDebt":64000000,"netIncome":168000000,"operatingCf":853000000,"quarter":3,"revenue":2763000000,"roc":1.04,"roe":2.49,"sharesOutstanding":180966000,"year":2025},{"capex":17000000,"ebitMargin":3.91,"fcf":895000000,"fcfMargin":31.51,"grossMargin":77.08,"netDebt":-222000000,"netIncome":195000000,"operatingCf":912000000,"quarter":4,"revenue":2840000000,"roc":1.58,"roe":2.83,"sharesOutstanding":179393000,"year":2025},{"capex":21000000,"ebitMargin":5.24,"fcf":863000000,"fcfMargin":29.56,"grossMargin":77.36,"netDebt":-436000000,"netIncome":235000000,"operatingCf":884000000,"quarter":1,"revenue":2919000000,"roc":2.14,"roe":3.36,"sharesOutstanding":180450000,"year":2026},{"capex":19000000,"ebitMargin":5.67,"fcf":901000000,"fcfMargin":30.07,"grossMargin":77.44,"netDebt":-351000000,"netIncome":247000000,"operatingCf":920000000,"quarter":2,"revenue":2996000000,"roc":2.42,"roe":3.58,"sharesOutstanding":177699000,"year":2026},{"capex":15000000,"ebitMargin":7.68,"fcf":972000000,"fcfMargin":31.63,"grossMargin":78.13,"netDebt":-710000000,"netIncome":296000000,"operatingCf":987000000,"quarter":3,"revenue":3073000000,"roc":3.32,"roe":4.24,"sharesOutstanding":178808000,"year":2026}]}