{"annual":[{"capex":72500000,"ebitMargin":-11.41,"fcf":585600000,"fcfMargin":42.48,"grossMargin":73.16,"netDebt":-226200000,"netIncome":-225900000,"operatingCf":658100000,"revenue":1378500000,"roc":-8.22,"roe":-28.6,"sharesOutstanding":522600000,"year":2016},{"capex":163400000,"ebitMargin":-9.41,"fcf":705100000,"fcfMargin":40.03,"grossMargin":72.95,"netDebt":-219600000,"netIncome":-216600000,"operatingCf":868500000,"revenue":1761600000,"roc":-7.41,"roe":-28.52,"sharesOutstanding":543600000,"year":2017},{"capex":112000000,"ebitMargin":-4.58,"fcf":925000000,"fcfMargin":40.69,"grossMargin":71.61,"netDebt":-586800000,"netIncome":-147900000,"operatingCf":1037000000,"revenue":2273100000,"roc":-2.83,"roe":-14.97,"sharesOutstanding":550200000,"year":2018},{"capex":131200000,"ebitMargin":-1.87,"fcf":924400000,"fcfMargin":31.88,"grossMargin":72.12,"netDebt":468600000,"netIncome":-81900000,"operatingCf":1055600000,"revenue":2899600000,"roc":-1.19,"roe":-5.16,"sharesOutstanding":566999988,"year":2019},{"capex":214400000,"ebitMargin":-5.25,"fcf":821300000,"fcfMargin":24.1,"grossMargin":70.68,"netDebt":462700000,"netIncome":-267000000,"operatingCf":1035700000,"revenue":3408400000,"roc":-2.81,"roe":-24.23,"sharesOutstanding":581399988,"year":2020},{"capex":116000000,"ebitMargin":-7.15,"fcf":1387000000,"fcfMargin":32.59,"grossMargin":70.05,"netDebt":1665200000,"netIncome":-498900000,"operatingCf":1503000000,"revenue":4256100000,"roc":-5.93,"roe":-65.34,"sharesOutstanding":578399988,"year":2021},{"capex":192800000,"ebitMargin":-3.43,"fcf":1791900000,"fcfMargin":32.57,"grossMargin":68.76,"netDebt":1834400000,"netIncome":-267000000,"operatingCf":1984700000,"revenue":5501500000,"roc":-4.78,"roe":-127.14,"sharesOutstanding":590999988,"year":2022},{"capex":146300000,"ebitMargin":5.62,"fcf":2631200000,"fcfMargin":38.17,"grossMargin":72.29,"netDebt":1135400000,"netIncome":439700000,"operatingCf":2777500000,"revenue":6892700000,"roc":5.73,"roe":25.15,"sharesOutstanding":684600000,"year":2023},{"capex":156800000,"ebitMargin":8.52,"fcf":3100800000,"fcfMargin":38.63,"grossMargin":74.35,"netDebt":-136500000,"netIncome":2577600000,"operatingCf":3257600000,"revenue":8027500000,"roc":5.56,"roe":49.86,"sharesOutstanding":708000000,"year":2024},{"capex":246200000,"ebitMargin":13.48,"fcf":3469800000,"fcfMargin":37.63,"grossMargin":73.41,"netDebt":-1930400000,"netIncome":1133900000,"operatingCf":3716000000,"revenue":9221500000,"roc":7.97,"roe":14.49,"sharesOutstanding":709300000,"year":2025},{"capex":440000000,"ebitMargin":6.05,"fcf":4113000000,"fcfMargin":35.83,"grossMargin":70.36,"netDebt":-14000000,"netIncome":307000000,"operatingCf":4553000000,"revenue":11480000000,"roc":1.8,"roe":1.12,"sharesOutstanding":764000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":21.73,"fcfCagr5y":22.51,"roeAvg10y":-17.47,"roeAvg5y":-7.31,"yearsAvailable":18},"quarterly":[{"capex":164100000,"ebitMargin":9.11,"fcf":3077100000,"fcfMargin":37.13,"grossMargin":74.18,"netDebt":-1257400000,"netIncome":2734400000,"operatingCf":3241200000,"quarter":4,"revenue":8288400000,"roc":5.82,"roe":46.25,"sharesOutstanding":709000000,"year":2024},{"capex":176400000,"ebitMargin":10.99,"fcf":2931700000,"fcfMargin":34.21,"grossMargin":73.86,"netDebt":-1329500000,"netIncome":1254800000,"operatingCf":3108100000,"quarter":1,"revenue":8570700000,"roc":7.03,"roe":19.68,"sharesOutstanding":709000000,"year":2025},{"capex":207300000,"ebitMargin":11.08,"fcf":3000600000,"fcfMargin":33.81,"grossMargin":73.56,"netDebt":-1577400000,"netIncome":1238100000,"operatingCf":3207900000,"quarter":2,"revenue":8874900000,"roc":6.88,"roe":17.12,"sharesOutstanding":707400000,"year":2025},{"capex":246200000,"ebitMargin":13.47,"fcf":3396200000,"fcfMargin":36.83,"grossMargin":73.42,"netDebt":-1861800000,"netIncome":1134200000,"operatingCf":3716000000,"quarter":3,"revenue":9221700000,"roc":7.97,"roe":14.5,"sharesOutstanding":709000000,"year":2025},{"capex":286100000,"ebitMargin":13.24,"fcf":3617700000,"fcfMargin":37.86,"grossMargin":73.47,"netDebt":-2383000000,"netIncome":1117200000,"operatingCf":3977400000,"quarter":4,"revenue":9556700000,"roc":7.85,"roe":12.89,"sharesOutstanding":709000000,"year":2025},{"capex":408600000,"ebitMargin":14.4,"fcf":3492300000,"fcfMargin":35.3,"grossMargin":73.5,"netDebt":-3786000000,"netIncome":1281900000,"operatingCf":3974500000,"quarter":1,"revenue":9893300000,"roc":8.4,"roe":13.65,"sharesOutstanding":713000000,"year":2026},{"capex":423300000,"ebitMargin":9.65,"fcf":3719900000,"fcfMargin":35.07,"grossMargin":71.94,"netDebt":-293000000,"netIncome":842800000,"operatingCf":4216800000,"quarter":2,"revenue":10606300000,"roc":2.75,"roe":3.05,"sharesOutstanding":744000000,"year":2026},{"capex":440000000,"ebitMargin":6.05,"fcf":4132000000,"fcfMargin":35.99,"grossMargin":70.36,"netDebt":-14000000,"netIncome":307000000,"operatingCf":4553000000,"quarter":3,"revenue":11480000000,"roc":1.8,"roe":1.12,"sharesOutstanding":764000000,"year":2026}]}