{"annual":[{"capex":12453000,"ebitMargin":-38.53,"fcf":1247632000,"fcfMargin":449.54,"grossMargin":66.42,"netDebt":29979000,"netIncome":-106569000,"operatingCf":1260085000,"revenue":277533000,"roc":-12.68,"roe":null,"sharesOutstanding":850178840,"year":2019},{"capex":32330000,"ebitMargin":1.36,"fcf":1843924000,"fcfMargin":192.48,"grossMargin":75.26,"netDebt":518489000,"netIncome":7000000,"operatingCf":1876254000,"revenue":958000000,"roc":0.6,"roe":null,"sharesOutstanding":850178840,"year":2020},{"capex":83653000,"ebitMargin":-90.41,"fcf":-968426000,"fcfMargin":-53.36,"grossMargin":71.96,"netDebt":-2602000000,"netIncome":-3687000000,"operatingCf":-884773000,"revenue":1815000000,"roc":-22.11,"roe":-50.56,"sharesOutstanding":863912613,"year":2021},{"capex":57000000,"ebitMargin":-71.13,"fcf":-909000000,"fcfMargin":-66.94,"grossMargin":56.7,"netDebt":-4505000000,"netIncome":-1028000000,"operatingCf":-852000000,"revenue":1358000000,"roc":-13.64,"roe":-14.78,"sharesOutstanding":878630024,"year":2022},{"capex":21000000,"ebitMargin":-28.74,"fcf":532000000,"fcfMargin":28.53,"grossMargin":92.17,"netDebt":-1288000000,"netIncome":-541000000,"operatingCf":553000000,"revenue":1865000000,"roc":-7.9,"roe":-8.08,"sharesOutstanding":890857659,"year":2023},{"capex":50000000,"ebitMargin":35.72,"fcf":-207000000,"fcfMargin":-7.01,"grossMargin":79.43,"netDebt":3131000000,"netIncome":1411000000,"operatingCf":-157000000,"revenue":2951000000,"roc":13.04,"roe":17.7,"sharesOutstanding":906171504,"year":2024},{"capex":54000000,"ebitMargin":46.81,"fcf":1584000000,"fcfMargin":35.41,"grossMargin":83.34,"netDebt":7365000000,"netIncome":1883000000,"operatingCf":1638000000,"revenue":4473000000,"roc":22.36,"roe":20.6,"sharesOutstanding":918781846,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":-7.02,"yearsAvailable":7},"quarterly":[{"capex":50000000,"ebitMargin":35.85,"fcf":-207000000,"fcfMargin":-7.01,"grossMargin":82.92,"netDebt":3131000000,"netIncome":1411000000,"operatingCf":-157000000,"quarter":4,"revenue":2951000000,"roc":13.09,"roe":17.7,"sharesOutstanding":907767796,"year":2024},{"capex":52000000,"ebitMargin":38.9,"fcf":1056000000,"fcfMargin":32.39,"grossMargin":83.1,"netDebt":4682000000,"netIncome":1590000000,"operatingCf":1108000000,"quarter":1,"revenue":3260000000,"roc":15.68,"roe":19.99,"sharesOutstanding":909241619,"year":2025},{"capex":63000000,"ebitMargin":42.56,"fcf":4500000000,"fcfMargin":126.16,"grossMargin":82.95,"netDebt":8478000000,"netIncome":1788000000,"operatingCf":4563000000,"quarter":2,"revenue":3567000000,"roc":18.51,"roe":22.15,"sharesOutstanding":909127658,"year":2025},{"capex":56000000,"ebitMargin":47.62,"fcf":1119000000,"fcfMargin":26.62,"grossMargin":84.4,"netDebt":11335000000,"netIncome":2194000000,"operatingCf":1175000000,"quarter":3,"revenue":4204000000,"roc":23.04,"roe":25.61,"sharesOutstanding":917940660,"year":2025},{"capex":54000000,"ebitMargin":46.81,"fcf":1584000000,"fcfMargin":35.41,"grossMargin":81.82,"netDebt":7365000000,"netIncome":1883000000,"operatingCf":1638000000,"quarter":4,"revenue":4473000000,"roc":22.36,"roe":20.6,"sharesOutstanding":917718432,"year":2025},{"capex":61000000,"ebitMargin":46.28,"fcf":2973000000,"fcfMargin":64.45,"grossMargin":81.42,"netDebt":8375000000,"netIncome":1897000000,"operatingCf":3034000000,"quarter":1,"revenue":4613000000,"roc":21.52,"roe":20.36,"sharesOutstanding":915038823,"year":2026},{"capex":67000000,"ebitMargin":46.03,"fcf":178000000,"fcfMargin":3.61,"grossMargin":81.49,"netDebt":17344000000,"netIncome":2072000000,"operatingCf":245000000,"quarter":2,"revenue":4932000000,"roc":18.96,"roe":21.86,"sharesOutstanding":913000000,"year":2026},{"capex":76000000,"ebitMargin":45.74,"fcf":2970000000,"fcfMargin":58.35,"grossMargin":83.32,"netDebt":-3169000000,"netIncome":1984000000,"operatingCf":3046000000,"quarter":3,"revenue":5090000000,"roc":17.87,"roe":19.84,"sharesOutstanding":911000000,"year":2026}]}