{"annual":[{"capex":13082000,"ebitMargin":25.29,"fcf":136617000,"fcfMargin":25.78,"grossMargin":80.92,"netDebt":-292341000,"netIncome":105931000,"operatingCf":149699000,"revenue":529869000,"roc":27.68,"roe":23.27,"sharesOutstanding":115390000,"year":2015},{"capex":2337000,"ebitMargin":21.32,"fcf":108252000,"fcfMargin":21.08,"grossMargin":81.86,"netDebt":-401975000,"netIncome":92239000,"operatingCf":110589000,"revenue":513589000,"roc":18.79,"roe":16.7,"sharesOutstanding":115160000,"year":2016},{"capex":3982000,"ebitMargin":14.53,"fcf":74340000,"fcfMargin":14.75,"grossMargin":80.82,"netDebt":-420244000,"netIncome":18195000,"operatingCf":78322000,"revenue":503843000,"roc":9.78,"roe":3.08,"sharesOutstanding":115470000,"year":2017},{"capex":6846000,"ebitMargin":0.8,"fcf":3781000,"fcfMargin":0.76,"grossMargin":80.01,"netDebt":-109924000,"netIncome":22501000,"operatingCf":10627000,"revenue":497638000,"roc":0.67,"roe":4.25,"sharesOutstanding":114120000,"year":2018},{"capex":10182000,"ebitMargin":-0.21,"fcf":50685000,"fcfMargin":10.42,"grossMargin":79.44,"netDebt":-353303000,"netIncome":34355000,"operatingCf":60867000,"revenue":486327000,"roc":-0.15,"roe":6.76,"sharesOutstanding":103280000,"year":2019},{"capex":1128651000,"ebitMargin":-2.83,"fcf":-1075032000,"fcfMargin":-223.62,"grossMargin":81.06,"netDebt":511019000,"netIncome":-7524000,"operatingCf":53619000,"revenue":480735000,"roc":-1.15,"roe":-1.36,"sharesOutstanding":96840000,"year":2020},{"capex":2629235000,"ebitMargin":-153.6,"fcf":-2535402000,"fcfMargin":-496.4,"grossMargin":82.01,"netDebt":2168403000,"netIncome":-535480000,"operatingCf":93833000,"revenue":510762000,"roc":-24.18,"roe":-54.7,"sharesOutstanding":100200000,"year":2021},{"capex":290407000,"ebitMargin":-255.52,"fcf":-287196000,"fcfMargin":-57.52,"grossMargin":79.37,"netDebt":2402523000,"netIncome":-1469797000,"operatingCf":3211000,"revenue":499264000,"roc":-60.96,"roe":null,"sharesOutstanding":113210000,"year":2022},{"capex":1905237000,"ebitMargin":-23.18,"fcf":-1892525000,"fcfMargin":-381.36,"grossMargin":77.85,"netDebt":2207323000,"netIncome":429121000,"operatingCf":12712000,"revenue":496261000,"roc":-2.59,"roe":19.82,"sharesOutstanding":165660000,"year":2023},{"capex":22086237000,"ebitMargin":-399.82,"fcf":-22139269000,"fcfMargin":-4776.99,"grossMargin":72.06,"netDebt":7220345000,"netIncome":-1166661000,"operatingCf":-53032000,"revenue":463456000,"roc":-7.27,"roe":-6.4,"sharesOutstanding":192549000,"year":2024},{"capex":22512295000,"ebitMargin":-8.57,"fcf":-22579536000,"fcfMargin":-4731.34,"grossMargin":68.69,"netDebt":5979082000,"netIncome":-3848152000,"operatingCf":-67241000,"revenue":477233000,"roc":-0.07,"roe":-7.54,"sharesOutstanding":293998000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":5225591000,"ebitMargin":-188.2,"fcf":-5260115000,"fcfMargin":-1125.78,"grossMargin":73.56,"netDebt":4223609999,"netIncome":-406725000,"operatingCf":-34524000,"quarter":3,"revenue":467243000,"roc":-10.92,"roe":-10.78,"sharesOutstanding":197273000,"year":2024},{"capex":22086237000,"ebitMargin":-399.82,"fcf":-22139269000,"fcfMargin":-4776.99,"grossMargin":72.06,"netDebt":7220345000,"netIncome":-1166661000,"operatingCf":-53032000,"quarter":4,"revenue":463456000,"roc":-7.27,"roe":-6.4,"sharesOutstanding":221608000,"year":2024},{"capex":28115783000,"ebitMargin":-362.46,"fcf":-28199791000,"fcfMargin":-6140.05,"grossMargin":70.95,"netDebt":8132114000,"netIncome":-5330913000,"operatingCf":-84008000,"quarter":1,"revenue":459276000,"roc":-3.82,"roe":-15.9,"sharesOutstanding":256473000,"year":2025},{"capex":34108531000,"ebitMargin":-320.11,"fcf":-34204123000,"fcfMargin":-7398.33,"grossMargin":70.1,"netDebt":8163753000,"netIncome":4792492000,"operatingCf":-95592000,"quarter":2,"revenue":462322000,"roc":-2.3,"roe":9.51,"sharesOutstanding":298039000,"year":2025},{"capex":37492909000,"ebitMargin":-220.52,"fcf":-37555845000,"fcfMargin":-7907.46,"grossMargin":70.12,"netDebt":8167780000,"netIncome":7917690000,"operatingCf":-62936000,"quarter":3,"revenue":474942000,"roc":-1.43,"roe":13.62,"sharesOutstanding":303986000,"year":2025},{"capex":22512295000,"ebitMargin":-8.57,"fcf":-22579536000,"fcfMargin":-4731.34,"grossMargin":68.69,"netDebt":5980955000,"netIncome":-3848152000,"operatingCf":-67241000,"quarter":4,"revenue":477233000,"roc":-0.07,"roe":-7.54,"sharesOutstanding":293998000,"year":2025},{"capex":22093973000,"ebitMargin":-8.25,"fcf":-22144836000,"fcfMargin":-4515.05,"grossMargin":68.11,"netDebt":6050166000,"netIncome":-12173452000,"operatingCf":-50863000,"quarter":1,"revenue":490467000,"roc":-0.08,"roe":-26.67,"sharesOutstanding":333913000,"year":2026},{"capex":21729416000,"ebitMargin":-1676.72,"fcf":-21749505000,"fcfMargin":-4364.33,"grossMargin":67.6,"netDebt":5058940000,"netIncome":-30413926000,"operatingCf":-20089000,"quarter":2,"revenue":498347000,"roc":-16.05,"roe":-67.1,"sharesOutstanding":343275000,"year":2026}]}