{"annual":[{"capex":2450000000,"ebitMargin":7.74,"fcf":6913000000,"fcfMargin":7.19,"grossMargin":14.59,"netDebt":-1435000000,"netIncome":5176000000,"operatingCf":9363000000,"revenue":96114000000,"roc":16.92,"roe":80.91,"sharesOutstanding":696100000,"year":2015},{"capex":2613000000,"ebitMargin":6.98,"fcf":7886000000,"fcfMargin":8.43,"grossMargin":15.48,"netDebt":1070000000,"netIncome":5034000000,"operatingCf":10499000000,"revenue":93496000000,"roc":16.37,"roe":574,"sharesOutstanding":643800000,"year":2016},{"capex":1870000000,"ebitMargin":11,"fcf":11474000000,"fcfMargin":12.21,"grossMargin":18.5,"netDebt":2218000000,"netIncome":8458000000,"operatingCf":13344000000,"revenue":94005000000,"roc":28.68,"roe":2052.91,"sharesOutstanding":610700000,"year":2017},{"capex":1791000000,"ebitMargin":11.85,"fcf":13531000000,"fcfMargin":13.38,"grossMargin":19.42,"netDebt":6111000000,"netIncome":10460000000,"operatingCf":15322000000,"revenue":101127000000,"roc":33.51,"roe":2551.22,"sharesOutstanding":586200000,"year":2018},{"capex":1961000000,"ebitMargin":-2.58,"fcf":-4407000000,"fcfMargin":-5.76,"grossMargin":5.83,"netDebt":18069000000,"netIncome":-636000000,"operatingCf":-2446000000,"revenue":76559000000,"roc":-5.44,"roe":null,"sharesOutstanding":567857143,"year":2019},{"capex":1303000000,"ebitMargin":-21.95,"fcf":-19713000000,"fcfMargin":-33.9,"grossMargin":-9.78,"netDebt":56099000000,"netIncome":-11941000000,"operatingCf":-18410000000,"revenue":58158000000,"roc":-19.69,"roe":null,"sharesOutstanding":569000000,"year":2020},{"capex":980000000,"ebitMargin":-4.61,"fcf":-4396000000,"fcfMargin":-7.06,"grossMargin":4.9,"netDebt":50318000000,"netIncome":-4202000000,"operatingCf":-3416000000,"revenue":62286000000,"roc":-5.07,"roe":null,"sharesOutstanding":588000000,"year":2021},{"capex":1222000000,"ebitMargin":-5.27,"fcf":2290000000,"fcfMargin":3.44,"grossMargin":5.3,"netDebt":42663000000,"netIncome":-4935000000,"operatingCf":3512000000,"revenue":66608000000,"roc":-7.46,"roe":null,"sharesOutstanding":595200000,"year":2022},{"capex":1527000000,"ebitMargin":-0.99,"fcf":4433000000,"fcfMargin":5.7,"grossMargin":9.93,"netDebt":39912000000,"netIncome":-2222000000,"operatingCf":5960000000,"revenue":77794000000,"roc":-1.88,"roe":null,"sharesOutstanding":606100000,"year":2023},{"capex":2318000000,"ebitMargin":-16.27,"fcf":-14398000000,"fcfMargin":-21.65,"grossMargin":-2.99,"netDebt":40387000000,"netIncome":-11817000000,"operatingCf":-12080000000,"revenue":66517000000,"roc":-18.26,"roe":null,"sharesOutstanding":646900000,"year":2024},{"capex":2942000000,"ebitMargin":-6.05,"fcf":-1877000000,"fcfMargin":-2.1,"grossMargin":4.79,"netDebt":43512000000,"netIncome":2235000000,"operatingCf":1065000000,"revenue":89463000000,"roc":-9.01,"roe":40.98,"sharesOutstanding":762300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":2013000000,"ebitMargin":-9.08,"fcf":-7262000000,"fcfMargin":-9.91,"grossMargin":3.13,"netDebt":47689000000,"netIncome":-7975000000,"operatingCf":-5249000000,"quarter":3,"revenue":73293000000,"roc":-16.47,"roe":null,"sharesOutstanding":618856570,"year":2024},{"capex":2230000000,"ebitMargin":-16.18,"fcf":-14310000000,"fcfMargin":-21.51,"grossMargin":-2.99,"netDebt":40387000000,"netIncome":-11817000000,"operatingCf":-12080000000,"quarter":4,"revenue":66517000000,"roc":-18.15,"roe":null,"sharesOutstanding":718100000,"year":2024},{"capex":2337000000,"ebitMargin":-14.71,"fcf":-12671000000,"fcfMargin":-18.25,"grossMargin":-2.09,"netDebt":43476000000,"netIncome":-11511000000,"operatingCf":-10334000000,"quarter":1,"revenue":69444000000,"roc":-19.33,"roe":null,"sharesOutstanding":753400000,"year":2025},{"capex":2360000000,"ebitMargin":-12.47,"fcf":-8544000000,"fcfMargin":-11.34,"grossMargin":-0.32,"netDebt":46236000000,"netIncome":-10683000000,"operatingCf":-6184000000,"quarter":2,"revenue":75327000000,"roc":-18.15,"roe":null,"sharesOutstanding":756600000,"year":2025},{"capex":2634000000,"ebitMargin":-10.43,"fcf":-6139000000,"fcfMargin":-7.6,"grossMargin":1.1,"netDebt":47180000000,"netIncome":-9850000000,"operatingCf":-3716000000,"quarter":3,"revenue":80757000000,"roc":-18.04,"roe":null,"sharesOutstanding":756700000,"year":2025},{"capex":2942000000,"ebitMargin":-6.05,"fcf":-1666000000,"fcfMargin":-1.86,"grossMargin":4.79,"netDebt":43512000000,"netIncome":2235000000,"operatingCf":1065000000,"quarter":4,"revenue":89463000000,"roc":-9.01,"roe":40.98,"sharesOutstanding":795112414,"year":2025},{"capex":3543000000,"ebitMargin":-5.89,"fcf":-830000000,"fcfMargin":-0.9,"grossMargin":4.79,"netDebt":37768000000,"netIncome":2268000000,"operatingCf":2502000000,"quarter":1,"revenue":92184000000,"roc":-9.16,"roe":37.88,"sharesOutstanding":818000000,"year":2026},{"capex":3849000000,"ebitMargin":-5.41,"fcf":1000000,"fcfMargin":0,"grossMargin":4.68,"netDebt":38651000000,"netIncome":2435000000,"operatingCf":3639000000,"quarter":2,"revenue":93995000000,"roc":-9.03,"roe":39.92,"sharesOutstanding":791044776,"year":2026}]}