{"annual":[{"capex":45302000,"ebitMargin":-45.4,"fcf":-410734000,"fcfMargin":-39.79,"grossMargin":87.84,"netDebt":105846000,"netIncome":-558115000,"operatingCf":-365432000,"revenue":1032336000,"roc":-23.54,"roe":-51.08,"sharesOutstanding":241312000,"year":2015},{"capex":56563000,"ebitMargin":0.58,"fcf":179540000,"fcfMargin":10.55,"grossMargin":87.64,"netDebt":-345696000,"netIncome":-112052000,"operatingCf":236103000,"revenue":1702177000,"roc":0.34,"roe":-8.37,"sharesOutstanding":244685000,"year":2016},{"capex":259421000,"ebitMargin":4.95,"fcf":585521000,"fcfMargin":23.53,"grossMargin":88.95,"netDebt":-1101501000,"netIncome":263484000,"operatingCf":844942000,"revenue":2488652000,"roc":4.5,"roe":12.9,"sharesOutstanding":253225000,"year":2017},{"capex":95524000,"ebitMargin":20.84,"fcf":1174762000,"fcfMargin":38.55,"grossMargin":86.56,"netDebt":-2082971000,"netIncome":2096896000,"operatingCf":1270286000,"revenue":3047597000,"roc":11.48,"roe":47.28,"sharesOutstanding":259185000,"year":2018},{"capex":75451000,"ebitMargin":28.77,"fcf":1493879000,"fcfMargin":35.89,"grossMargin":86.84,"netDebt":-2447660000,"netIncome":1176810000,"operatingCf":1569330000,"revenue":4162821000,"roc":17.15,"roe":19.34,"sharesOutstanding":260673000,"year":2019},{"capex":259800000,"ebitMargin":46.03,"fcf":2993705000,"fcfMargin":48.24,"grossMargin":88.14,"netDebt":-5056300000,"netIncome":2711700000,"operatingCf":3253505000,"revenue":6205683000,"roc":28.93,"roe":31.22,"sharesOutstanding":263396000,"year":2020},{"capex":235000000,"ebitMargin":36.73,"fcf":2408500000,"fcfMargin":31.8,"grossMargin":88.06,"netDebt":-5827600000,"netIncome":2342100000,"operatingCf":2643500000,"revenue":7574400000,"roc":24.64,"roe":23.19,"sharesOutstanding":259899999,"year":2021},{"capex":204700000,"ebitMargin":48.23,"fcf":3925200000,"fcfMargin":43.95,"grossMargin":87.9,"netDebt":-9604300000,"netIncome":3322000000,"operatingCf":4129900000,"revenue":8930700000,"roc":27.95,"roe":23.88,"sharesOutstanding":259100000,"year":2022},{"capex":258400000,"ebitMargin":38.83,"fcf":3278900000,"fcfMargin":33.22,"grossMargin":87.21,"netDebt":-9560700000,"netIncome":3619600000,"operatingCf":3537300000,"revenue":9869200000,"roc":19.98,"roe":20.59,"sharesOutstanding":260500000,"year":2023},{"capex":297700000,"ebitMargin":-2.11,"fcf":-790300000,"fcfMargin":-7.17,"grossMargin":86.11,"netDebt":-2820100000,"netIncome":-535600000,"operatingCf":-492600000,"revenue":11020100000,"roc":-1.23,"roe":-3.26,"sharesOutstanding":257900000,"year":2024},{"capex":437600000,"ebitMargin":39.43,"fcf":3193800000,"fcfMargin":26.45,"grossMargin":85.03,"netDebt":-1205300000,"netIncome":3953200000,"operatingCf":3631400000,"revenue":12074600000,"roc":21.37,"roe":21.18,"sharesOutstanding":258000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":41.46,"fcfCagr5y":-15.23,"roeAvg10y":18.79,"roeAvg5y":17.11,"yearsAvailable":20},"quarterly":[{"capex":450900000,"ebitMargin":-2.55,"fcf":-1293500000,"fcfMargin":-12.18,"grossMargin":86.11,"netDebt":-3536300000,"netIncome":-479800000,"operatingCf":-842600000,"quarter":3,"revenue":10622400000,"roc":-1.48,"roe":-3.07,"sharesOutstanding":261000000,"year":2024},{"capex":485400000,"ebitMargin":-2.11,"fcf":-978000000,"fcfMargin":-8.88,"grossMargin":86.11,"netDebt":-2820100000,"netIncome":-535600000,"operatingCf":-492600000,"quarter":4,"revenue":11016700000,"roc":-1.23,"roe":-3.26,"sharesOutstanding":260500000,"year":2024},{"capex":277700000,"ebitMargin":-6.69,"fcf":-1258000000,"fcfMargin":-11.33,"grossMargin":86.03,"netDebt":-3025600000,"netIncome":-988900000,"operatingCf":-980300000,"quarter":1,"revenue":11099700000,"roc":-3.89,"roe":-5.99,"sharesOutstanding":259500000,"year":2025},{"capex":346700000,"ebitMargin":34.36,"fcf":3499700000,"fcfMargin":30.65,"grossMargin":86.11,"netDebt":-3444800000,"netIncome":3637600000,"operatingCf":3846400000,"quarter":2,"revenue":11418800000,"roc":19.72,"roe":21.18,"sharesOutstanding":258900000,"year":2025},{"capex":380800000,"ebitMargin":34.06,"fcf":3337200000,"fcfMargin":28.47,"grossMargin":86.28,"netDebt":-3104800000,"netIncome":3675100000,"operatingCf":3718000000,"quarter":3,"revenue":11723300000,"roc":19.59,"roe":21.22,"sharesOutstanding":257600000,"year":2025},{"capex":437600000,"ebitMargin":35.45,"fcf":3193800000,"fcfMargin":26.53,"grossMargin":86.28,"netDebt":-1205300000,"netIncome":3953200000,"operatingCf":3631400000,"quarter":4,"revenue":12038400000,"roc":19.15,"roe":21.18,"sharesOutstanding":256100000,"year":2025},{"capex":530300000,"ebitMargin":38.97,"fcf":3710300000,"fcfMargin":30.28,"grossMargin":86.28,"netDebt":-3506400000,"netIncome":4338300000,"operatingCf":4240600000,"quarter":1,"revenue":12255100000,"roc":21.13,"roe":22.41,"sharesOutstanding":256300000,"year":2026},{"capex":496800000,"ebitMargin":38.59,"fcf":3796100000,"fcfMargin":30.07,"grossMargin":86.04,"netDebt":-4165900000,"netIncome":4405200000,"operatingCf":4292900000,"quarter":2,"revenue":12624300000,"roc":20.74,"roe":21.76,"sharesOutstanding":255700000,"year":2026}]}