{"annual":[{"capex":133667000,"ebitMargin":-21.6,"fcf":124970000,"fcfMargin":10.8,"grossMargin":67.63,"netDebt":207389000,"netIncome":-275048000,"operatingCf":258637000,"revenue":1156690000,"roc":-13.82,"roe":-24.21,"sharesOutstanding":190016000,"year":2016},{"capex":120813000,"ebitMargin":-22.43,"fcf":227842000,"fcfMargin":14.47,"grossMargin":69.29,"netDebt":-5500000,"netIncome":-384699000,"operatingCf":348655000,"revenue":1574440000,"roc":-18.88,"roe":-33.08,"sharesOutstanding":198214000,"year":2017},{"capex":152536000,"ebitMargin":-14.15,"fcf":313191000,"fcfMargin":14.61,"grossMargin":70.63,"netDebt":356999000,"netIncome":-321222000,"operatingCf":465727000,"revenue":2143050000,"roc":-10.5,"roe":-20.33,"sharesOutstanding":207774000,"year":2018},{"capex":212957000,"ebitMargin":-16.42,"fcf":393701000,"fcfMargin":13.95,"grossMargin":70.41,"netDebt":566224000,"netIncome":-418258000,"operatingCf":606658000,"revenue":2822180000,"roc":-14.99,"roe":-21.36,"sharesOutstanding":216789000,"year":2019},{"capex":244544000,"ebitMargin":-13.85,"fcf":620054000,"fcfMargin":17.09,"grossMargin":70.63,"netDebt":838717000,"netIncome":-480674000,"operatingCf":864598000,"revenue":3627206000,"roc":-13.06,"roe":-19.33,"sharesOutstanding":227185000,"year":2020},{"capex":256330000,"ebitMargin":-5.76,"fcf":1012111000,"fcfMargin":23.44,"grossMargin":72.25,"netDebt":853884000,"netIncome":-282431000,"operatingCf":1268441000,"revenue":4317996000,"roc":-5.6,"roe":-8.62,"sharesOutstanding":237019000,"year":2021},{"capex":272274000,"ebitMargin":-2.26,"fcf":1378430000,"fcfMargin":26.82,"grossMargin":72.21,"netDebt":568483000,"netIncome":29000000,"operatingCf":1650704000,"revenue":5139000000,"roc":-2.14,"roe":0.64,"sharesOutstanding":254032000,"year":2022},{"capex":360252000,"ebitMargin":-3.57,"fcf":1296943000,"fcfMargin":20.86,"grossMargin":72.49,"netDebt":1362765000,"netIncome":-367000000,"operatingCf":1657195000,"revenue":6216000000,"roc":-2.51,"roe":-6.57,"sharesOutstanding":254819000,"year":2023},{"capex":238000000,"ebitMargin":2.52,"fcf":1911000000,"fcfMargin":26.33,"grossMargin":75.6,"netDebt":1284000000,"netIncome":1381000000,"operatingCf":2149000000,"revenue":7259000000,"roc":1.61,"roe":17.09,"sharesOutstanding":265285000,"year":2024},{"capex":272000000,"ebitMargin":4.91,"fcf":2189000000,"fcfMargin":25.92,"grossMargin":75.5,"netDebt":1819000000,"netIncome":526000000,"operatingCf":2461000000,"revenue":8446000000,"roc":3.34,"roe":5.82,"sharesOutstanding":269205000,"year":2025},{"capex":162000000,"ebitMargin":10.72,"fcf":2777000000,"fcfMargin":29.07,"grossMargin":75.7,"netDebt":2320000000,"netIncome":693000000,"operatingCf":2939000000,"revenue":9552000000,"roc":8.76,"roe":8.88,"sharesOutstanding":263411000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":33.89,"fcfCagr5y":23.09,"roeAvg10y":-7.69,"roeAvg5y":5.17,"yearsAvailable":17},"quarterly":[{"capex":231747000,"ebitMargin":5.13,"fcf":2112898000,"fcfMargin":25.9,"grossMargin":75.6,"netDebt":2052000000,"netIncome":1620495000,"operatingCf":2344645000,"quarter":4,"revenue":8157247000,"roc":3.49,"roe":18.79,"sharesOutstanding":268549000,"year":2024},{"capex":271000000,"ebitMargin":4.91,"fcf":2190000000,"fcfMargin":25.93,"grossMargin":75.5,"netDebt":1819000000,"netIncome":526000000,"operatingCf":2461000000,"quarter":1,"revenue":8446000000,"roc":3.34,"roe":5.82,"sharesOutstanding":270007000,"year":2025},{"capex":226000000,"ebitMargin":4.48,"fcf":2320000000,"fcfMargin":26.68,"grossMargin":75.66,"netDebt":2421000000,"netIncome":487000000,"operatingCf":2546000000,"quarter":2,"revenue":8696000000,"roc":3.15,"roe":5.46,"sharesOutstanding":270296000,"year":2025},{"capex":199000000,"ebitMargin":5.88,"fcf":2392000000,"fcfMargin":26.7,"grossMargin":75.58,"netDebt":2512000000,"netIncome":583000000,"operatingCf":2591000000,"quarter":3,"revenue":8959000000,"roc":4.05,"roe":6.36,"sharesOutstanding":270180000,"year":2025},{"capex":188000000,"ebitMargin":6.73,"fcf":2585000000,"fcfMargin":28,"grossMargin":75.64,"netDebt":1184000000,"netIncome":642000000,"operatingCf":2773000000,"quarter":4,"revenue":9231000000,"roc":4.88,"roe":7.23,"sharesOutstanding":269700000,"year":2025},{"capex":162000000,"ebitMargin":8.9,"fcf":2777000000,"fcfMargin":29.07,"grossMargin":75.7,"netDebt":2320000000,"netIncome":693000000,"operatingCf":2939000000,"quarter":1,"revenue":9552000000,"roc":7.27,"roe":8.88,"sharesOutstanding":263411000,"year":2026},{"capex":206000000,"ebitMargin":11.66,"fcf":2972000000,"fcfMargin":30.16,"grossMargin":75.77,"netDebt":3246000000,"netIncome":847000000,"operatingCf":3178000000,"quarter":2,"revenue":9854000000,"roc":12.02,"roe":12.67,"sharesOutstanding":254313000,"year":2026},{"capex":238000000,"ebitMargin":11.99,"fcf":2844000000,"fcfMargin":28,"grossMargin":75.8,"netDebt":3111000000,"netIncome":1251000000,"operatingCf":3082000000,"quarter":3,"revenue":10157000000,"roc":13.12,"roe":19.37,"sharesOutstanding":250238000,"year":2026}]}