{"annual":[{"capex":100204000,"ebitMargin":-3.18,"fcf":151021000,"fcfMargin":5.9,"grossMargin":74.72,"netDebt":null,"netIncome":-70046000,"operatingCf":251225000,"revenue":2561721000,"roc":null,"roe":null,"sharesOutstanding":521709000,"year":2017},{"capex":90624000,"ebitMargin":0.51,"fcf":504933000,"fcfMargin":13.83,"grossMargin":76.34,"netDebt":-2140877000,"netIncome":-16860000,"operatingCf":595557000,"revenue":3651985000,"roc":0.65,"roe":null,"sharesOutstanding":530945000,"year":2018},{"capex":125452000,"ebitMargin":-10.44,"fcf":97275000,"fcfMargin":2.02,"grossMargin":75.1,"netDebt":-1594151000,"netIncome":-674339000,"operatingCf":222727000,"revenue":4805239000,"roc":-16.3,"roe":null,"sharesOutstanding":530945000,"year":2019},{"capex":37371000,"ebitMargin":-106.27,"fcf":-667103000,"fcfMargin":-19.75,"grossMargin":74.07,"netDebt":-3150749000,"netIncome":-4584716000,"operatingCf":-629732000,"revenue":3378199000,"roc":-67.08,"roe":-158,"sharesOutstanding":594079504,"year":2020},{"capex":25322000,"ebitMargin":7.16,"fcf":2313000000,"fcfMargin":38.6,"grossMargin":80.71,"netDebt":-3649000000,"netIncome":-352000000,"operatingCf":2313000000,"revenue":5992000000,"roc":5.84,"roe":-7.37,"sharesOutstanding":616000000,"year":2021},{"capex":25000000,"ebitMargin":21.45,"fcf":3405000000,"fcfMargin":40.54,"grossMargin":82.15,"netDebt":-5037000000,"netIncome":1893000000,"operatingCf":3430000000,"revenue":8399000000,"roc":22.36,"roe":34.05,"sharesOutstanding":680000000,"year":2022},{"capex":47000000,"ebitMargin":15.31,"fcf":3884000000,"fcfMargin":39.17,"grossMargin":82.83,"netDebt":-4570000000,"netIncome":4792000000,"operatingCf":3884000000,"revenue":9917000000,"roc":14.19,"roe":58.69,"sharesOutstanding":662000000,"year":2023},{"capex":0,"ebitMargin":23,"fcf":4518000000,"fcfMargin":40.7,"grossMargin":83.08,"netDebt":-4570000000,"netIncome":2648000000,"operatingCf":4518000000,"revenue":11102000000,"roc":23.64,"roe":31.48,"sharesOutstanding":645000000,"year":2024},{"capex":33000000,"ebitMargin":21.2,"fcf":4646000000,"fcfMargin":37.76,"grossMargin":72.26,"netDebt":-4289000000,"netIncome":2511000000,"operatingCf":4646000000,"revenue":12305000000,"roc":30.48,"roe":30.63,"sharesOutstanding":623000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":37.21,"roeAvg10y":null,"roeAvg5y":29.49,"yearsAvailable":9},"quarterly":[{"capex":58000000,"ebitMargin":15.01,"fcf":4145000000,"fcfMargin":38.24,"grossMargin":83.07,"netDebt":-5411000000,"netIncome":1838000000,"operatingCf":4115000000,"quarter":3,"revenue":10840000000,"roc":15.01,"roe":21.65,"sharesOutstanding":642000000,"year":2024},{"capex":28000000,"ebitMargin":23,"fcf":4518000000,"fcfMargin":40.7,"grossMargin":83.08,"netDebt":-4570000000,"netIncome":2648000000,"operatingCf":4518000000,"quarter":4,"revenue":11102000000,"roc":23.64,"roe":31.48,"sharesOutstanding":623000000,"year":2024},{"capex":14000000,"ebitMargin":22.17,"fcf":4384000000,"fcfMargin":39.03,"grossMargin":83.05,"netDebt":-5320000000,"netIncome":2538000000,"operatingCf":4384000000,"quarter":1,"revenue":11232000000,"roc":29.91,"roe":31.98,"sharesOutstanding":632000000,"year":2025},{"capex":23000000,"ebitMargin":22.5,"fcf":4285000000,"fcfMargin":37,"grossMargin":83.23,"netDebt":-5120000000,"netIncome":2625000000,"operatingCf":4308000000,"quarter":2,"revenue":11580000000,"roc":31.86,"roe":33.73,"sharesOutstanding":626000000,"year":2025},{"capex":23000000,"ebitMargin":22.65,"fcf":4563000000,"fcfMargin":38.21,"grossMargin":83.04,"netDebt":-5072000000,"netIncome":2631000000,"operatingCf":4586000000,"quarter":3,"revenue":11943000000,"roc":29.97,"roe":30.56,"sharesOutstanding":621000000,"year":2025},{"capex":30000000,"ebitMargin":20.95,"fcf":4630000000,"fcfMargin":37.75,"grossMargin":80.32,"netDebt":-4289000000,"netIncome":2511000000,"operatingCf":4646000000,"quarter":4,"revenue":12264000000,"roc":30.02,"roe":30.63,"sharesOutstanding":623000000,"year":2025},{"capex":30000000,"ebitMargin":20.64,"fcf":4549000000,"fcfMargin":35.9,"grossMargin":77.79,"netDebt":-4563000000,"netIncome":2517000000,"operatingCf":4565000000,"quarter":1,"revenue":12670000000,"roc":24.99,"roe":32.96,"sharesOutstanding":608000000,"year":2026},{"capex":7000000,"ebitMargin":20.95,"fcf":4867000000,"fcfMargin":36.92,"grossMargin":77.98,"netDebt":-4325000000,"netIncome":2691000000,"operatingCf":4860000000,"quarter":2,"revenue":13182000000,"roc":25.91,"roe":34.5,"sharesOutstanding":597000000,"year":2026}]}