{"annual":[{"capex":227649000,"ebitMargin":16.65,"fcf":133040000,"fcfMargin":4.71,"grossMargin":30.44,"netDebt":3603423000,"netIncome":334906000,"operatingCf":360689000,"revenue":2826429000,"roc":5.88,"roe":10.29,"sharesOutstanding":111556000,"year":2015},{"capex":196654000,"ebitMargin":19.04,"fcf":536749000,"fcfMargin":20.05,"grossMargin":36.25,"netDebt":99506000,"netIncome":643675000,"operatingCf":733403000,"revenue":2677203000,"roc":7.26,"roe":16.96,"sharesOutstanding":113239000,"year":2016},{"capex":317703000,"ebitMargin":20.27,"fcf":-13724000,"fcfMargin":-0.45,"grossMargin":36.57,"netDebt":700069000,"netIncome":54850000,"operatingCf":303979000,"revenue":3071976000,"roc":9.5,"roe":1.49,"sharesOutstanding":112380000,"year":2017},{"capex":699991000,"ebitMargin":21.46,"fcf":-153826000,"fcfMargin":-4.56,"grossMargin":36.18,"netDebt":1149890000,"netIncome":693562000,"operatingCf":546165000,"revenue":3374950000,"roc":11.32,"roe":19.34,"sharesOutstanding":109458000,"year":2018},{"capex":851796000,"ebitMargin":19.09,"fcf":-132422000,"fcfMargin":-3.69,"grossMargin":35.07,"netDebt":2574970000,"netIncome":533228000,"operatingCf":719374000,"revenue":3589427000,"roc":8.11,"roe":13.56,"sharesOutstanding":106321000,"year":2019},{"capex":850477000,"ebitMargin":16.8,"fcf":-51563000,"fcfMargin":-1.65,"grossMargin":31.82,"netDebt":2942099000,"netIncome":375764000,"operatingCf":798914000,"revenue":3128909000,"roc":6.08,"roe":8.8,"sharesOutstanding":106808000,"year":2020},{"capex":953667000,"ebitMargin":16.01,"fcf":-609410000,"fcfMargin":-18.31,"grossMargin":30.3,"netDebt":2081964000,"netIncome":123672000,"operatingCf":344257000,"revenue":3327957000,"roc":5.85,"roe":2.2,"sharesOutstanding":116536000,"year":2021},{"capex":1261646000,"ebitMargin":34.17,"fcf":646203000,"fcfMargin":8.83,"grossMargin":42.15,"netDebt":1817227000,"netIncome":2689816000,"operatingCf":1907849000,"revenue":7320104000,"roc":19.67,"roe":33.7,"sharesOutstanding":117793000,"year":2022},{"capex":2154542000,"ebitMargin":2.51,"fcf":-827959000,"fcfMargin":-8.61,"grossMargin":12.49,"netDebt":3390544000,"netIncome":1573476000,"operatingCf":1326583000,"revenue":9617203000,"roc":1.64,"roe":16.72,"sharesOutstanding":117766000,"year":2023},{"capex":1680529000,"ebitMargin":-11.83,"fcf":-992653000,"fcfMargin":-18.46,"grossMargin":1.12,"netDebt":2423449000,"netIncome":-1179449000,"operatingCf":687876000,"revenue":5377526000,"roc":-4.34,"roe":-11.84,"sharesOutstanding":117516000,"year":2024},{"capex":589801000,"ebitMargin":1.82,"fcf":692466000,"fcfMargin":13.46,"grossMargin":13.06,"netDebt":1678650000,"netIncome":-510628000,"operatingCf":1282267000,"revenue":5142733000,"roc":0.64,"roe":-5.36,"sharesOutstanding":117701000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":9.56,"roeAvg5y":7.08,"yearsAvailable":20},"quarterly":[{"capex":2021807000,"ebitMargin":-23.21,"fcf":-1427771000,"fcfMargin":-21.96,"grossMargin":-11.83,"netDebt":1904483000,"netIncome":-1872422000,"operatingCf":594036000,"quarter":3,"revenue":6501978000,"roc":-9.71,"roe":-18.28,"sharesOutstanding":117535000,"year":2024},{"capex":1693447000,"ebitMargin":-11.73,"fcf":-1000518000,"fcfMargin":-18.61,"grossMargin":1.11,"netDebt":2423449000,"netIncome":-1179449000,"operatingCf":692929000,"quarter":4,"revenue":5377526000,"roc":-4.31,"roe":-11.84,"sharesOutstanding":117723000,"year":2024},{"capex":1296749000,"ebitMargin":-9.21,"fcf":-156391000,"fcfMargin":-3.07,"grossMargin":3.49,"netDebt":2121970000,"netIncome":-1140549000,"operatingCf":1140358000,"quarter":1,"revenue":5093671000,"roc":-3.12,"roe":-11.37,"sharesOutstanding":117603000,"year":2025},{"capex":961106000,"ebitMargin":-4.49,"fcf":-195145000,"fcfMargin":-3.91,"grossMargin":7.72,"netDebt":1910703000,"netIncome":-929454000,"operatingCf":765961000,"quarter":2,"revenue":4993278000,"roc":-1.46,"roe":-9.08,"sharesOutstanding":117665000,"year":2025},{"capex":790144000,"ebitMargin":0.51,"fcf":104312000,"fcfMargin":2.11,"grossMargin":12.27,"netDebt":1803280000,"netIncome":-21156000,"operatingCf":894456000,"quarter":3,"revenue":4946415000,"roc":0.17,"roe":-0.21,"sharesOutstanding":117685000,"year":2025},{"capex":589801000,"ebitMargin":1.73,"fcf":692466000,"fcfMargin":13.46,"grossMargin":13.06,"netDebt":1678650000,"netIncome":-510628000,"operatingCf":1282267000,"quarter":4,"revenue":5142733000,"roc":0.61,"roe":-5.36,"sharesOutstanding":117701000,"year":2025},{"capex":505853000,"ebitMargin":5.55,"fcf":577275000,"fcfMargin":10.51,"grossMargin":18.53,"netDebt":792022000,"netIncome":-232885000,"operatingCf":1083128000,"quarter":1,"revenue":5494583000,"roc":2.25,"roe":-2.36,"sharesOutstanding":118607000,"year":2026},{"capex":457956000,"ebitMargin":11.92,"fcf":1342372000,"fcfMargin":22.72,"grossMargin":23.89,"netDebt":354122000,"netIncome":224177000,"operatingCf":1800328000,"quarter":2,"revenue":5907904000,"roc":5.03,"roe":2.18,"sharesOutstanding":136212000,"year":2026}]}