{"annual":[{"capex":1399000,"ebitMargin":50.16,"fcf":137631000,"fcfMargin":28.47,"grossMargin":88.88,"netDebt":519971000,"netIncome":-259995000,"operatingCf":139030000,"revenue":483363000,"roc":57.32,"roe":null,"sharesOutstanding":189533630,"year":2018},{"capex":3358000,"ebitMargin":19.55,"fcf":195104000,"fcfMargin":19.63,"grossMargin":75.73,"netDebt":799592000,"netIncome":119040000,"operatingCf":198462000,"revenue":994104000,"roc":20.17,"roe":null,"sharesOutstanding":212365429,"year":2019},{"capex":3241000,"ebitMargin":-4.28,"fcf":219642000,"fcfMargin":15.14,"grossMargin":61.71,"netDebt":1378747000,"netIncome":-125187000,"operatingCf":222883000,"revenue":1451086000,"roc":-3.99,"roe":null,"sharesOutstanding":214936545,"year":2020},{"capex":5457000,"ebitMargin":5.37,"fcf":356394000,"fcfMargin":12.76,"grossMargin":64.62,"netDebt":1810029000,"netIncome":35446000,"operatingCf":361851000,"revenue":2793104000,"roc":2.72,"roe":1.66,"sharesOutstanding":342763632,"year":2021},{"capex":662000,"ebitMargin":-1.7,"fcf":412111000,"fcfMargin":14.63,"grossMargin":55.41,"netDebt":2199725000,"netIncome":-192746000,"operatingCf":412773000,"revenue":2817058000,"roc":-0.91,"roe":-10.13,"sharesOutstanding":371568011,"year":2022},{"capex":4246000,"ebitMargin":41.94,"fcf":1057264000,"fcfMargin":57.41,"grossMargin":80.64,"netDebt":2675264000,"netIncome":357211000,"operatingCf":1061510000,"revenue":1841762000,"roc":17.49,"roe":28.43,"sharesOutstanding":362589246,"year":2023},{"capex":4776000,"ebitMargin":59.27,"fcf":2094235000,"fcfMargin":64.96,"grossMargin":83.85,"netDebt":2814994000,"netIncome":1579790000,"operatingCf":2099011000,"revenue":3224058000,"roc":39.71,"roe":144.96,"sharesOutstanding":347807555,"year":2024},{"capex":28318000,"ebitMargin":75.75,"fcf":3942776000,"fcfMargin":71.94,"grossMargin":87.86,"netDebt":1057645000,"netIncome":3333764000,"operatingCf":3971094000,"revenue":5480717000,"roc":70.06,"roe":156.17,"sharesOutstanding":341970000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":92.91,"roeAvg10y":null,"roeAvg5y":64.22,"yearsAvailable":8},"quarterly":[{"capex":24568000,"ebitMargin":42.94,"fcf":1745075000,"fcfMargin":49.05,"grossMargin":77.22,"netDebt":2942423000,"netIncome":1152805000,"operatingCf":1741996000,"quarter":3,"revenue":3557577000,"roc":32.76,"roe":122.87,"sharesOutstanding":348225000,"year":2024},{"capex":23065000,"ebitMargin":46.93,"fcf":2091035000,"fcfMargin":52.58,"grossMargin":78.44,"netDebt":2814994000,"netIncome":1579776000,"operatingCf":2099011000,"quarter":4,"revenue":3977095000,"roc":38.79,"roe":144.96,"sharesOutstanding":346423848,"year":2024},{"capex":23065000,"ebitMargin":58.04,"fcf":2529968000,"fcfMargin":62.04,"grossMargin":82.47,"netDebt":3158940000,"netIncome":1920012000,"operatingCf":2537944000,"quarter":1,"revenue":4077954000,"roc":55.07,"roe":333.67,"sharesOutstanding":344878000,"year":2025},{"capex":7976000,"ebitMargin":63.56,"fcf":2847667000,"fcfMargin":61.56,"grossMargin":83.83,"netDebt":2318350000,"netIncome":2429574000,"operatingCf":2855643000,"quarter":2,"revenue":4625693000,"roc":60.42,"roe":208.17,"sharesOutstanding":342194433,"year":2025},{"capex":4776000,"ebitMargin":67.07,"fcf":3353587000,"fcfMargin":64.55,"grossMargin":84.56,"netDebt":1845066000,"netIncome":2830699000,"operatingCf":3358363000,"quarter":3,"revenue":5195552000,"roc":66.12,"roe":192.05,"sharesOutstanding":340974000,"year":2025},{"capex":28318000,"ebitMargin":75.75,"fcf":3942776000,"fcfMargin":71.94,"grossMargin":87.86,"netDebt":1057645000,"netIncome":3333764000,"operatingCf":3971094000,"quarter":4,"revenue":5480717000,"roc":70.06,"roe":156.17,"sharesOutstanding":339898000,"year":2025},{"capex":28318000,"ebitMargin":77.09,"fcf":4402457000,"fcfMargin":71.42,"grossMargin":88.37,"netDebt":755351000,"netIncome":3962958000,"operatingCf":4430775000,"quarter":1,"revenue":6164192000,"roc":76.48,"roe":167.67,"sharesOutstanding":338729000,"year":2026},{"capex":28318000,"ebitMargin":77.44,"fcf":4499271000,"fcfMargin":65.88,"grossMargin":88.46,"netDebt":461766000,"netIncome":4409965000,"operatingCf":4527589000,"quarter":2,"revenue":6829124000,"roc":75.39,"roe":139.42,"sharesOutstanding":337875000,"year":2026}]}