{"annual":[{"capex":10676000,"ebitMargin":5.57,"fcf":-538662000,"fcfMargin":-66.14,"grossMargin":49.11,"netDebt":2294216000,"netIncome":19378000,"operatingCf":-527986000,"revenue":814442000,"roc":1.21,"roe":2,"sharesOutstanding":81378260,"year":2015},{"capex":11913000,"ebitMargin":14.57,"fcf":-637568000,"fcfMargin":-50.83,"grossMargin":64.31,"netDebt":2593825000,"netIncome":111808000,"operatingCf":-625655000,"revenue":1254373000,"roc":3.77,"roe":8.12,"sharesOutstanding":82937030,"year":2016},{"capex":33160000,"ebitMargin":-6.03,"fcf":-1896174000,"fcfMargin":-128.12,"grossMargin":65.26,"netDebt":5042139000,"netIncome":76178000,"operatingCf":-1863014000,"revenue":1479943000,"roc":-1.26,"roe":5.22,"sharesOutstanding":82080777,"year":2017},{"capex":18419000,"ebitMargin":9.19,"fcf":-1435477000,"fcfMargin":-149.77,"grossMargin":40.49,"netDebt":6873436000,"netIncome":57020000,"operatingCf":428078000,"revenue":958461000,"roc":1.03,"roe":9.7,"sharesOutstanding":96023147,"year":2018},{"capex":16796000,"ebitMargin":17.14,"fcf":-2099817000,"fcfMargin":-118.94,"grossMargin":62.99,"netDebt":7821713000,"netIncome":148884000,"operatingCf":-2083021000,"revenue":1765438000,"roc":2.92,"roe":19.38,"sharesOutstanding":119877429,"year":2019},{"capex":15942000,"ebitMargin":17.78,"fcf":-441601000,"fcfMargin":-25.03,"grossMargin":56.51,"netDebt":9841030000,"netIncome":152142000,"operatingCf":-425659000,"revenue":1764046000,"roc":2.33,"roe":12.75,"sharesOutstanding":149508498,"year":2020},{"capex":27226000,"ebitMargin":19.04,"fcf":-2623271000,"fcfMargin":-62.28,"grossMargin":72.4,"netDebt":11101370000,"netIncome":408837000,"operatingCf":-2596045000,"revenue":4212091000,"roc":4.56,"roe":22.4,"sharesOutstanding":180112271,"year":2021},{"capex":35796000,"ebitMargin":10.03,"fcf":-769908000,"fcfMargin":-25.2,"grossMargin":50.95,"netDebt":12219608000,"netIncome":167541000,"operatingCf":-734112000,"revenue":3055443000,"roc":1.65,"roe":10.54,"sharesOutstanding":175510798,"year":2022},{"capex":67183000,"ebitMargin":22.96,"fcf":-300444000,"fcfMargin":-8.27,"grossMargin":59.07,"netDebt":14258165000,"netIncome":474326000,"operatingCf":-233261000,"revenue":3631884000,"roc":3.98,"roe":25.05,"sharesOutstanding":195773426,"year":2023},{"capex":91509000,"ebitMargin":24.35,"fcf":2699645000,"fcfMargin":69.49,"grossMargin":55.42,"netDebt":10412502000,"netIncome":463742000,"operatingCf":2791154000,"revenue":3884781000,"roc":4.6,"roe":13.09,"sharesOutstanding":198054451,"year":2024},{"capex":72178000,"ebitMargin":27.22,"fcf":3194781000,"fcfMargin":49.38,"grossMargin":74.79,"netDebt":13412417000,"netIncome":527361999,"operatingCf":3266959000,"revenue":6470140000,"roc":6.41,"roe":12.33,"sharesOutstanding":217361945,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":13.86,"roeAvg5y":16.68,"yearsAvailable":15},"quarterly":[{"capex":105209000,"ebitMargin":25.85,"fcf":1318275000,"fcfMargin":35.82,"grossMargin":54.9,"netDebt":12755253000,"netIncome":460375000,"operatingCf":1423484000,"quarter":3,"revenue":3679765000,"roc":4.66,"roe":22.18,"sharesOutstanding":200724068,"year":2024},{"capex":91509000,"ebitMargin":24.35,"fcf":2699645000,"fcfMargin":69.49,"grossMargin":55.42,"netDebt":10412502000,"netIncome":463742000,"operatingCf":2791154000,"quarter":4,"revenue":3884781000,"roc":4.6,"roe":13.09,"sharesOutstanding":215080000,"year":2024},{"capex":87413000,"ebitMargin":19.96,"fcf":3987899000,"fcfMargin":93.48,"grossMargin":53.68,"netDebt":11553063000,"netIncome":437885000,"operatingCf":4075312000,"quarter":1,"revenue":4266223000,"roc":3.9,"roe":9.83,"sharesOutstanding":209351000,"year":2025},{"capex":81093000,"ebitMargin":17.4,"fcf":3977748000,"fcfMargin":82.39,"grossMargin":54.43,"netDebt":11939225000,"netIncome":480009000,"operatingCf":4058841000,"quarter":2,"revenue":4827669000,"roc":3.8,"roe":11,"sharesOutstanding":218916000,"year":2025},{"capex":65691000,"ebitMargin":17.08,"fcf":4492574000,"fcfMargin":83.89,"grossMargin":54.74,"netDebt":11226323000,"netIncome":650431000,"operatingCf":4558265000,"quarter":3,"revenue":5355558000,"roc":4.31,"roe":14.54,"sharesOutstanding":219881697,"year":2025},{"capex":72178000,"ebitMargin":17.79,"fcf":3194781000,"fcfMargin":56.75,"grossMargin":64.11,"netDebt":13412417000,"netIncome":615703000,"operatingCf":3266959000,"quarter":4,"revenue":5629972000,"roc":3.64,"roe":14.4,"sharesOutstanding":224033628,"year":2025},{"capex":65846000,"ebitMargin":21.27,"fcf":1613425000,"fcfMargin":26.56,"grossMargin":76.58,"netDebt":12709700000,"netIncome":711122000,"operatingCf":1679271000,"quarter":1,"revenue":6074578000,"roc":4.56,"roe":17.67,"sharesOutstanding":224033628,"year":2026},{"capex":75978000,"ebitMargin":21.58,"fcf":836147000,"fcfMargin":13.59,"grossMargin":68.16,"netDebt":13020250000,"netIncome":724695000,"operatingCf":912125000,"quarter":2,"revenue":6153060000,"roc":4.85,"roe":18.26,"sharesOutstanding":226304870,"year":2026}]}