{"annual":[{"capex":38718000,"ebitMargin":-13.77,"fcf":-17595000,"fcfMargin":-1.39,"grossMargin":29.2,"netDebt":-461329000,"netIncome":-179817000,"operatingCf":21123000,"revenue":1267118000,"roc":-31.12,"roe":-35.39,"sharesOutstanding":327134357,"year":2015},{"capex":25833000,"ebitMargin":-9.98,"fcf":-2702000,"fcfMargin":-0.16,"grossMargin":33.71,"netDebt":-452030000,"netIncome":-171590000,"operatingCf":23131000,"revenue":1708721000,"roc":-26.89,"roe":-29.78,"sharesOutstanding":341555000,"year":2016},{"capex":26097000,"ebitMargin":-2.45,"fcf":101614000,"fcfMargin":4.59,"grossMargin":37.9,"netDebt":-337902000,"netIncome":-62813000,"operatingCf":127711000,"revenue":2214253000,"roc":-4.46,"roe":-7.99,"sharesOutstanding":379344000,"year":2017},{"capex":62787000,"ebitMargin":-1.11,"fcf":232293000,"fcfMargin":7.04,"grossMargin":39.53,"netDebt":316522000,"netIncome":-38453000,"operatingCf":295080000,"revenue":3298177000,"roc":-1.62,"roe":-3.43,"sharesOutstanding":405731000,"year":2018},{"capex":62498000,"ebitMargin":0.56,"fcf":265132000,"fcfMargin":5.62,"grossMargin":40.09,"netDebt":-648473000,"netIncome":375446000,"operatingCf":327630000,"revenue":4713500000,"roc":0.93,"roe":21.89,"sharesOutstanding":466076000,"year":2019},{"capex":188402000,"ebitMargin":-0.2,"fcf":-15292000,"fcfMargin":-0.16,"grossMargin":28.78,"netDebt":335369000,"netIncome":213105000,"operatingCf":173110000,"revenue":9497578000,"roc":-0.33,"roe":7.95,"sharesOutstanding":482167000,"year":2020},{"capex":304320000,"ebitMargin":0.91,"fcf":543510000,"fcfMargin":3.08,"grossMargin":25.03,"netDebt":1072571000,"netIncome":166284000,"operatingCf":847830000,"revenue":17661203000,"roc":1.9,"roe":5.08,"sharesOutstanding":501779000,"year":2021},{"capex":170815000,"ebitMargin":-0.16,"fcf":5088000,"fcfMargin":0.03,"grossMargin":34.18,"netDebt":-1391762000,"netIncome":-540747000,"operatingCf":175903000,"revenue":17531587000,"roc":-0.12,"roe":-3.14,"sharesOutstanding":578949000,"year":2022},{"capex":151151000,"ebitMargin":1.74,"fcf":-50190000,"fcfMargin":-0.23,"grossMargin":34.24,"netDebt":-2095378000,"netIncome":9772000,"operatingCf":100961000,"revenue":21915623000,"roc":1.58,"roe":0.05,"sharesOutstanding":614024000,"year":2023},{"capex":153947000,"ebitMargin":6.99,"fcf":1553403000,"fcfMargin":6.44,"grossMargin":36.85,"netDebt":-4339506000,"netIncome":2897047000,"operatingCf":1707350000,"revenue":24121053000,"roc":5.97,"roe":13.62,"sharesOutstanding":636390000,"year":2024},{"capex":155038000,"ebitMargin":12.59,"fcf":2424676000,"fcfMargin":10.02,"grossMargin":42.82,"netDebt":-2369540000,"netIncome":1305636000,"operatingCf":2579714000,"revenue":24193683000,"roc":10.44,"roe":5.88,"sharesOutstanding":622838000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":62.37,"fcfCagr5y":94.56,"roeAvg10y":1.01,"roeAvg5y":4.3,"yearsAvailable":14},"quarterly":[{"capex":178648000,"ebitMargin":3.14,"fcf":716979000,"fcfMargin":3,"grossMargin":36.06,"netDebt":-4824394000,"netIncome":1129097000,"operatingCf":895627000,"quarter":3,"revenue":23861534000,"roc":2.84,"roe":5.67,"sharesOutstanding":632760000,"year":2024},{"capex":153947000,"ebitMargin":4.71,"fcf":1553403000,"fcfMargin":6.44,"grossMargin":36.85,"netDebt":-4339506000,"netIncome":2897047000,"operatingCf":1707350000,"quarter":4,"revenue":24121053000,"roc":4.03,"roe":13.62,"sharesOutstanding":639302000,"year":2024},{"capex":153831000,"ebitMargin":5.79,"fcf":1197460000,"fcfMargin":5,"grossMargin":37.95,"netDebt":-6292604000,"netIncome":2614914000,"operatingCf":1351291000,"quarter":1,"revenue":23935721000,"roc":5,"roe":12.18,"sharesOutstanding":635342000,"year":2025},{"capex":146784000,"ebitMargin":7.8,"fcf":1059437000,"fcfMargin":4.44,"grossMargin":39.38,"netDebt":-5199563000,"netIncome":2958104000,"operatingCf":1206221000,"quarter":2,"revenue":23834615000,"roc":6.94,"roe":13.35,"sharesOutstanding":618928000,"year":2025},{"capex":140831000,"ebitMargin":9.63,"fcf":1831683000,"fcfMargin":7.64,"grossMargin":40.87,"netDebt":-5038302000,"netIncome":3135894000,"operatingCf":1972514000,"quarter":3,"revenue":23973766000,"roc":7.94,"roe":13.93,"sharesOutstanding":621658000,"year":2025},{"capex":155038000,"ebitMargin":12.59,"fcf":2424676000,"fcfMargin":10.02,"grossMargin":42.82,"netDebt":-2369540000,"netIncome":1305636000,"operatingCf":2579714000,"quarter":4,"revenue":24193683000,"roc":10.44,"roe":5.88,"sharesOutstanding":622838000,"year":2025},{"capex":153730000,"ebitMargin":11.74,"fcf":3258243000,"fcfMargin":13.31,"grossMargin":44.85,"netDebt":-4666146000,"netIncome":807083000,"operatingCf":3411973000,"quarter":1,"revenue":24478734000,"roc":10.26,"roe":3.72,"sharesOutstanding":597586000,"year":2026},{"capex":175632000,"ebitMargin":10.15,"fcf":3881840000,"fcfMargin":15.5,"grossMargin":46.36,"netDebt":-4786297000,"netIncome":357142000,"operatingCf":4057472000,"quarter":2,"revenue":25041964000,"roc":8.87,"roe":1.62,"sharesOutstanding":608847000,"year":2026}]}