{"annual":[{"capex":40471000,"ebitMargin":-6.68,"fcf":-121065000,"fcfMargin":-22.68,"grossMargin":84.63,"netDebt":-418628000,"netIncome":-30387000,"operatingCf":-80594000,"revenue":533735000,"roc":-3.05,"roe":-6.11,"sharesOutstanding":66994000,"year":2019},{"capex":18802000,"ebitMargin":32.01,"fcf":2985268000,"fcfMargin":233.68,"grossMargin":89.39,"netDebt":-682769000,"netIncome":322317000,"operatingCf":3004070000,"revenue":1277481000,"roc":25.42,"roe":33.45,"sharesOutstanding":185986111,"year":2020},{"capex":82873000,"ebitMargin":39.24,"fcf":3955299000,"fcfMargin":50.45,"grossMargin":83.83,"netDebt":-3612179000,"netIncome":3624120000,"operatingCf":4038172000,"revenue":7839444000,"roc":31.22,"roe":56.79,"sharesOutstanding":219965000,"year":2021},{"capex":2933000,"ebitMargin":-83.57,"fcf":-1585419000,"fcfMargin":-49.63,"grossMargin":80.28,"netDebt":-935276000,"netIncome":-2624949000,"operatingCf":-1585419000,"revenue":3194208000,"roc":-29.96,"roe":-48.12,"sharesOutstanding":222338000,"year":2022},{"capex":63202000,"ebitMargin":-3.64,"fcf":922951000,"fcfMargin":29.69,"grossMargin":86.47,"netDebt":-2144671000,"netIncome":94871000,"operatingCf":922951000,"revenue":3108383000,"roc":-1.22,"roe":1.51,"sharesOutstanding":254391000,"year":2023},{"capex":0,"ebitMargin":35.15,"fcf":2556844000,"fcfMargin":38.95,"grossMargin":74.75,"netDebt":-3914326000,"netIncome":2579066000,"operatingCf":2556844000,"revenue":6564028000,"roc":15.8,"roe":25.1,"sharesOutstanding":273377000,"year":2024},{"capex":0,"ebitMargin":20.28,"fcf":2426383000,"fcfMargin":33.79,"grossMargin":74.64,"netDebt":-3453993000,"netIncome":1260327000,"operatingCf":2426383000,"revenue":7181325000,"roc":6.94,"roe":8.52,"sharesOutstanding":287209000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":3.32,"roeAvg10y":null,"roeAvg5y":8.76,"yearsAvailable":7},"quarterly":[{"capex":11031000,"ebitMargin":19.15,"fcf":1576009000,"fcfMargin":30.18,"grossMargin":77.67,"netDebt":-3227500000,"netIncome":1561327000,"operatingCf":1587040000,"quarter":3,"revenue":5221602000,"roc":7.71,"roe":17.89,"sharesOutstanding":267440000,"year":2024},{"capex":0,"ebitMargin":29.51,"fcf":2556844000,"fcfMargin":39.1,"grossMargin":76.05,"netDebt":-3914326000,"netIncome":2579066000,"operatingCf":2556844000,"quarter":4,"revenue":6539444000,"roc":13.22,"roe":25.1,"sharesOutstanding":276752000,"year":2024},{"capex":0,"ebitMargin":27.53,"fcf":1962632000,"fcfMargin":28.3,"grossMargin":75.84,"netDebt":-3456421000,"netIncome":1468429000,"operatingCf":1962632000,"quarter":1,"revenue":6936169000,"roc":12.9,"roe":14.03,"sharesOutstanding":271251000,"year":2025},{"capex":0,"ebitMargin":27.26,"fcf":1806909000,"fcfMargin":25.78,"grossMargin":73.89,"netDebt":-3129873000,"netIncome":2861179000,"operatingCf":1806909000,"quarter":2,"revenue":7008333000,"roc":12.53,"roe":23.66,"sharesOutstanding":278913000,"year":2025},{"capex":0,"ebitMargin":28.49,"fcf":325850000,"fcfMargin":4.25,"grossMargin":74.52,"netDebt":-1304639000,"netIncome":3218236000,"operatingCf":325850000,"quarter":3,"revenue":7671833000,"roc":9.86,"roe":20.08,"sharesOutstanding":291958000,"year":2025},{"capex":0,"ebitMargin":20.28,"fcf":2426383000,"fcfMargin":33.79,"grossMargin":74.69,"netDebt":-3453993000,"netIncome":1260327000,"operatingCf":2426383000,"quarter":4,"revenue":7181325000,"roc":6.94,"roe":8.52,"sharesOutstanding":268267000,"year":2025},{"capex":0,"ebitMargin":11.12,"fcf":2791854000,"fcfMargin":42.56,"grossMargin":73.38,"netDebt":-2240599000,"netIncome":800602000,"operatingCf":2791854000,"quarter":1,"revenue":6560012000,"roc":3.71,"roe":5.94,"sharesOutstanding":264775000,"year":2026},{"capex":0,"ebitMargin":10.98,"fcf":2660690000,"fcfMargin":42.35,"grossMargin":75.95,"netDebt":-2221590000,"netIncome":-987766000,"operatingCf":2660690000,"quarter":2,"revenue":6282872000,"roc":3.58,"roe":-7.55,"sharesOutstanding":263412000,"year":2026}]}