{"annual":[{"capex":2434018000,"ebitMargin":28.82,"fcf":-1217078000,"fcfMargin":-62.29,"grossMargin":48.97,"netDebt":1491111000,"netIncome":85171000,"operatingCf":1216940000,"revenue":1954000000,"roc":4.27,"roe":1.68,"sharesOutstanding":152939000,"year":2015},{"capex":2590733000,"ebitMargin":-40.65,"fcf":-1526413000,"fcfMargin":-82.18,"grossMargin":32.6,"netDebt":2185919000,"netIncome":-452983000,"operatingCf":1064320000,"revenue":1857339000,"roc":-5.15,"roe":-4.97,"sharesOutstanding":166978000,"year":2016},{"capex":2758159000,"ebitMargin":12.79,"fcf":-1120461000,"fcfMargin":-37.5,"grossMargin":51.65,"netDebt":7184239000,"netIncome":1508529000,"operatingCf":1637698000,"revenue":2987994000,"roc":1.35,"roe":11.33,"sharesOutstanding":187727000,"year":2017},{"capex":3731764000,"ebitMargin":-58.76,"fcf":-755508000,"fcfMargin":-15.95,"grossMargin":61.87,"netDebt":5493894000,"netIncome":-2244568000,"operatingCf":2976256000,"revenue":4736459000,"roc":-15.15,"roe":-20.48,"sharesOutstanding":260932000,"year":2018},{"capex":1602454000,"ebitMargin":-30.32,"fcf":249250000,"fcfMargin":6.56,"grossMargin":54.51,"netDebt":5317419000,"netIncome":-1221695000,"operatingCf":1851704000,"revenue":3799850000,"roc":-6.6,"roe":-12.46,"sharesOutstanding":255141000,"year":2019},{"capex":1042231000,"ebitMargin":-33.01,"fcf":495470000,"fcfMargin":18.64,"grossMargin":40.76,"netDebt":4932260000,"netIncome":-958799000,"operatingCf":1537701000,"revenue":2658629000,"roc":-5.37,"roe":-10.36,"sharesOutstanding":260613000,"year":2020},{"capex":1055128000,"ebitMargin":-19.9,"fcf":607320000,"fcfMargin":8.88,"grossMargin":43.8,"netDebt":5529809000,"netIncome":-1142747000,"operatingCf":1662448000,"revenue":6839705000,"roc":-7.75,"roe":-11.48,"sharesOutstanding":323196000,"year":2021},{"capex":1427316000,"ebitMargin":22.39,"fcf":2038244000,"fcfMargin":16.79,"grossMargin":66.38,"netDebt":4255770000,"netIncome":1770965000,"operatingCf":3465560000,"revenue":12140621000,"roc":14.35,"roe":15.85,"sharesOutstanding":406495000,"year":2022},{"capex":2019037000,"ebitMargin":45.65,"fcf":1159813000,"fcfMargin":22.88,"grossMargin":18.57,"netDebt":5760516000,"netIncome":1735232000,"operatingCf":3178850000,"revenue":5069982000,"roc":9.96,"roe":11.75,"sharesOutstanding":413224000,"year":2023},{"capex":2253709000,"ebitMargin":13.12,"fcf":573264000,"fcfMargin":10.98,"grossMargin":14.69,"netDebt":9163962000,"netIncome":230577000,"operatingCf":2826973000,"revenue":5222192000,"roc":1.83,"roe":1.12,"sharesOutstanding":559603000,"year":2024},{"capex":2288425000,"ebitMargin":34.7,"fcf":2837527000,"fcfMargin":31.27,"grossMargin":48.86,"netDebt":7689533000,"netIncome":2039247000,"operatingCf":5125952000,"revenue":9073181000,"roc":8.01,"roe":8.59,"sharesOutstanding":624541000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":13.32,"roeAvg10y":-1.11,"roeAvg5y":5.16,"yearsAvailable":20},"quarterly":[{"capex":2195251000,"ebitMargin":13.09,"fcf":499832000,"fcfMargin":10.45,"grossMargin":29.25,"netDebt":13704568000,"netIncome":314237000,"operatingCf":2695083000,"quarter":3,"revenue":4785124000,"roc":1.66,"roe":1.55,"sharesOutstanding":559603000,"year":2024},{"capex":2253709000,"ebitMargin":13.12,"fcf":573264000,"fcfMargin":10.98,"grossMargin":25.13,"netDebt":9163962000,"netIncome":230577000,"operatingCf":2826973000,"quarter":4,"revenue":5222192000,"roc":1.83,"roe":1.12,"sharesOutstanding":602521000,"year":2024},{"capex":2218890000,"ebitMargin":15.77,"fcf":1193587000,"fcfMargin":18.84,"grossMargin":30.23,"netDebt":8111019000,"netIncome":369228000,"operatingCf":3412477000,"quarter":1,"revenue":6335204000,"roc":2.73,"roe":1.78,"sharesOutstanding":602838000,"year":2025},{"capex":2210365000,"ebitMargin":26.62,"fcf":2121766000,"fcfMargin":26.52,"grossMargin":44.01,"netDebt":7759545000,"netIncome":1143858000,"operatingCf":4332131000,"quarter":2,"revenue":8001744000,"roc":5.7,"roe":5.34,"sharesOutstanding":602924000,"year":2025},{"capex":2267288000,"ebitMargin":35.03,"fcf":2489553000,"fcfMargin":28.92,"grossMargin":47.49,"netDebt":7704086000,"netIncome":1780543000,"operatingCf":4756841000,"quarter":3,"revenue":8607545000,"roc":7.73,"roe":7.69,"sharesOutstanding":628324000,"year":2025},{"capex":2279822000,"ebitMargin":34.7,"fcf":2846130000,"fcfMargin":31.37,"grossMargin":48.86,"netDebt":7689533000,"netIncome":2039247000,"operatingCf":5125952000,"quarter":4,"revenue":9073181000,"roc":8.01,"roe":8.59,"sharesOutstanding":624541000,"year":2025},{"capex":2378678000,"ebitMargin":46.73,"fcf":4061154000,"fcfMargin":40.48,"grossMargin":64.05,"netDebt":5394843000,"netIncome":3351038000,"operatingCf":6439832000,"quarter":1,"revenue":10033148000,"roc":11.92,"roe":13.34,"sharesOutstanding":625136000,"year":2026},{"capex":2479209000,"ebitMargin":43.17,"fcf":3766936000,"fcfMargin":40.57,"grossMargin":68.4,"netDebt":5542851000,"netIncome":2848339000,"operatingCf":6246145000,"quarter":2,"revenue":9285369000,"roc":10.13,"roe":11.28,"sharesOutstanding":625549000,"year":2026}]}