{"annual":[{"capex":39355000,"ebitMargin":-47.73,"fcf":-47211000,"fcfMargin":-10.72,"grossMargin":61.87,"netDebt":-604742000,"netIncome":-213752000,"operatingCf":-7856000,"revenue":440333000,"roc":-30.63,"roe":-37.94,"sharesOutstanding":82460000,"year":2016},{"capex":77773000,"ebitMargin":-29.94,"fcf":-92135000,"fcfMargin":-12.46,"grossMargin":64.36,"netDebt":-183675000,"netIncome":-245066000,"operatingCf":-14362000,"revenue":739171000,"roc":-35.31,"roe":-51.22,"sharesOutstanding":194714000,"year":2017},{"capex":65060000,"ebitMargin":-16.34,"fcf":7696000,"fcfMargin":0.75,"grossMargin":65.31,"netDebt":-244057000,"netIncome":-177602000,"operatingCf":72756000,"revenue":1024762000,"roc":-23.36,"roe":-35.67,"sharesOutstanding":211609000,"year":2018},{"capex":100246000,"ebitMargin":-12.45,"fcf":64177000,"fcfMargin":4.72,"grossMargin":66.35,"netDebt":1838000,"netIncome":-178362000,"operatingCf":164423000,"revenue":1359824000,"roc":-11.57,"roe":-24.18,"sharesOutstanding":232042000,"year":2019},{"capex":96847000,"ebitMargin":-11.64,"fcf":92727000,"fcfMargin":5.64,"grossMargin":68.97,"netDebt":234613000,"netIncome":-200987000,"operatingCf":189574000,"revenue":1643440000,"roc":-10.93,"roe":-24.21,"sharesOutstanding":252820000,"year":2020},{"capex":94975000,"ebitMargin":-15.5,"fcf":92666000,"fcfMargin":5.5,"grossMargin":68.22,"netDebt":571259000,"netIncome":-282076000,"operatingCf":187641000,"revenue":1684179000,"roc":-12.68,"roe":-37.61,"sharesOutstanding":267824000,"year":2021},{"capex":102287000,"ebitMargin":-4.51,"fcf":307840000,"fcfMargin":14.12,"grossMargin":67.52,"netDebt":449157000,"netIncome":-143259000,"operatingCf":410127000,"revenue":2180848000,"roc":-4.51,"roe":-18.99,"sharesOutstanding":285882000,"year":2022},{"capex":158139000,"ebitMargin":3.03,"fcf":609095000,"fcfMargin":22.12,"grossMargin":68.92,"netDebt":180029000,"netIncome":73071000,"operatingCf":767234000,"revenue":2753434000,"roc":4.65,"roe":7.76,"sharesOutstanding":339184000,"year":2023},{"capex":195161000,"ebitMargin":1.89,"fcf":482561000,"fcfMargin":17.05,"grossMargin":71.4,"netDebt":-430283000,"netIncome":61311000,"operatingCf":677722000,"revenue":2830621000,"roc":2.34,"roe":4.83,"sharesOutstanding":332568000,"year":2024},{"capex":226727000,"ebitMargin":2.69,"fcf":526871000,"fcfMargin":16.63,"grossMargin":69.84,"netDebt":-442430000,"netIncome":106739000,"operatingCf":753598000,"revenue":3168164000,"roc":3.6,"roe":8.17,"sharesOutstanding":342704000,"year":2025},{"capex":264344000,"ebitMargin":3.13,"fcf":615741000,"fcfMargin":16.81,"grossMargin":70.38,"netDebt":-638730000,"netIncome":188181000,"operatingCf":880085000,"revenue":3662843000,"roc":4.15,"roe":13.02,"sharesOutstanding":346074000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":17.2,"roeAvg10y":-15.81,"roeAvg5y":2.96,"yearsAvailable":18},"quarterly":[{"capex":214211000,"ebitMargin":3.25,"fcf":575304000,"fcfMargin":18.69,"grossMargin":71.06,"netDebt":-599547000,"netIncome":129742000,"operatingCf":789515000,"quarter":4,"revenue":3078127000,"roc":4.16,"roe":9.2,"sharesOutstanding":340564000,"year":2024},{"capex":226727000,"ebitMargin":2.69,"fcf":526871000,"fcfMargin":16.63,"grossMargin":69.84,"netDebt":-442430000,"netIncome":106739000,"operatingCf":753598000,"quarter":1,"revenue":3168164000,"roc":3.6,"roe":8.17,"sharesOutstanding":343109000,"year":2025},{"capex":250255000,"ebitMargin":2.95,"fcf":565779000,"fcfMargin":17.39,"grossMargin":69.26,"netDebt":-467250000,"netIncome":127753000,"operatingCf":816034000,"quarter":2,"revenue":3253170000,"roc":4.14,"roe":10.27,"sharesOutstanding":326539000,"year":2025},{"capex":252247000,"ebitMargin":2.26,"fcf":549347000,"fcfMargin":16.4,"grossMargin":69.17,"netDebt":-662258000,"netIncome":139197000,"operatingCf":801594000,"quarter":3,"revenue":3350401000,"roc":3.04,"roe":10.55,"sharesOutstanding":337734000,"year":2025},{"capex":253878000,"ebitMargin":2.01,"fcf":566716000,"fcfMargin":16.27,"grossMargin":69.81,"netDebt":-627291000,"netIncome":130364000,"operatingCf":820594000,"quarter":4,"revenue":3483782000,"roc":2.68,"roe":9.29,"sharesOutstanding":340564000,"year":2025},{"capex":264344000,"ebitMargin":3.13,"fcf":615741000,"fcfMargin":16.81,"grossMargin":70.38,"netDebt":-638730000,"netIncome":188181000,"operatingCf":880085000,"quarter":1,"revenue":3662843000,"roc":4.15,"roe":13.02,"sharesOutstanding":346074000,"year":2026},{"capex":260412000,"ebitMargin":4.21,"fcf":515901000,"fcfMargin":13.1,"grossMargin":70.23,"netDebt":-606833000,"netIncome":226254000,"operatingCf":776313000,"quarter":2,"revenue":3937254000,"roc":5.79,"roe":15.69,"sharesOutstanding":326539000,"year":2026},{"capex":299639000,"ebitMargin":5.26,"fcf":128169000,"fcfMargin":3.01,"grossMargin":69.73,"netDebt":-160387000,"netIncome":253285000,"operatingCf":427808000,"quarter":3,"revenue":4262150000,"roc":7.41,"roe":16.44,"sharesOutstanding":345587000,"year":2026}]}