{"annual":[{"capex":166438000,"ebitMargin":17.75,"fcf":-527357000,"fcfMargin":-12.82,"grossMargin":27.54,"netDebt":-837411000,"netIncome":593406000,"operatingCf":-360919000,"revenue":4112650000,"roc":11.49,"roe":10.69,"sharesOutstanding":101815000,"year":2015},{"capex":229452000,"ebitMargin":-19.56,"fcf":-22699000,"fcfMargin":-0.78,"grossMargin":21.98,"netDebt":-1132188000,"netIncome":-416112000,"operatingCf":206753000,"revenue":2904563000,"roc":-9.52,"roe":-7.98,"sharesOutstanding":102866000,"year":2016},{"capex":514357000,"ebitMargin":6.05,"fcf":826320000,"fcfMargin":28.09,"grossMargin":18.66,"netDebt":-1831598000,"netIncome":-165615000,"operatingCf":1340677000,"revenue":2941324000,"roc":2.86,"roe":-3.25,"sharesOutstanding":104328000,"year":2017},{"capex":739838000,"ebitMargin":1.79,"fcf":-1066647000,"fcfMargin":-47.53,"grossMargin":17.48,"netDebt":-936771000,"netIncome":144326000,"operatingCf":-326809000,"revenue":2244044000,"roc":0.64,"roe":2.77,"sharesOutstanding":106113000,"year":2018},{"capex":668717000,"ebitMargin":-5.28,"fcf":-494516000,"fcfMargin":-16.14,"grossMargin":17.93,"netDebt":-757427000,"netIncome":-114933000,"operatingCf":174201000,"revenue":3063117000,"roc":-2.61,"roe":-2.26,"sharesOutstanding":105310000,"year":2019},{"capex":416635000,"ebitMargin":11.71,"fcf":-379515000,"fcfMargin":-14,"grossMargin":25.1,"netDebt":-744731000,"netIncome":398355000,"operatingCf":37120000,"revenue":2711332000,"roc":5.07,"roe":7.22,"sharesOutstanding":106686000,"year":2020},{"capex":540291000,"ebitMargin":20.07,"fcf":-302732000,"fcfMargin":-10.36,"grossMargin":24.97,"netDebt":-1052060000,"netIncome":468693000,"operatingCf":237559000,"revenue":2923377000,"roc":8.77,"roe":7.86,"sharesOutstanding":106924000,"year":2021},{"capex":903605000,"ebitMargin":-1.04,"fcf":-30236000,"fcfMargin":-1.15,"grossMargin":2.67,"netDebt":-1247138000,"netIncome":-44166000,"operatingCf":873369000,"revenue":2619319000,"roc":-0.38,"roe":-0.76,"sharesOutstanding":106551000,"year":2022},{"capex":1386775000,"ebitMargin":25.83,"fcf":-784515000,"fcfMargin":-23.64,"grossMargin":39.19,"netDebt":-1322605000,"netIncome":830777000,"operatingCf":602260000,"revenue":3318602000,"roc":9.46,"roe":12.42,"sharesOutstanding":107372000,"year":2023},{"capex":1526076000,"ebitMargin":33.15,"fcf":-308077000,"fcfMargin":-7.32,"grossMargin":44.17,"netDebt":-902574000,"netIncome":1292044000,"operatingCf":1217999000,"revenue":4206289000,"roc":13.88,"roe":16.2,"sharesOutstanding":107525000,"year":2024},{"capex":869875000,"ebitMargin":30.59,"fcf":1187230000,"fcfMargin":22.75,"grossMargin":40.62,"netDebt":-2304942000,"netIncome":1528229000,"operatingCf":2057105000,"revenue":5219376000,"roc":14.43,"roe":16.02,"sharesOutstanding":107537000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-12.53,"fcfCagr5y":null,"roeAvg10y":4.82,"roeAvg5y":10.35,"yearsAvailable":20},"quarterly":[{"capex":1559449000,"ebitMargin":34.68,"fcf":-591337000,"fcfMargin":-15.36,"grossMargin":46.54,"netDebt":-310987000,"netIncome":1248167000,"operatingCf":968112000,"quarter":3,"revenue":3850811000,"roc":13.83,"roe":16.44,"sharesOutstanding":107562000,"year":2024},{"capex":1526076000,"ebitMargin":33.15,"fcf":-308077000,"fcfMargin":-7.32,"grossMargin":44.17,"netDebt":-902574000,"netIncome":1292044000,"operatingCf":1217999000,"quarter":4,"revenue":4206289000,"roc":13.88,"roe":16.2,"sharesOutstanding":107595000,"year":2024},{"capex":1318586000,"ebitMargin":32.24,"fcf":-976292000,"fcfMargin":-22.94,"grossMargin":43.61,"netDebt":-207249000,"netIncome":1264963000,"operatingCf":342294000,"quarter":1,"revenue":4256749000,"roc":14.08,"roe":15.45,"sharesOutstanding":107415000,"year":2025},{"capex":1241558000,"ebitMargin":31.35,"fcf":-942701000,"fcfMargin":-21.7,"grossMargin":42.76,"netDebt":-57670000,"netIncome":1257475000,"operatingCf":298857000,"quarter":2,"revenue":4343437000,"roc":13.61,"roe":14.71,"sharesOutstanding":107518000,"year":2025},{"capex":1011687000,"ebitMargin":29.81,"fcf":614521000,"fcfMargin":12.17,"grossMargin":40.05,"netDebt":-1100258000,"netIncome":1400462000,"operatingCf":1626208000,"quarter":3,"revenue":5050625000,"roc":14.52,"roe":15.53,"sharesOutstanding":107538000,"year":2025},{"capex":869875000,"ebitMargin":30.59,"fcf":1187229999,"fcfMargin":22.75,"grossMargin":40.62,"netDebt":-2304942000,"netIncome":1528229000,"operatingCf":2057105000,"quarter":4,"revenue":5219376000,"roc":14.43,"roe":16.02,"sharesOutstanding":107655000,"year":2025},{"capex":782438000,"ebitMargin":31.76,"fcf":1667782999,"fcfMargin":30.78,"grossMargin":41.74,"netDebt":-1937203000,"netIncome":1665313000,"operatingCf":2450221000,"quarter":1,"revenue":5419048000,"roc":15.44,"roe":16.86,"sharesOutstanding":107623000,"year":2026},{"capex":655624000,"ebitMargin":33.65,"fcf":1500118999,"fcfMargin":27.89,"grossMargin":44.02,"netDebt":-1494269000,"netIncome":1746014000,"operatingCf":2155743000,"quarter":2,"revenue":5378071000,"roc":16.05,"roe":16.92,"sharesOutstanding":107732000,"year":2026}]}