{"annual":[{"capex":10608000,"ebitMargin":-18.47,"fcf":-23160000,"fcfMargin":-8.78,"grossMargin":50.5,"netDebt":54814000,"netIncome":-73520000,"operatingCf":-12552000,"revenue":263893000,"roc":-23.21,"roe":-215.91,"sharesOutstanding":56785646,"year":2015},{"capex":22115000,"ebitMargin":-2.92,"fcf":-6204000,"fcfMargin":-1.69,"grossMargin":57.52,"netDebt":195863000,"netIncome":-28879000,"operatingCf":15911000,"revenue":366989000,"roc":-2.67,"roe":-45.73,"sharesOutstanding":57251377,"year":2016},{"capex":77226000,"ebitMargin":-1.59,"fcf":-36019000,"fcfMargin":-7.77,"grossMargin":59.76,"netDebt":126117000,"netIncome":-26831000,"operatingCf":41300000,"revenue":463768000,"roc":-1.01,"roe":-16.93,"sharesOutstanding":58003434,"year":2017},{"capex":162354000,"ebitMargin":4.86,"fcf":-126455000,"fcfMargin":-22.43,"grossMargin":65.65,"netDebt":478072000,"netIncome":3292000,"operatingCf":35900000,"revenue":563823000,"roc":3.37,"roe":1.55,"sharesOutstanding":61008000,"year":2018},{"capex":170900000,"ebitMargin":6.77,"fcf":-72500000,"fcfMargin":-9.82,"grossMargin":65.06,"netDebt":511800000,"netIncome":11600000,"operatingCf":98400000,"revenue":738200000,"roc":5.08,"roe":15.28,"sharesOutstanding":62304348,"year":2019},{"capex":166500000,"ebitMargin":5.69,"fcf":-82500000,"fcfMargin":-9.12,"grossMargin":64.39,"netDebt":96100000,"netIncome":6800000,"operatingCf":84000000,"revenue":904400000,"roc":3.09,"roe":1.13,"sharesOutstanding":65946000,"year":2020},{"capex":122700000,"ebitMargin":11.47,"fcf":-190800000,"fcfMargin":-17.36,"grossMargin":68.45,"netDebt":457200000,"netIncome":16800000,"operatingCf":-68100000,"revenue":1098800000,"roc":6.92,"roe":3.02,"sharesOutstanding":68579000,"year":2021},{"capex":157300000,"ebitMargin":2.88,"fcf":-38300000,"fcfMargin":-2.93,"grossMargin":61.72,"netDebt":808900000,"netIncome":4600000,"operatingCf":119000000,"revenue":1305300000,"roc":1.99,"roe":0.97,"sharesOutstanding":69910000,"year":2022},{"capex":75600000,"ebitMargin":12.96,"fcf":70100000,"fcfMargin":4.13,"grossMargin":68.35,"netDebt":798100000,"netIncome":206300000,"operatingCf":145700000,"revenue":1697100000,"roc":10.29,"roe":28.16,"sharesOutstanding":73633000,"year":2023},{"capex":124900000,"ebitMargin":14.91,"fcf":305400000,"fcfMargin":14.74,"grossMargin":69.79,"netDebt":468600000,"netIncome":418300000,"operatingCf":430300000,"revenue":2071600000,"roc":12.07,"roe":34.52,"sharesOutstanding":73890000,"year":2024},{"capex":191600000,"ebitMargin":17.5,"fcf":377700000,"fcfMargin":13.95,"grossMargin":71.63,"netDebt":334700000,"netIncome":247100000,"operatingCf":569300000,"revenue":2708100000,"roc":18.87,"roe":16.31,"sharesOutstanding":71886000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":3.83,"roeAvg5y":16.59,"yearsAvailable":20},"quarterly":[{"capex":75200000,"ebitMargin":15.42,"fcf":246900000,"fcfMargin":12.45,"grossMargin":69.36,"netDebt":495700000,"netIncome":420900000,"operatingCf":318100000,"quarter":3,"revenue":1983900000,"roc":12.14,"roe":37.65,"sharesOutstanding":73951000,"year":2024},{"capex":129200000,"ebitMargin":14.91,"fcf":291400000,"fcfMargin":14.07,"grossMargin":69.79,"netDebt":468600000,"netIncome":418300000,"operatingCf":420600000,"quarter":4,"revenue":2071600000,"roc":12.07,"roe":34.52,"sharesOutstanding":74079000,"year":2024},{"capex":117500000,"ebitMargin":15.49,"fcf":279300000,"fcfMargin":12.7,"grossMargin":70.39,"netDebt":412300000,"netIncome":402200000,"operatingCf":396800000,"quarter":1,"revenue":2198900000,"roc":11.37,"roe":30.22,"sharesOutstanding":74111000,"year":2025},{"capex":118200000,"ebitMargin":17.26,"fcf":388300000,"fcfMargin":16.46,"grossMargin":70.74,"netDebt":424500000,"netIncome":236100000,"operatingCf":506500000,"quarter":2,"revenue":2359500000,"roc":16.56,"roe":16.14,"sharesOutstanding":70641000,"year":2025},{"capex":112500000,"ebitMargin":17.32,"fcf":421200000,"fcfMargin":16.7,"grossMargin":71.46,"netDebt":273900000,"netIncome":246200000,"operatingCf":533700000,"quarter":3,"revenue":2521900000,"roc":18.34,"roe":17.79,"sharesOutstanding":70661000,"year":2025},{"capex":191600000,"ebitMargin":17.5,"fcf":377700000,"fcfMargin":13.95,"grossMargin":71.63,"netDebt":334700000,"netIncome":247100000,"operatingCf":569300000,"quarter":4,"revenue":2708200000,"roc":18.88,"roe":16.31,"sharesOutstanding":70667000,"year":2025},{"capex":207100000,"ebitMargin":17.48,"fcf":412200000,"fcfMargin":14.21,"grossMargin":71.01,"netDebt":467700000,"netIncome":302800000,"operatingCf":619300000,"quarter":1,"revenue":2900900000,"roc":22.06,"roe":23.25,"sharesOutstanding":70202000,"year":2026},{"capex":212900000,"ebitMargin":16.89,"fcf":298300000,"fcfMargin":9.77,"grossMargin":71.08,"netDebt":413500000,"netIncome":375300000,"operatingCf":511200000,"quarter":2,"revenue":3053500000,"roc":21.31,"roe":26.39,"sharesOutstanding":69403000,"year":2026}]}