{"annual":[{"capex":265378000,"ebitMargin":-79.28,"fcf":120026000,"fcfMargin":11.5,"grossMargin":-13.11,"netDebt":16210157000,"netIncome":488482000,"operatingCf":385404000,"revenue":1043768000,"roc":-1.2,"roe":0.99,"sharesOutstanding":482699194,"year":2015},{"capex":64785000,"ebitMargin":16.89,"fcf":-1506005000,"fcfMargin":-73.82,"grossMargin":47.85,"netDebt":16035173000,"netIncome":309307000,"operatingCf":-1441220000,"revenue":2040018000,"roc":0.94,"roe":1.81,"sharesOutstanding":483431048,"year":2016},{"capex":98122000,"ebitMargin":34.31,"fcf":-3630288000,"fcfMargin":-102.05,"grossMargin":52.34,"netDebt":19317172000,"netIncome":1018305000,"operatingCf":-3532166000,"revenue":3557280000,"roc":2.84,"roe":4.93,"sharesOutstanding":506288971,"year":2017},{"capex":105227000,"ebitMargin":12.79,"fcf":-7711702000,"fcfMargin":-321.88,"grossMargin":42.64,"netDebt":20589905000,"netIncome":1131063000,"operatingCf":-7606475000,"revenue":2395836000,"roc":0.63,"roe":4.46,"sharesOutstanding":533707039,"year":2018},{"capex":207362000,"ebitMargin":31.09,"fcf":-5889517000,"fcfMargin":-139.53,"grossMargin":49.85,"netDebt":24666571000,"netIncome":2005049000,"operatingCf":-5682155000,"revenue":4220900000,"roc":2.25,"roe":6.57,"sharesOutstanding":557687512,"year":2019},{"capex":153386000,"ebitMargin":30.67,"fcf":-6107079000,"fcfMargin":-144.34,"grossMargin":49.12,"netDebt":28060587000,"netIncome":2002509000,"operatingCf":-5953693000,"revenue":4230891000,"roc":1.7,"roe":4.91,"sharesOutstanding":583685352,"year":2020},{"capex":102049000,"ebitMargin":30.75,"fcf":-7278757000,"fcfMargin":-45.19,"grossMargin":42.81,"netDebt":29498620000,"netIncome":4732406000,"operatingCf":-7176708000,"revenue":16105827000,"roc":2.12,"roe":26.92,"sharesOutstanding":633093000,"year":2021},{"capex":85056000,"ebitMargin":-6.21,"fcf":-5364315000,"fcfMargin":-96.39,"grossMargin":36.06,"netDebt":31251441000,"netIncome":-521664000,"operatingCf":-5279259000,"revenue":5565056000,"roc":-0.14,"roe":-2.77,"sharesOutstanding":749504970,"year":2022},{"capex":108393000,"ebitMargin":14.93,"fcf":-1602205000,"fcfMargin":-11.19,"grossMargin":33.94,"netDebt":29039012000,"netIncome":3732261000,"operatingCf":-1493812000,"revenue":14322870000,"roc":0.77,"roe":16.33,"sharesOutstanding":911787000,"year":2023},{"capex":141536000,"ebitMargin":4.28,"fcf":6508342000,"fcfMargin":30.08,"grossMargin":17.75,"netDebt":35937947000,"netIncome":3076245000,"operatingCf":6649878000,"revenue":21640288000,"roc":0.3,"roe":13.01,"sharesOutstanding":938905000,"year":2024},{"capex":160765000,"ebitMargin":2.55,"fcf":316995000,"fcfMargin":1.65,"grossMargin":18,"netDebt":54759678000,"netIncome":2370463000,"operatingCf":477760000,"revenue":19207544000,"roc":0.12,"roe":7.67,"sharesOutstanding":955757000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":8.38,"roeAvg5y":12.23,"yearsAvailable":19},"quarterly":[{"capex":117581000,"ebitMargin":4.36,"fcf":7751076000,"fcfMargin":33.98,"grossMargin":17.58,"netDebt":36089916000,"netIncome":2991119000,"operatingCf":7868657000,"quarter":3,"revenue":22812654000,"roc":0.33,"roe":12.42,"sharesOutstanding":941967479,"year":2024},{"capex":141536000,"ebitMargin":4.28,"fcf":6508342000,"fcfMargin":30.08,"grossMargin":17.75,"netDebt":35937947000,"netIncome":3076245000,"operatingCf":6649878000,"quarter":4,"revenue":21640288000,"roc":0.3,"roe":13.01,"sharesOutstanding":956267561,"year":2024},{"capex":145087000,"ebitMargin":-0.81,"fcf":7527084000,"fcfMargin":49.87,"grossMargin":18.09,"netDebt":32804371000,"netIncome":2208107000,"operatingCf":7672171000,"quarter":1,"revenue":15094630000,"roc":-0.04,"roe":8.04,"sharesOutstanding":888246698,"year":2025},{"capex":185975000,"ebitMargin":-0.14,"fcf":4567110000,"fcfMargin":28.56,"grossMargin":17.53,"netDebt":34659907000,"netIncome":2050304000,"operatingCf":4753085000,"quarter":2,"revenue":15989488000,"roc":-0.01,"roe":7.27,"sharesOutstanding":954209566,"year":2025},{"capex":180096000,"ebitMargin":2.55,"fcf":5086340000,"fcfMargin":30.42,"grossMargin":19.52,"netDebt":32752749000,"netIncome":2350111000,"operatingCf":5266436000,"quarter":3,"revenue":16722880000,"roc":0.12,"roe":7.9,"sharesOutstanding":954209566,"year":2025},{"capex":160765000,"ebitMargin":2.55,"fcf":316995000,"fcfMargin":1.65,"grossMargin":18,"netDebt":54759678000,"netIncome":2370463000,"operatingCf":477760000,"quarter":4,"revenue":19207544000,"roc":0.12,"roe":7.67,"sharesOutstanding":955642900,"year":2025},{"capex":167343000,"ebitMargin":8.1,"fcf":-492639000,"fcfMargin":-2.41,"grossMargin":23.13,"netDebt":45530630000,"netIncome":2961616000,"operatingCf":-325296000,"quarter":1,"revenue":20405575000,"roc":0.4,"roe":9.71,"sharesOutstanding":954219620,"year":2026},{"capex":148556000,"ebitMargin":7.84,"fcf":2339924000,"fcfMargin":11.11,"grossMargin":22.49,"netDebt":39987965000,"netIncome":3151975000,"operatingCf":2488480000,"quarter":2,"revenue":21060036000,"roc":0.4,"roe":10.15,"sharesOutstanding":945581938,"year":2026}]}