{"annual":[{"capex":154758000,"ebitMargin":1.81,"fcf":153096000,"fcfMargin":2.11,"grossMargin":28.28,"netDebt":741889000,"netIncome":-32508000,"operatingCf":307854000,"revenue":7245731000,"roc":3.24,"roe":-1.9,"sharesOutstanding":200973485,"year":2015},{"capex":180061000,"ebitMargin":2.49,"fcf":418678000,"fcfMargin":5.35,"grossMargin":27.95,"netDebt":786462000,"netIncome":2942000,"operatingCf":598739000,"revenue":7826336000,"roc":4.53,"roe":0.17,"sharesOutstanding":202076243,"year":2016},{"capex":249412000,"ebitMargin":0.94,"fcf":374110000,"fcfMargin":3.86,"grossMargin":25.86,"netDebt":474637000,"netIncome":-6015000,"operatingCf":623522000,"revenue":9687222000,"roc":2.33,"roe":-0.36,"sharesOutstanding":204923740,"year":2017},{"capex":275463000,"ebitMargin":2.53,"fcf":666123000,"fcfMargin":6.17,"grossMargin":26.14,"netDebt":443480000,"netIncome":60249000,"operatingCf":941586000,"revenue":10787800000,"roc":5.74,"roe":3.6,"sharesOutstanding":207441468,"year":2018},{"capex":365827000,"ebitMargin":2.81,"fcf":103956000,"fcfMargin":0.9,"grossMargin":26.68,"netDebt":2457076000,"netIncome":69889000,"operatingCf":469783000,"revenue":11547969000,"roc":4.73,"roe":3.65,"sharesOutstanding":210082696,"year":2019},{"capex":222609000,"ebitMargin":-88.83,"fcf":-1305997000,"fcfMargin":-70.17,"grossMargin":24.65,"netDebt":4137839000,"netIncome":-1724535000,"operatingCf":-1083388000,"revenue":1861178000,"roc":-24.34,"roe":-1243.38,"sharesOutstanding":212270944,"year":2020},{"capex":159834000,"ebitMargin":-6.67,"fcf":1620734000,"fcfMargin":25.86,"grossMargin":30.51,"netDebt":2575788000,"netIncome":-650904000,"operatingCf":1780568000,"revenue":6268447000,"roc":-5.54,"roe":-179.08,"sharesOutstanding":217190862,"year":2021},{"capex":353286000,"ebitMargin":4.33,"fcf":1481761000,"fcfMargin":8.88,"grossMargin":25.98,"netDebt":2091799000,"netIncome":266440000,"operatingCf":1835047000,"revenue":16681254000,"roc":8.85,"roe":34.89,"sharesOutstanding":231556866,"year":2022},{"capex":475257000,"ebitMargin":4.77,"fcf":887717000,"fcfMargin":3.91,"grossMargin":24.09,"netDebt":2206233000,"netIncome":556893000,"operatingCf":1362974000,"revenue":22726317000,"roc":11.9,"roe":37.61,"sharesOutstanding":230977326,"year":2023},{"capex":675156000,"ebitMargin":3.56,"fcf":1050019000,"fcfMargin":4.53,"grossMargin":25.17,"netDebt":2176317000,"netIncome":896287000,"operatingCf":1725175000,"revenue":23155625000,"roc":8.02,"roe":46.07,"sharesOutstanding":236352449,"year":2024},{"capex":1090337000,"ebitMargin":5.89,"fcf":304979000,"fcfMargin":1.21,"grossMargin":23.01,"netDebt":5334374000,"netIncome":495972000,"operatingCf":1395316000,"revenue":25201406000,"roc":12.49,"roe":27.27,"sharesOutstanding":231844300,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.4,"fcfCagr5y":7.68,"roeAvg10y":-126.96,"roeAvg5y":-6.65,"yearsAvailable":20},"quarterly":[{"capex":633862000,"ebitMargin":4.21,"fcf":654543000,"fcfMargin":2.81,"grossMargin":24.84,"netDebt":2698905000,"netIncome":484572000,"operatingCf":1288405000,"quarter":3,"revenue":23312973000,"roc":9.76,"roe":24.8,"sharesOutstanding":245319968,"year":2024},{"capex":675156000,"ebitMargin":3.56,"fcf":1050019000,"fcfMargin":4.53,"grossMargin":25.17,"netDebt":2176317000,"netIncome":896287000,"operatingCf":1725175000,"quarter":4,"revenue":23155625000,"roc":8.02,"roe":109.44,"sharesOutstanding":236352449,"year":2024},{"capex":721026000,"ebitMargin":4.31,"fcf":1336530000,"fcfMargin":5.88,"grossMargin":25.54,"netDebt":1135696000,"netIncome":973965000,"operatingCf":2057556000,"quarter":1,"revenue":22738213000,"roc":9.51,"roe":46.17,"sharesOutstanding":231220841,"year":2025},{"capex":796479000,"ebitMargin":4.22,"fcf":1072464000,"fcfMargin":4.52,"grossMargin":25.24,"netDebt":1362669000,"netIncome":919406000,"operatingCf":1868943000,"quarter":2,"revenue":23721438000,"roc":10.33,"roe":39.88,"sharesOutstanding":234417428,"year":2025},{"capex":905618000,"ebitMargin":4.7,"fcf":1588551000,"fcfMargin":6.47,"grossMargin":46.18,"netDebt":2638153000,"netIncome":899059000,"operatingCf":2494169000,"quarter":3,"revenue":24569494000,"roc":10.88,"roe":45.37,"sharesOutstanding":234752332,"year":2025},{"capex":1090342000,"ebitMargin":5.43,"fcf":304974000,"fcfMargin":1.21,"grossMargin":45.4,"netDebt":5334374000,"netIncome":495972000,"operatingCf":1395316000,"quarter":4,"revenue":25201406000,"roc":11.51,"roe":27.27,"sharesOutstanding":235421446,"year":2025},{"capex":1207724000,"ebitMargin":3.42,"fcf":1205176000,"fcfMargin":4.71,"grossMargin":45.41,"netDebt":1505556000,"netIncome":83665000,"operatingCf":2412900000,"quarter":1,"revenue":25612318000,"roc":8.23,"roe":null,"sharesOutstanding":232400991,"year":2026},{"capex":1233832000,"ebitMargin":3.44,"fcf":1374870000,"fcfMargin":5.23,"grossMargin":44.82,"netDebt":2210763000,"netIncome":134700000,"operatingCf":2608702000,"quarter":2,"revenue":26272535000,"roc":8.51,"roe":163.61,"sharesOutstanding":244036331,"year":2026}]}