{"annual":[{"capex":13004000,"ebitMargin":-104.71,"fcf":-52016000,"fcfMargin":-8.74,"grossMargin":72.22,"netDebt":-1116342000,"netIncome":-580027000,"operatingCf":-39012000,"revenue":595409000,"roc":-69.34,"roe":null,"sharesOutstanding":716027000,"year":2018},{"capex":13096000,"ebitMargin":-77.63,"fcf":-178311000,"fcfMargin":-24.01,"grossMargin":67.36,"netDebt":-683089000,"netIncome":-579646000,"operatingCf":-165215000,"revenue":742555000,"roc":-66.61,"roe":null,"sharesOutstanding":716027000,"year":2019},{"capex":12236000,"ebitMargin":-107.41,"fcf":-308844000,"fcfMargin":-28.26,"grossMargin":67.74,"netDebt":-1554467000,"netIncome":-1166391000,"operatingCf":-296608000,"revenue":1092673000,"roc":-56.25,"roe":-76.61,"sharesOutstanding":979330067,"year":2020},{"capex":12627000,"ebitMargin":-26.66,"fcf":321224000,"fcfMargin":20.83,"grossMargin":77.99,"netDebt":-2030601000,"netIncome":-520379000,"operatingCf":333851000,"revenue":1541889000,"roc":-15.89,"roe":-22.71,"sharesOutstanding":1923617000,"year":2021},{"capex":40027000,"ebitMargin":-8.46,"fcf":183710000,"fcfMargin":9.64,"grossMargin":78.56,"netDebt":-2349136000,"netIncome":-373705000,"operatingCf":223737000,"revenue":1905871000,"roc":-5.61,"roe":-14.14,"sharesOutstanding":2063793000,"year":2022},{"capex":15114000,"ebitMargin":5.39,"fcf":697069000,"fcfMargin":31.33,"grossMargin":80.62,"netDebt":-602025000,"netIncome":209825000,"operatingCf":712183000,"revenue":2225012000,"roc":3.18,"roe":5.89,"sharesOutstanding":2297927000,"year":2023},{"capex":12634000,"ebitMargin":10.83,"fcf":1141231000,"fcfMargin":39.83,"grossMargin":80.25,"netDebt":-1859305000,"netIncome":462190000,"operatingCf":1153865000,"revenue":2865507000,"roc":5.81,"roe":9.24,"sharesOutstanding":2450818000,"year":2024},{"capex":33882000,"ebitMargin":31.59,"fcf":2100591000,"fcfMargin":46.94,"grossMargin":82.37,"netDebt":-1194458000,"netIncome":1625033000,"operatingCf":2134473000,"revenue":4475446000,"roc":18.3,"roe":22,"sharesOutstanding":2565197000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":171.84,"roeAvg10y":null,"roeAvg5y":0.05,"yearsAvailable":8},"quarterly":[{"capex":14388000,"ebitMargin":13.8,"fcf":980322000,"fcfMargin":37.04,"grossMargin":81.1,"netDebt":-513795000,"netIncome":476572000,"operatingCf":994710000,"quarter":3,"revenue":2646338000,"roc":7.57,"roe":10.59,"sharesOutstanding":2459589000,"year":2024},{"capex":12634000,"ebitMargin":10.83,"fcf":1141231000,"fcfMargin":39.83,"grossMargin":80.25,"netDebt":-1859305000,"netIncome":462190000,"operatingCf":1153865000,"quarter":4,"revenue":2865507000,"roc":5.81,"roe":9.24,"sharesOutstanding":2528279000,"year":2024},{"capex":16154000,"ebitMargin":13.02,"fcf":1318395000,"fcfMargin":42.32,"grossMargin":80.01,"netDebt":-748868000,"netIncome":570691000,"operatingCf":1334549000,"quarter":1,"revenue":3115024000,"roc":7.03,"roe":10.52,"sharesOutstanding":2552818000,"year":2025},{"capex":20909000,"ebitMargin":16.55,"fcf":1708704000,"fcfMargin":49.66,"grossMargin":80.03,"netDebt":-691735000,"netIncome":763292000,"operatingCf":1728613000,"quarter":2,"revenue":3440587000,"roc":9.07,"roe":12.87,"sharesOutstanding":2562912000,"year":2025},{"capex":23716000,"ebitMargin":21.81,"fcf":1794789000,"fcfMargin":46.07,"grossMargin":80.81,"netDebt":-1380531000,"netIncome":1095366000,"operatingCf":1816505000,"quarter":3,"revenue":3896163000,"roc":12.25,"roe":16.62,"sharesOutstanding":2562367000,"year":2025},{"capex":33882000,"ebitMargin":31.59,"fcf":2101591000,"fcfMargin":46.96,"grossMargin":82.37,"netDebt":-1194458000,"netIncome":1625033000,"operatingCf":2133473000,"quarter":4,"revenue":4475446000,"roc":18.3,"roe":22,"sharesOutstanding":2573497000,"year":2025},{"capex":35099000,"ebitMargin":38.13,"fcf":2689276000,"fcfMargin":51.48,"grossMargin":84.07,"netDebt":-2079654000,"netIncome":2281529000,"operatingCf":2722375000,"quarter":1,"revenue":5224174000,"roc":22.59,"roe":27,"sharesOutstanding":2570924000,"year":2026},{"capex":42019000,"ebitMargin":42.8,"fcf":3359272000,"fcfMargin":54.57,"grossMargin":84.8,"netDebt":-1818647000,"netIncome":3016692000,"operatingCf":3400291000,"quarter":2,"revenue":6155941000,"roc":25.98,"roe":30.86,"sharesOutstanding":2569826000,"year":2026}]}