{"annual":[{"capex":21036000,"ebitMargin":-8.65,"fcf":-5280000,"fcfMargin":-2.57,"grossMargin":54.12,"netDebt":-98751000,"netIncome":-18790000,"operatingCf":15756000,"revenue":205233000,"roc":-8.6,"roe":-9.62,"sharesOutstanding":617160650,"year":2015},{"capex":26236000,"ebitMargin":-9.55,"fcf":-12219000,"fcfMargin":-3.14,"grossMargin":53.81,"netDebt":-70074000,"netIncome":-35355000,"operatingCf":14017000,"revenue":389330000,"roc":-8.76,"roe":-8.61,"sharesOutstanding":839885970,"year":2016},{"capex":24262000,"ebitMargin":-7.3,"fcf":-16361000,"fcfMargin":-2.43,"grossMargin":56.48,"netDebt":-125223000,"netIncome":-39995000,"operatingCf":7901000,"revenue":673304000,"roc":-4.82,"roe":-4,"sharesOutstanding":957748970,"year":2017},{"capex":41545000,"ebitMargin":-8.56,"fcf":-32221000,"fcfMargin":-3,"grossMargin":55.56,"netDebt":-385815000,"netIncome":-64553000,"operatingCf":9324000,"revenue":1073229000,"roc":-4.34,"roe":-3.09,"sharesOutstanding":1056718390,"year":2018},{"capex":62397000,"ebitMargin":-8.94,"fcf":8218000,"fcfMargin":0.52,"grossMargin":54.85,"netDebt":-498209000,"netIncome":-124842000,"operatingCf":70615000,"revenue":1578173000,"roc":-4.45,"roe":-4.14,"sharesOutstanding":1130264240,"year":2019},{"capex":41995000,"ebitMargin":3.08,"fcf":382963000,"fcfMargin":13.07,"grossMargin":52.62,"netDebt":-1790702000,"netIncome":319509000,"operatingCf":424958000,"revenue":2929491000,"roc":1.23,"roe":4.99,"sharesOutstanding":1234632740,"year":2020},{"capex":50788000,"ebitMargin":5.83,"fcf":453640000,"fcfMargin":9.84,"grossMargin":53.8,"netDebt":-1329505000,"netIncome":2914659000,"operatingCf":504428000,"revenue":4611856000,"roc":2.13,"roe":26.18,"sharesOutstanding":1273647350,"year":2021},{"capex":50018000,"ebitMargin":-14.68,"fcf":-186000000,"fcfMargin":-3.32,"grossMargin":49.18,"netDebt":-252720000,"netIncome":-3460000000,"operatingCf":-136000000,"revenue":5600000000,"roc":-8.3,"roe":-42,"sharesOutstanding":1266268155,"year":2022},{"capex":39000000,"ebitMargin":3.68,"fcf":905000000,"fcfMargin":12.82,"grossMargin":49.79,"netDebt":-263000000,"netIncome":132000000,"operatingCf":944000000,"revenue":7060000000,"roc":2.5,"roe":1.46,"sharesOutstanding":1295511385,"year":2023},{"capex":19000000,"ebitMargin":12.11,"fcf":1597000000,"fcfMargin":17.98,"grossMargin":50.36,"netDebt":-372000000,"netIncome":2019000000,"operatingCf":1616000000,"revenue":8880000000,"roc":8.98,"roe":17.47,"sharesOutstanding":1301510000,"year":2024},{"capex":26455144,"ebitMargin":16.36,"fcf":2042133604,"fcfMargin":17.37,"grossMargin":47.88,"netDebt":-1346000000,"netIncome":1252549000,"operatingCf":2068588749,"revenue":11758294000,"roc":13.95,"roe":9.3,"sharesOutstanding":1304953000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":91.15,"roeAvg10y":-0.24,"roeAvg5y":2.48,"yearsAvailable":14},"quarterly":[{"capex":16992828,"ebitMargin":10.95,"fcf":1431268828,"fcfMargin":17.43,"grossMargin":50.92,"netDebt":-366000000,"netIncome":1383000000,"operatingCf":1449000000,"quarter":3,"revenue":8212000000,"roc":7.88,"roe":13.67,"sharesOutstanding":1301600656,"year":2024},{"capex":18992828,"ebitMargin":12.11,"fcf":1596268828,"fcfMargin":17.98,"grossMargin":50.36,"netDebt":-372000000,"netIncome":2019000000,"operatingCf":1616000000,"quarter":4,"revenue":8880000000,"roc":8.98,"roe":17.47,"sharesOutstanding":1304787933,"year":2024},{"capex":16992828,"ebitMargin":12.71,"fcf":1727268828,"fcfMargin":18.42,"grossMargin":49.94,"netDebt":-171000000,"netIncome":1610000000,"operatingCf":1745000000,"quarter":1,"revenue":9379000000,"roc":10.46,"roe":14.57,"sharesOutstanding":1297163899,"year":2025},{"capex":16000000,"ebitMargin":12.4,"fcf":1817000000,"fcfMargin":18.14,"grossMargin":49.34,"netDebt":-403000000,"netIncome":2345000000,"operatingCf":1833000000,"quarter":2,"revenue":10014000000,"roc":9.95,"roe":19.34,"sharesOutstanding":1308993838,"year":2025},{"capex":20000000,"ebitMargin":12.17,"fcf":1903000000,"fcfMargin":17.79,"grossMargin":48.75,"netDebt":-1299000000,"netIncome":1781000000,"operatingCf":1923000000,"quarter":3,"revenue":10696000000,"roc":10.15,"roe":14.24,"sharesOutstanding":1312872709,"year":2025},{"capex":26165818,"ebitMargin":13.72,"fcf":2018770499,"fcfMargin":17.38,"grossMargin":48.03,"netDebt":-1346000000,"netIncome":1242420854,"operatingCf":2044936318,"quarter":4,"revenue":11612443308,"roc":11.55,"roe":9.22,"sharesOutstanding":1303904300,"year":2025},{"capex":27083869,"ebitMargin":15.21,"fcf":2123969150,"fcfMargin":17.17,"grossMargin":47.89,"netDebt":-1669000000,"netIncome":1352943090,"operatingCf":2151053021,"quarter":1,"revenue":12370488941,"roc":14.76,"roe":10.82,"sharesOutstanding":1303357874,"year":2026},{"capex":25083869,"ebitMargin":16.72,"fcf":2355969150,"fcfMargin":17.75,"grossMargin":47.69,"netDebt":-1478000000,"netIncome":1948943090,"operatingCf":2381053021,"quarter":2,"revenue":13273488941,"roc":17.06,"roe":15.37,"sharesOutstanding":1297940958,"year":2026}]}