{"annual":[{"capex":34000000,"ebitMargin":-0.02,"fcf":-25000,"fcfMargin":0,"grossMargin":29.76,"netDebt":null,"netIncome":-303420,"operatingCf":-25000,"revenue":1301850000,"roc":-1213.68,"roe":-1213.68,"sharesOutstanding":69000000,"year":2016},{"capex":36700000,"ebitMargin":0,"fcf":-86300000,"fcfMargin":-2.22,"grossMargin":33.84,"netDebt":2771600000,"netIncome":-1276,"operatingCf":-49600000,"revenue":3879400000,"roc":-5.38,"roe":-5.38,"sharesOutstanding":86250000,"year":2017},{"capex":64600000,"ebitMargin":-0.02,"fcf":4172749,"fcfMargin":0.1,"grossMargin":33.14,"netDebt":-835544,"netIncome":5030748,"operatingCf":-710388,"revenue":4285600000,"roc":-0.15,"roe":0.75,"sharesOutstanding":86250000,"year":2018},{"capex":70300000,"ebitMargin":5.03,"fcf":-12800000,"fcfMargin":-0.29,"grossMargin":29.87,"netDebt":3346800000,"netIncome":-140800000,"operatingCf":57500000,"revenue":4431200000,"roc":4.82,"roe":-20.76,"sharesOutstanding":118261955,"year":2019},{"capex":52700000,"ebitMargin":4.88,"fcf":156200000,"fcfMargin":3.57,"grossMargin":33.72,"netDebt":1767500000,"netIncome":-327300000,"operatingCf":208900000,"revenue":4370600000,"roc":6.41,"roe":-63.91,"sharesOutstanding":307076397,"year":2020},{"capex":84600000,"ebitMargin":5.2,"fcf":126300000,"fcfMargin":2.53,"grossMargin":30.47,"netDebt":2690800000,"netIncome":119600000,"operatingCf":210900000,"revenue":4998100000,"roc":5.11,"roe":8.44,"sharesOutstanding":355544632,"year":2021},{"capex":111000000,"ebitMargin":4,"fcf":-263800000,"fcfMargin":-4.63,"grossMargin":28.39,"netDebt":3107500000,"netIncome":76600000,"operatingCf":-152800000,"revenue":5691500000,"roc":4.38,"roe":5.31,"sharesOutstanding":378224051,"year":2022},{"capex":134600000,"ebitMargin":13.36,"fcf":765900000,"fcfMargin":11.16,"grossMargin":34.98,"netDebt":2346000000,"netIncome":460200000,"operatingCf":900500000,"revenue":6863200000,"roc":16.1,"roe":22.84,"sharesOutstanding":386226267,"year":2023},{"capex":184100000,"ebitMargin":17.25,"fcf":1135200000,"fcfMargin":14.17,"grossMargin":36.62,"netDebt":1917700000,"netIncome":495800000,"operatingCf":1319300000,"revenue":8011800000,"roc":22.9,"roe":20.37,"sharesOutstanding":386325058,"year":2024},{"capex":226400000,"ebitMargin":18.54,"fcf":1887400000,"fcfMargin":18.45,"grossMargin":36.32,"netDebt":1499500000,"netIncome":1332800000,"operatingCf":2113800000,"revenue":10229900000,"roc":24.29,"roe":33.82,"sharesOutstanding":390652824,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":487.32,"roeAvg10y":-121.22,"roeAvg5y":18.15,"yearsAvailable":10},"quarterly":[{"capex":184100000,"ebitMargin":17.09,"fcf":1135200000,"fcfMargin":14.17,"grossMargin":36.62,"netDebt":1917700000,"netIncome":495800000,"operatingCf":1319300000,"quarter":4,"revenue":8011800000,"roc":22.69,"roe":20.37,"sharesOutstanding":386473586,"year":2024},{"capex":186400000,"ebitMargin":17.37,"fcf":1298700000,"fcfMargin":15.44,"grossMargin":36.32,"netDebt":1676700000,"netIncome":666200000,"operatingCf":1485100000,"quarter":1,"revenue":8408700000,"roc":23.31,"roe":24.98,"sharesOutstanding":390109650,"year":2025},{"capex":187300000,"ebitMargin":17.28,"fcf":1239200000,"fcfMargin":13.63,"grossMargin":35.29,"netDebt":1539600000,"netIncome":812300000,"operatingCf":1426500000,"quarter":2,"revenue":9094000000,"roc":23.14,"roe":25.99,"sharesOutstanding":389846827,"year":2025},{"capex":194800000,"ebitMargin":18.03,"fcf":1365300000,"fcfMargin":14.08,"grossMargin":35.72,"netDebt":1817900000,"netIncome":1034200000,"operatingCf":1560100000,"quarter":3,"revenue":9696300000,"roc":24.15,"roe":29.48,"sharesOutstanding":390257902,"year":2025},{"capex":226400000,"ebitMargin":18.54,"fcf":1887400000,"fcfMargin":18.45,"grossMargin":36.32,"netDebt":1499500000,"netIncome":1332800000,"operatingCf":2113800000,"quarter":4,"revenue":10229900000,"roc":24.29,"roe":33.82,"sharesOutstanding":391671334,"year":2025},{"capex":301600000,"ebitMargin":18.77,"fcf":2275700000,"fcfMargin":20.99,"grossMargin":37.15,"netDebt":1114300000,"netIncome":1558400000,"operatingCf":2577300000,"quarter":1,"revenue":10843400000,"roc":25.26,"roe":36.71,"sharesOutstanding":392128170,"year":2026},{"capex":430200000,"ebitMargin":19.4,"fcf":2924000000,"fcfMargin":25.47,"grossMargin":38.04,"netDebt":527600000,"netIncome":1732000000,"operatingCf":3354200000,"quarter":2,"revenue":11479600000,"roc":25.72,"roe":36.4,"sharesOutstanding":392746991,"year":2026},{"capex":522600000,"ebitMargin":20.3,"fcf":3116900000,"fcfMargin":23.76,"grossMargin":38.12,"netDebt":-244700000,"netIncome":2098000000,"operatingCf":3639500000,"quarter":3,"revenue":13116600000,"roc":28.13,"roe":38.13,"sharesOutstanding":392682064,"year":2026}]}