{"annual":[{"capex":1614800000,"ebitMargin":15.76,"fcf":823000000,"fcfMargin":10.52,"grossMargin":28.45,"netDebt":5672600000,"netIncome":1277900000,"operatingCf":2437800000,"revenue":7824300000,"roc":9.01,"roe":17.63,"sharesOutstanding":217300000,"year":2015},{"capex":907700000,"ebitMargin":20.46,"fcf":1753000000,"fcfMargin":23.36,"grossMargin":31,"netDebt":3917700000,"netIncome":631100000,"operatingCf":2660700000,"revenue":7503700000,"roc":10.41,"roe":8.75,"sharesOutstanding":218300000,"year":2016},{"capex":1039700000,"ebitMargin":17.59,"fcf":528200000,"fcfMargin":6.45,"grossMargin":29.73,"netDebt":689200000,"netIncome":3000400000,"operatingCf":1567900000,"revenue":8187600000,"roc":9.01,"roe":29.75,"sharesOutstanding":219800000,"year":2017},{"capex":1568400000,"ebitMargin":22.01,"fcf":973500000,"fcfMargin":10.9,"grossMargin":30.69,"netDebt":1021300000,"netIncome":1497800000,"operatingCf":2541900000,"revenue":8930200000,"roc":11.67,"roe":13.8,"sharesOutstanding":220800000,"year":2018},{"capex":1989700000,"ebitMargin":24.04,"fcf":980200000,"fcfMargin":10.99,"grossMargin":33,"netDebt":1077300000,"netIncome":1760000000,"operatingCf":2969900000,"revenue":8918900000,"roc":12.52,"roe":15.92,"sharesOutstanding":221600000,"year":2019},{"capex":2509000000,"ebitMargin":25.27,"fcf":755700000,"fcfMargin":8.53,"grossMargin":33.85,"netDebt":3061300000,"netIncome":1886700000,"operatingCf":3264700000,"revenue":8856300000,"roc":9.83,"roe":15.62,"sharesOutstanding":222300000,"year":2020},{"capex":2464200000,"ebitMargin":22.1,"fcf":877700000,"fcfMargin":8.5,"grossMargin":30.39,"netDebt":3750300000,"netIncome":2099100000,"operatingCf":3341900000,"revenue":10323000000,"roc":9.48,"roe":15.5,"sharesOutstanding":222500000,"year":2021},{"capex":2926500000,"ebitMargin":18.42,"fcf":303700000,"fcfMargin":2.39,"grossMargin":26.46,"netDebt":5615900000,"netIncome":2256100000,"operatingCf":3230200000,"revenue":12698600000,"roc":9.86,"roe":17.16,"sharesOutstanding":222500000,"year":2022},{"capex":4626400000,"ebitMargin":19.8,"fcf":-1420100000,"fcfMargin":-11.27,"grossMargin":29.9,"netDebt":9414600000,"netIncome":2300200000,"operatingCf":3206300000,"revenue":12600000000,"roc":8.88,"roe":16.07,"sharesOutstanding":222700000,"year":2023},{"capex":6796700000,"ebitMargin":36.91,"fcf":-3150000000,"fcfMargin":-26.03,"grossMargin":32.49,"netDebt":12026400000,"netIncome":3828200000,"operatingCf":3646700000,"revenue":12100600000,"roc":12.62,"roe":22.47,"sharesOutstanding":222800000,"year":2024},{"capex":7022600000,"ebitMargin":-7.29,"fcf":-3765800000,"fcfMargin":-31.28,"grossMargin":31.41,"netDebt":16550200000,"netIncome":-394500000,"operatingCf":3248800000,"revenue":12037300000,"roc":-2.38,"roe":-2.63,"sharesOutstanding":222900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":15.24,"roeAvg5y":13.72,"yearsAvailable":20},"quarterly":[{"capex":6796700000,"ebitMargin":36.91,"fcf":-3150000000,"fcfMargin":-26.03,"grossMargin":32.5,"netDebt":12026400000,"netIncome":3828200000,"operatingCf":3646700000,"quarter":3,"revenue":12100100000,"roc":12.62,"roe":22.47,"sharesOutstanding":222800000,"year":2024},{"capex":7468800000,"ebitMargin":36.92,"fcf":-3637000000,"fcfMargin":-30.22,"grossMargin":32.54,"netDebt":13280100000,"netIncome":3836300000,"operatingCf":3831800000,"quarter":4,"revenue":12034500000,"roc":12.62,"roe":22.98,"sharesOutstanding":222900000,"year":2024},{"capex":7690900000,"ebitMargin":12.29,"fcf":-4332700000,"fcfMargin":-36.04,"grossMargin":31.94,"netDebt":15003900000,"netIncome":1533300000,"operatingCf":3358200000,"quarter":1,"revenue":12020500000,"roc":4.39,"roe":10.43,"sharesOutstanding":222700000,"year":2025},{"capex":7580100000,"ebitMargin":12.69,"fcf":-4627500000,"fcfMargin":-38.38,"grossMargin":31.87,"netDebt":16016700000,"netIncome":1550500000,"operatingCf":2952600000,"quarter":2,"revenue":12057900000,"roc":4.15,"roe":9.98,"sharesOutstanding":222900000,"year":2025},{"capex":7022600000,"ebitMargin":-7.29,"fcf":-3765800000,"fcfMargin":-31.28,"grossMargin":31.41,"netDebt":16550200000,"netIncome":-394500000,"operatingCf":3256800000,"quarter":3,"revenue":12037300000,"roc":-2.38,"roe":-2.63,"sharesOutstanding":222900000,"year":2025},{"capex":6156200000,"ebitMargin":-6.44,"fcf":-2810400000,"fcfMargin":-23.02,"grossMargin":31.63,"netDebt":17112400000,"netIncome":-333700000,"operatingCf":3345800000,"quarter":4,"revenue":12208300000,"roc":-2.08,"roe":-2.17,"sharesOutstanding":222900000,"year":2025},{"capex":5372300000,"ebitMargin":18.41,"fcf":-1250900000,"fcfMargin":-10.04,"grossMargin":31.98,"netDebt":17406900000,"netIncome":2107300000,"operatingCf":4121400000,"quarter":1,"revenue":12463900000,"roc":6.02,"roe":13.47,"sharesOutstanding":222900000,"year":2026},{"capex":4872200000,"ebitMargin":-4.71,"fcf":-301400000,"fcfMargin":-2.39,"grossMargin":32.06,"netDebt":17176800000,"netIncome":-47300000,"operatingCf":4570800000,"quarter":2,"revenue":12602200000,"roc":-1.65,"roe":-0.34,"sharesOutstanding":222800000,"year":2026}]}