{"annual":[{"capex":99000000,"ebitMargin":8.11,"fcf":553600000,"fcfMargin":10.27,"grossMargin":29.89,"netDebt":1976600000,"netIncome":356800000,"operatingCf":652600000,"revenue":5392400000,"roc":6.5,"roe":9.81,"sharesOutstanding":173215000,"year":2015},{"capex":217800000,"ebitMargin":8.37,"fcf":404300000,"fcfMargin":7.12,"grossMargin":28.21,"netDebt":2302700000,"netIncome":396800000,"operatingCf":622100000,"revenue":5680500000,"roc":6.91,"roe":11.03,"sharesOutstanding":178387000,"year":2016},{"capex":129200000,"ebitMargin":8.19,"fcf":725000000,"fcfMargin":11.61,"grossMargin":27.64,"netDebt":2451800000,"netIncome":481300000,"operatingCf":854200000,"revenue":6245600000,"roc":6.4,"roe":11.72,"sharesOutstanding":182115000,"year":2017},{"capex":124400000,"ebitMargin":8.91,"fcf":640700000,"fcfMargin":9.25,"grossMargin":28.02,"netDebt":3003200000,"netIncome":633500000,"operatingCf":765100000,"revenue":6923800000,"roc":7.14,"roe":14.08,"sharesOutstanding":186164000,"year":2018},{"capex":138800000,"ebitMargin":10.48,"fcf":980400000,"fcfMargin":13.77,"grossMargin":32.15,"netDebt":4342800000,"netIncome":668800000,"operatingCf":1119200000,"revenue":7119700000,"roc":6.96,"roe":12.97,"sharesOutstanding":190100000,"year":2019},{"capex":99300000,"ebitMargin":14.3,"fcf":1653200000,"fcfMargin":23.61,"grossMargin":35.74,"netDebt":4200900000,"netIncome":818800000,"operatingCf":1752500000,"revenue":7003600000,"roc":8.21,"roe":13.24,"sharesOutstanding":195000000,"year":2020},{"capex":128600000,"ebitMargin":17.94,"fcf":1575500000,"fcfMargin":19.19,"grossMargin":36.25,"netDebt":6190300000,"netIncome":906800000,"operatingCf":1704100000,"revenue":8209400000,"roc":8.87,"roe":10.66,"sharesOutstanding":207300000,"year":2021},{"capex":182700000,"ebitMargin":20.47,"fcf":1942700000,"fcfMargin":22.72,"grossMargin":42.07,"netDebt":5676700000,"netIncome":1114200000,"operatingCf":2125400000,"revenue":8550600000,"roc":10.28,"roe":12.19,"sharesOutstanding":214700000,"year":2022},{"capex":193600000,"ebitMargin":18.46,"fcf":1838100000,"fcfMargin":18.25,"grossMargin":42.15,"netDebt":7345700000,"netIncome":969500000,"operatingCf":2031700000,"revenue":10071900000,"roc":9.05,"roe":9,"sharesOutstanding":219300000,"year":2023},{"capex":141900000,"ebitMargin":19.75,"fcf":2441000000,"fcfMargin":21.13,"grossMargin":42.22,"netDebt":-1502100000,"netIncome":1462700000,"operatingCf":2582900000,"revenue":11554900000,"roc":6.52,"roe":7.26,"sharesOutstanding":223900000,"year":2024},{"capex":145000000,"ebitMargin":18.28,"fcf":1785000000,"fcfMargin":12.8,"grossMargin":54.75,"netDebt":12604000000,"netIncome":1493900000,"operatingCf":1930000000,"revenue":13941800000,"roc":6.68,"roe":6.41,"sharesOutstanding":260344827,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.38,"fcfCagr5y":5.45,"roeAvg10y":10.86,"roeAvg5y":9.1,"yearsAvailable":20},"quarterly":[{"capex":144300000,"ebitMargin":18.97,"fcf":2392900000,"fcfMargin":21.22,"grossMargin":41.89,"netDebt":6555600000,"netIncome":1172200000,"operatingCf":2537200000,"quarter":3,"revenue":11276700000,"roc":9.7,"roe":9.62,"sharesOutstanding":223900000,"year":2024},{"capex":141900000,"ebitMargin":19.75,"fcf":2441000000,"fcfMargin":21.13,"grossMargin":42.22,"netDebt":-1502100000,"netIncome":1462700000,"operatingCf":2582900000,"quarter":4,"revenue":11554900000,"roc":6.52,"roe":7.26,"sharesOutstanding":231059000,"year":2024},{"capex":140400000,"ebitMargin":20.62,"fcf":2525000000,"fcfMargin":21,"grossMargin":43.05,"netDebt":-3277900000,"netIncome":1558700000,"operatingCf":2665400000,"quarter":1,"revenue":12025600000,"roc":6.69,"roe":6.98,"sharesOutstanding":259421000,"year":2025},{"capex":148000000,"ebitMargin":21.06,"fcf":1971800000,"fcfMargin":15.81,"grossMargin":43.58,"netDebt":-1002400000,"netIncome":1641100000,"operatingCf":2119800000,"quarter":2,"revenue":12471000000,"roc":6.99,"roe":7.13,"sharesOutstanding":260435000,"year":2025},{"capex":149000000,"ebitMargin":20.58,"fcf":1767300000,"fcfMargin":13.56,"grossMargin":56.33,"netDebt":12286100000,"netIncome":1601200000,"operatingCf":1916300000,"quarter":3,"revenue":13029800000,"roc":7,"roe":6.9,"sharesOutstanding":260408000,"year":2025},{"capex":145000000,"ebitMargin":18.28,"fcf":1785000000,"fcfMargin":12.8,"grossMargin":54.75,"netDebt":12604000000,"netIncome":1493900000,"operatingCf":1930000000,"quarter":4,"revenue":13941800000,"roc":6.68,"roe":6.41,"sharesOutstanding":260344827,"year":2025},{"capex":152800000,"ebitMargin":18.17,"fcf":1862400000,"fcfMargin":12.44,"grossMargin":65.99,"netDebt":-274000000,"netIncome":1611500000,"operatingCf":2015200000,"quarter":1,"revenue":14972400000,"roc":7.02,"roe":6.78,"sharesOutstanding":259815999,"year":2026},{"capex":164400000,"ebitMargin":17.03,"fcf":2286900000,"fcfMargin":14.52,"grossMargin":74.55,"netDebt":631000000,"netIncome":1568700000,"operatingCf":2451300000,"quarter":2,"revenue":15754600000,"roc":6.95,"roe":6.61,"sharesOutstanding":258685000,"year":2026}]}