{"annual":[{"capex":75500000,"ebitMargin":17.27,"fcf":362200000,"fcfMargin":12.5,"grossMargin":31.79,"netDebt":287800000,"netIncome":307500000,"operatingCf":437700000,"revenue":2897000000,"roc":22.88,"roe":29.41,"sharesOutstanding":121600000,"year":2016},{"capex":203700000,"ebitMargin":12.83,"fcf":312200000,"fcfMargin":7.54,"grossMargin":24.94,"netDebt":831000000,"netIncome":326800000,"operatingCf":515900000,"revenue":4142600000,"roc":22.1,"roe":32.55,"sharesOutstanding":120800000,"year":2017},{"capex":137900000,"ebitMargin":13.81,"fcf":555700000,"fcfMargin":12.83,"grossMargin":26.8,"netDebt":789500000,"netIncome":427900000,"operatingCf":693600000,"revenue":4329900000,"roc":23.66,"roe":39.1,"sharesOutstanding":120400000,"year":2018},{"capex":72600000,"ebitMargin":14.96,"fcf":544400000,"fcfMargin":12.48,"grossMargin":28.2,"netDebt":1197200000,"netIncome":482100000,"operatingCf":617000000,"revenue":4362200000,"roc":21.2,"roe":42.75,"sharesOutstanding":118800000,"year":2019},{"capex":98700000,"ebitMargin":13.8,"fcf":499500000,"fcfMargin":11.03,"grossMargin":27.91,"netDebt":1634500000,"netIncome":462500000,"operatingCf":598200000,"revenue":4529000000,"roc":17.61,"roe":34.35,"sharesOutstanding":117000000,"year":2020},{"capex":100700000,"ebitMargin":13.59,"fcf":539400000,"fcfMargin":10.8,"grossMargin":28.49,"netDebt":3613100000,"netIncome":547500000,"operatingCf":640100000,"revenue":4993700000,"roc":9.93,"roe":30.26,"sharesOutstanding":117800000,"year":2021},{"capex":73100000,"ebitMargin":13.31,"fcf":370400000,"fcfMargin":6.49,"grossMargin":27.89,"netDebt":3841500000,"netIncome":539100000,"operatingCf":443500000,"revenue":5709100000,"roc":11.08,"roe":28.09,"sharesOutstanding":118500000,"year":2022},{"capex":75200000,"ebitMargin":15.45,"fcf":748100000,"fcfMargin":12.34,"grossMargin":29.46,"netDebt":3400300000,"netIncome":630600000,"operatingCf":823300000,"revenue":6060900000,"roc":16.05,"roe":28.14,"sharesOutstanding":119000000,"year":2023},{"capex":113000000,"ebitMargin":15.63,"fcf":943200000,"fcfMargin":14.5,"grossMargin":29.72,"netDebt":3272500000,"netIncome":698100000,"operatingCf":1056200000,"revenue":6506800000,"roc":14.91,"roe":32.2,"sharesOutstanding":119100000,"year":2024},{"capex":114900000,"ebitMargin":17.25,"fcf":1056400000,"fcfMargin":15.33,"grossMargin":31.02,"netDebt":2897500000,"netIncome":839500000,"operatingCf":1171300000,"revenue":6889100000,"roc":17.78,"roe":31.62,"sharesOutstanding":118300000,"year":2025},{"capex":67200000,"ebitMargin":17.39,"fcf":1278400000,"fcfMargin":17.1,"grossMargin":31.78,"netDebt":3114700000,"netIncome":1124300000,"operatingCf":1345600000,"revenue":7476900000,"roc":17.27,"roe":39.58,"sharesOutstanding":117100000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":13.03,"fcfCagr5y":25.51,"roeAvg10y":33.86,"roeAvg5y":31.93,"yearsAvailable":20},"quarterly":[{"capex":106500000,"ebitMargin":15.44,"fcf":886200000,"fcfMargin":13.64,"grossMargin":29.64,"netDebt":3510000000,"netIncome":687000000,"operatingCf":992700000,"quarter":3,"revenue":6498700000,"roc":14.24,"roe":31.14,"sharesOutstanding":118100000,"year":2024},{"capex":93300000,"ebitMargin":16.3,"fcf":946300000,"fcfMargin":14.16,"grossMargin":30.25,"netDebt":3577100000,"netIncome":759100000,"operatingCf":1039600000,"quarter":4,"revenue":6682900000,"roc":15.31,"roe":34.07,"sharesOutstanding":118300000,"year":2024},{"capex":64600000,"ebitMargin":16.72,"fcf":1128000000,"fcfMargin":16.67,"grossMargin":30.41,"netDebt":3577100000,"netIncome":788500000,"operatingCf":1192600000,"quarter":1,"revenue":6768100000,"roc":15.9,"roe":35.39,"sharesOutstanding":118500000,"year":2025},{"capex":64600000,"ebitMargin":17.25,"fcf":1106700000,"fcfMargin":16.06,"grossMargin":31.02,"netDebt":2897500000,"netIncome":839500000,"operatingCf":1171300000,"quarter":2,"revenue":6889200000,"roc":17.78,"roe":31.62,"sharesOutstanding":118300000,"year":2025},{"capex":71900000,"ebitMargin":17.62,"fcf":1267200000,"fcfMargin":17.96,"grossMargin":31.34,"netDebt":3189200000,"netIncome":925100000,"operatingCf":1339100000,"quarter":3,"revenue":7055700000,"roc":18.47,"roe":35.11,"sharesOutstanding":118000000,"year":2025},{"capex":69400000,"ebitMargin":17.28,"fcf":1357800000,"fcfMargin":18.91,"grossMargin":31.22,"netDebt":3143300000,"netIncome":1067300000,"operatingCf":1427200000,"quarter":4,"revenue":7180400000,"roc":17.99,"roe":37.07,"sharesOutstanding":117700000,"year":2025},{"capex":71500000,"ebitMargin":17.14,"fcf":1296400000,"fcfMargin":17.7,"grossMargin":31.31,"netDebt":3102500000,"netIncome":1100500000,"operatingCf":1367900000,"quarter":1,"revenue":7322300000,"roc":18.27,"roe":39.04,"sharesOutstanding":117000000,"year":2026},{"capex":67200000,"ebitMargin":17.43,"fcf":1312200000,"fcfMargin":17.55,"grossMargin":31.78,"netDebt":3114700000,"netIncome":1124400000,"operatingCf":1379400000,"quarter":2,"revenue":7476800000,"roc":17.3,"roe":39.58,"sharesOutstanding":115600000,"year":2026}]}