{"annual":[{"capex":90100000,"ebitMargin":5.71,"fcf":187400000,"fcfMargin":1.44,"grossMargin":16.29,"netDebt":3222100000,"netIncome":403100000,"operatingCf":277500000,"revenue":12988700000,"roc":15.24,"roe":36.78,"sharesOutstanding":171800000,"year":2015},{"capex":63500000,"ebitMargin":6,"fcf":540500000,"fcfMargin":3.95,"grossMargin":17.03,"netDebt":2970700000,"netIncome":425100000,"operatingCf":604000000,"revenue":13672700000,"roc":17.57,"roe":40.66,"sharesOutstanding":166000000,"year":2016},{"capex":81100000,"ebitMargin":5.84,"fcf":696600000,"fcfMargin":4.7,"grossMargin":16.52,"netDebt":3091300000,"netIncome":523100000,"operatingCf":777700000,"revenue":14832900000,"roc":19.5,"roe":53.07,"sharesOutstanding":158200000,"year":2017},{"capex":86100000,"ebitMargin":6.08,"fcf":819800000,"fcfMargin":5.05,"grossMargin":16.67,"netDebt":3002800000,"netIncome":643000000,"operatingCf":905900000,"revenue":16240500000,"roc":22.62,"roe":65.94,"sharesOutstanding":153600000,"year":2018},{"capex":236300000,"ebitMargin":6.29,"fcf":790900000,"fcfMargin":4.39,"grossMargin":16.86,"netDebt":3673500000,"netIncome":736800000,"operatingCf":1027200000,"revenue":18032400000,"roc":25.15,"roe":76.73,"sharesOutstanding":147800000,"year":2019},{"capex":158000000,"ebitMargin":6.39,"fcf":1156300000,"fcfMargin":6.26,"grossMargin":17.38,"netDebt":3156100000,"netIncome":788500000,"operatingCf":1314300000,"revenue":18467500000,"roc":21.65,"roe":60.79,"sharesOutstanding":144800000,"year":2020},{"capex":100000000,"ebitMargin":6.82,"fcf":684600000,"fcfMargin":3.29,"grossMargin":17.14,"netDebt":7094700000,"netIncome":988600000,"operatingCf":784600000,"revenue":20820800000,"roc":17.51,"roe":140.09,"sharesOutstanding":140500000,"year":2021},{"capex":127800000,"ebitMargin":7.31,"fcf":1208100000,"fcfMargin":5.09,"grossMargin":19.73,"netDebt":5782700000,"netIncome":1114500000,"operatingCf":1335900000,"revenue":23748700000,"roc":21.2,"roe":69.51,"sharesOutstanding":137000000,"year":2022},{"capex":148200000,"ebitMargin":7.86,"fcf":1450500000,"fcfMargin":6.79,"grossMargin":21.76,"netDebt":5220200000,"netIncome":1104300000,"operatingCf":1598700000,"revenue":21376000000,"roc":21.43,"roe":54.07,"sharesOutstanding":136300000,"year":2023},{"capex":122600000,"ebitMargin":7.86,"fcf":1154700000,"fcfMargin":5.5,"grossMargin":21.92,"netDebt":5488400000,"netIncome":1077800000,"operatingCf":1277300000,"revenue":20998700000,"roc":17.94,"roe":45.81,"sharesOutstanding":135200000,"year":2024},{"capex":117100000,"ebitMargin":7.38,"fcf":1088100000,"fcfMargin":4.85,"grossMargin":21.73,"netDebt":5712200000,"netIncome":1066599999,"operatingCf":1205200000,"revenue":22424100000,"roc":18.81,"roe":40.93,"sharesOutstanding":132100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.65,"fcfCagr5y":6.6,"roeAvg10y":64.76,"roeAvg5y":70.08,"yearsAvailable":20},"quarterly":[{"capex":127500000,"ebitMargin":8.05,"fcf":1341000000,"fcfMargin":6.44,"grossMargin":22.09,"netDebt":5242700000,"netIncome":1109700000,"operatingCf":1468500000,"quarter":3,"revenue":20831200000,"roc":18.81,"roe":47.24,"sharesOutstanding":134900000,"year":2024},{"capex":122600000,"ebitMargin":7.86,"fcf":1154700000,"fcfMargin":5.5,"grossMargin":21.92,"netDebt":5488400000,"netIncome":1077800000,"operatingCf":1277300000,"quarter":4,"revenue":20998700000,"roc":17.94,"roe":45.81,"sharesOutstanding":134400000,"year":2024},{"capex":120000000,"ebitMargin":7.9,"fcf":1004500000,"fcfMargin":4.71,"grossMargin":21.86,"netDebt":5522200000,"netIncome":1086600000,"operatingCf":1124500000,"quarter":1,"revenue":21325100000,"roc":18.24,"roe":46.77,"sharesOutstanding":133500000,"year":2025},{"capex":111600000,"ebitMargin":7.64,"fcf":1018900000,"fcfMargin":4.66,"grossMargin":21.57,"netDebt":5288000000,"netIncome":1076700000,"operatingCf":1130500000,"quarter":2,"revenue":21878300000,"roc":17.67,"roe":43.64,"sharesOutstanding":132400000,"year":2025},{"capex":107800000,"ebitMargin":7.39,"fcf":1008900000,"fcfMargin":4.57,"grossMargin":21.6,"netDebt":5635700000,"netIncome":1051300000,"operatingCf":1116700000,"quarter":3,"revenue":22099100000,"roc":17.01,"roe":41.39,"sharesOutstanding":131800000,"year":2025},{"capex":117100000,"ebitMargin":7.38,"fcf":1088100000,"fcfMargin":4.85,"grossMargin":21.73,"netDebt":5712200000,"netIncome":1066600000,"operatingCf":1205200000,"quarter":4,"revenue":22424100000,"roc":18.81,"roe":40.93,"sharesOutstanding":130600000,"year":2025},{"capex":116600000,"ebitMargin":7.3,"fcf":1076200000,"fcfMargin":4.7,"grossMargin":21.57,"netDebt":5567700000,"netIncome":1077100000,"operatingCf":1192800000,"quarter":1,"revenue":22904800000,"roc":19.09,"roe":42.15,"sharesOutstanding":129500000,"year":2026},{"capex":148000000,"ebitMargin":7.15,"fcf":1108600000,"fcfMargin":4.72,"grossMargin":21.36,"netDebt":5602500000,"netIncome":1080300000,"operatingCf":981800000,"quarter":2,"revenue":23500400000,"roc":18.75,"roe":44.24,"sharesOutstanding":127400000,"year":2026}]}