{"annual":[{"capex":228300000,"ebitMargin":8.97,"fcf":549700000,"fcfMargin":7.93,"grossMargin":22.23,"netDebt":165200000,"netIncome":375000000,"operatingCf":778000000,"revenue":6933500000,"roc":18.32,"roe":19.21,"sharesOutstanding":129300000,"year":2016},{"capex":315500000,"ebitMargin":9.45,"fcf":584400000,"fcfMargin":8.15,"grossMargin":21.89,"netDebt":703500000,"netIncome":479100000,"operatingCf":899900000,"revenue":7170200000,"roc":16.07,"roe":22.8,"sharesOutstanding":126000000,"year":2017},{"capex":414000000,"ebitMargin":9.49,"fcf":587300000,"fcfMargin":7.27,"grossMargin":21.6,"netDebt":779600000,"netIncome":596000000,"operatingCf":1001300000,"revenue":8080100000,"roc":18.77,"roe":27.16,"sharesOutstanding":126000000,"year":2018},{"capex":475800000,"ebitMargin":9.78,"fcf":783600000,"fcfMargin":9.21,"grossMargin":21.73,"netDebt":473300000,"netIncome":713400000,"operatingCf":1259400000,"revenue":8510400000,"roc":18.84,"roe":29.82,"sharesOutstanding":125400000,"year":2019},{"capex":494000000,"ebitMargin":0.61,"fcf":217300000,"fcfMargin":2.78,"grossMargin":18.04,"netDebt":5246500000,"netIncome":-52400000,"operatingCf":711300000,"revenue":7806900000,"roc":0.59,"roe":-2.25,"sharesOutstanding":122700000,"year":2020},{"capex":269100000,"ebitMargin":9.01,"fcf":924900000,"fcfMargin":12.85,"grossMargin":20.75,"netDebt":4543200000,"netIncome":629300000,"operatingCf":1194000000,"revenue":7196100000,"roc":7.37,"roe":22.37,"sharesOutstanding":131800000,"year":2021},{"capex":399100000,"ebitMargin":12.07,"fcf":857000000,"fcfMargin":8.9,"grossMargin":20.72,"netDebt":4466700000,"netIncome":952800000,"operatingCf":1256100000,"revenue":9630000000,"roc":14.02,"roe":43.34,"sharesOutstanding":129000000,"year":2022},{"capex":593800000,"ebitMargin":11.46,"fcf":951800000,"fcfMargin":9.08,"grossMargin":20.11,"netDebt":4426100000,"netIncome":981900000,"operatingCf":1545600000,"revenue":10487800000,"roc":14.47,"roe":44.6,"sharesOutstanding":122900000,"year":2023},{"capex":628300000,"ebitMargin":11.54,"fcf":983600000,"fcfMargin":8.64,"grossMargin":21.37,"netDebt":5233000000,"netIncome":1027600000,"operatingCf":1611900000,"revenue":11390000000,"roc":14.39,"roe":45.82,"sharesOutstanding":120800000,"year":2024},{"capex":671900000,"ebitMargin":11.28,"fcf":1033700000,"fcfMargin":8.56,"grossMargin":21.88,"netDebt":5989700000,"netIncome":1049600000,"operatingCf":1705600000,"revenue":12076700000,"roc":13.18,"roe":45.41,"sharesOutstanding":118400000,"year":2025},{"capex":734000000,"ebitMargin":11.98,"fcf":1119100000,"fcfMargin":8.47,"grossMargin":69.43,"netDebt":5834100000,"netIncome":1206700000,"operatingCf":1853100000,"revenue":13210900000,"roc":16.06,"roe":54.66,"sharesOutstanding":115200000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":7.79,"fcfCagr5y":4.69,"roeAvg10y":33.37,"roeAvg5y":46.77,"yearsAvailable":20},"quarterly":[{"capex":628700000,"ebitMargin":11.61,"fcf":1035600000,"fcfMargin":8.94,"grossMargin":21.4,"netDebt":6118700000,"netIncome":1043300000,"operatingCf":1664300000,"quarter":4,"revenue":11579100000,"roc":13.28,"roe":50.38,"sharesOutstanding":118300000,"year":2024},{"capex":639100000,"ebitMargin":11.69,"fcf":1029000000,"fcfMargin":8.75,"grossMargin":21.55,"netDebt":5855000000,"netIncome":1053800000,"operatingCf":1668100000,"quarter":1,"revenue":11762300000,"roc":13.38,"roe":47.83,"sharesOutstanding":118000000,"year":2025},{"capex":662500000,"ebitMargin":11.28,"fcf":1036000000,"fcfMargin":8.58,"grossMargin":21.88,"netDebt":7533500000,"netIncome":1049500000,"operatingCf":1698500000,"quarter":2,"revenue":12076700000,"roc":13.18,"roe":45.41,"sharesOutstanding":117900000,"year":2025},{"capex":690600000,"ebitMargin":11.58,"fcf":1077200000,"fcfMargin":8.71,"grossMargin":33.93,"netDebt":7804800000,"netIncome":1100100000,"operatingCf":1767800000,"quarter":3,"revenue":12364400000,"roc":13.76,"roe":49.43,"sharesOutstanding":117600000,"year":2025},{"capex":688900000,"ebitMargin":11.61,"fcf":1010700000,"fcfMargin":8.04,"grossMargin":45.49,"netDebt":6182700000,"netIncome":1122200000,"operatingCf":1699600000,"quarter":4,"revenue":12576500000,"roc":14.19,"roe":53.94,"sharesOutstanding":116700000,"year":2025},{"capex":531200000,"ebitMargin":11.62,"fcf":1203800000,"fcfMargin":9.43,"grossMargin":44.03,"netDebt":5936800000,"netIncome":1105600000,"operatingCf":1735000000,"quarter":1,"revenue":12763800000,"roc":14.42,"roe":52.55,"sharesOutstanding":116700000,"year":2026},{"capex":552300000,"ebitMargin":11.98,"fcf":1298400000,"fcfMargin":9.83,"grossMargin":69.43,"netDebt":5834100000,"netIncome":1206700000,"operatingCf":1853100000,"quarter":2,"revenue":13210900000,"roc":16.06,"roe":54.66,"sharesOutstanding":115200000,"year":2026},{"capex":548000000,"ebitMargin":11.69,"fcf":1236000000,"fcfMargin":9.25,"grossMargin":69.37,"netDebt":6405000000,"netIncome":1182300000,"operatingCf":1786400000,"quarter":3,"revenue":13366500000,"roc":15.59,"roe":57.16,"sharesOutstanding":114400000,"year":2026}]}