{"annual":[{"capex":480500000,"ebitMargin":6.77,"fcf":300400000,"fcfMargin":1.94,"grossMargin":30.05,"netDebt":6610300000,"netIncome":282400000,"operatingCf":780900000,"revenue":15498400000,"roc":7.6,"roe":6.41,"sharesOutstanding":223500000,"year":2016},{"capex":565600000,"ebitMargin":8.23,"fcf":1107700000,"fcfMargin":5.35,"grossMargin":30.86,"netDebt":5455400000,"netIncome":896200000,"operatingCf":1673300000,"revenue":20719200000,"roc":12.54,"roe":16.63,"sharesOutstanding":236800000,"year":2017},{"capex":632200000,"ebitMargin":8.99,"fcf":878000000,"fcfMargin":3.95,"grossMargin":31.57,"netDebt":4580200000,"netIncome":1714300000,"operatingCf":1510200000,"revenue":22245500000,"roc":14.84,"roe":23.87,"sharesOutstanding":237700000,"year":2018},{"capex":817100000,"ebitMargin":-4.12,"fcf":948900000,"fcfMargin":4.16,"grossMargin":30.44,"netDebt":3912600000,"netIncome":-1590800000,"operatingCf":1766000000,"revenue":22823300000,"roc":-8.24,"roe":-28.19,"sharesOutstanding":238700000,"year":2019},{"capex":1036700000,"ebitMargin":5.35,"fcf":833100000,"fcfMargin":3.53,"grossMargin":29.82,"netDebt":9491800000,"netIncome":827000000,"operatingCf":1869800000,"revenue":23610800000,"roc":7.87,"roe":13.22,"sharesOutstanding":238300000,"year":2020},{"capex":898800000,"ebitMargin":7.4,"fcf":1817500000,"fcfMargin":7.12,"grossMargin":30.53,"netDebt":1809500000,"netIncome":1341900000,"operatingCf":2716300000,"revenue":25509300000,"roc":11.13,"roe":18.42,"sharesOutstanding":237300000,"year":2021},{"capex":1022800000,"ebitMargin":6.88,"fcf":408700000,"fcfMargin":1.55,"grossMargin":29.4,"netDebt":2432100000,"netIncome":1327900000,"operatingCf":1431500000,"revenue":26321200000,"roc":10.32,"roe":17.2,"sharesOutstanding":229000000,"year":2022},{"capex":1253800000,"ebitMargin":13.62,"fcf":361000000,"fcfMargin":2.34,"grossMargin":37.51,"netDebt":2778800000,"netIncome":1615400000,"operatingCf":1614800000,"revenue":15411500000,"roc":11.17,"roe":18.46,"sharesOutstanding":224100000,"year":2023},{"capex":2107600000,"ebitMargin":10.57,"fcf":576900000,"fcfMargin":3.44,"grossMargin":35.87,"netDebt":2741400000,"netIncome":-998400000,"operatingCf":2684500000,"revenue":16781100000,"roc":10.24,"roe":-13.65,"sharesOutstanding":219500000,"year":2024},{"capex":1299400000,"ebitMargin":8.32,"fcf":1562000000,"fcfMargin":8.89,"grossMargin":35.81,"netDebt":6574100000,"netIncome":-3030100000,"operatingCf":2862500000,"revenue":17578500000,"roc":14.54,"roe":-76.18,"sharesOutstanding":215900000,"year":2025},{"capex":1132700000,"ebitMargin":8.52,"fcf":1397500000,"fcfMargin":7.2,"grossMargin":36.4,"netDebt":6337800000,"netIncome":1282500000,"operatingCf":2530200000,"revenue":19411800000,"roc":16.15,"roe":34.16,"sharesOutstanding":206300000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":5.6,"fcfCagr5y":10.98,"roeAvg10y":2.39,"roeAvg5y":-4,"yearsAvailable":20},"quarterly":[{"capex":2187500000,"ebitMargin":-3.5,"fcf":855600000,"fcfMargin":3.08,"grossMargin":31.79,"netDebt":9852100000,"netIncome":-1044000000,"operatingCf":3043100000,"quarter":4,"revenue":27755800000,"roc":-5.75,"roe":-13.67,"sharesOutstanding":215200000,"year":2024},{"capex":1506900000,"ebitMargin":6.02,"fcf":1563900000,"fcfMargin":6.48,"grossMargin":32.87,"netDebt":6574100000,"netIncome":-3030100000,"operatingCf":2862500000,"quarter":1,"revenue":24115700000,"roc":14.44,"roe":-76.18,"sharesOutstanding":215300000,"year":2025},{"capex":1282800000,"ebitMargin":5.91,"fcf":1575300000,"fcfMargin":6.41,"grossMargin":32.95,"netDebt":6900000000,"netIncome":-2986800000,"operatingCf":2649800000,"quarter":2,"revenue":24586500000,"roc":14.46,"roe":-76.49,"sharesOutstanding":213900000,"year":2025},{"capex":1025000000,"ebitMargin":6.77,"fcf":2151300000,"fcfMargin":9.88,"grossMargin":34.22,"netDebt":6676400000,"netIncome":-2930800000,"operatingCf":2968000000,"quarter":3,"revenue":21778100000,"roc":14.89,"roe":-81.3,"sharesOutstanding":207800000,"year":2025},{"capex":975000000,"ebitMargin":7.7,"fcf":1609400000,"fcfMargin":8.49,"grossMargin":35.94,"netDebt":7064100000,"netIncome":-2919500000,"operatingCf":2376100000,"quarter":4,"revenue":18960900000,"roc":14.95,"roe":-84.26,"sharesOutstanding":203800000,"year":2025},{"capex":1132700000,"ebitMargin":8.23,"fcf":1401300000,"fcfMargin":7.22,"grossMargin":36.4,"netDebt":6337800000,"netIncome":1282500000,"operatingCf":2534000000,"quarter":1,"revenue":19411800000,"roc":15.61,"roe":34.16,"sharesOutstanding":199800000,"year":2026},{"capex":1136700000,"ebitMargin":8.54,"fcf":1558300000,"fcfMargin":7.89,"grossMargin":36.71,"netDebt":6586000000,"netIncome":1286400000,"operatingCf":2695000000,"quarter":2,"revenue":19747900000,"roc":15.86,"roe":36.68,"sharesOutstanding":197400000,"year":2026},{"capex":1138000000,"ebitMargin":10.74,"fcf":1853400000,"fcfMargin":9.24,"grossMargin":38.74,"netDebt":6612700000,"netIncome":1612500000,"operatingCf":2991400000,"quarter":3,"revenue":20068700000,"roc":20.09,"roe":47.08,"sharesOutstanding":190900000,"year":2026}]}