{"annual":[{"capex":815200000,"ebitMargin":14.64,"fcf":1184600000,"fcfMargin":8.75,"grossMargin":46.99,"netDebt":6372700000,"netIncome":1002100000,"operatingCf":1999800000,"revenue":13545100000,"roc":14.29,"roe":14.5,"sharesOutstanding":301400000,"year":2015},{"capex":756800000,"ebitMargin":15.26,"fcf":1182900000,"fcfMargin":8.99,"grossMargin":47.92,"netDebt":6359600000,"netIncome":1229600000,"operatingCf":1939700000,"revenue":13152800000,"roc":13.11,"roe":17.82,"sharesOutstanding":296700000,"year":2016},{"capex":868600000,"ebitMargin":15.9,"fcf":1222700000,"fcfMargin":8.84,"grossMargin":42.13,"netDebt":7111300000,"netIncome":1504600000,"operatingCf":2091300000,"revenue":13835900000,"roc":13.31,"roe":19.75,"sharesOutstanding":294000000,"year":2017},{"capex":847100000,"ebitMargin":13.51,"fcf":1430600000,"fcfMargin":9.75,"grossMargin":41.31,"netDebt":6930500000,"netIncome":1429100000,"operatingCf":2277700000,"revenue":14668200000,"roc":12.09,"roe":17.86,"sharesOutstanding":292800000,"year":2018},{"capex":731300000,"ebitMargin":15.19,"fcf":1689400000,"fcfMargin":13.45,"grossMargin":44.01,"netDebt":6703000000,"netIncome":1558900000,"operatingCf":2420700000,"revenue":12562000000,"roc":11.07,"roe":17.95,"sharesOutstanding":292500000,"year":2019},{"capex":489000000,"ebitMargin":14.5,"fcf":1371200000,"fcfMargin":11.63,"grossMargin":41.54,"netDebt":5852500000,"netIncome":-1205100000,"operatingCf":1860200000,"revenue":11790200000,"roc":11.25,"roe":-19.54,"sharesOutstanding":287000000,"year":2020},{"capex":643000000,"ebitMargin":13.23,"fcf":1418900000,"fcfMargin":11.14,"grossMargin":41.01,"netDebt":8796000000,"netIncome":1129900000,"operatingCf":2061900000,"revenue":12733100000,"roc":9.54,"roe":15.64,"sharesOutstanding":289100000,"year":2021},{"capex":712800000,"ebitMargin":11.34,"fcf":1075600000,"fcfMargin":7.58,"grossMargin":38.2,"netDebt":8427900000,"netIncome":1091700000,"operatingCf":1788400000,"revenue":14187800000,"roc":9.33,"roe":15.09,"sharesOutstanding":286600000,"year":2022},{"capex":774800000,"ebitMargin":14.1,"fcf":1637000000,"fcfMargin":10.69,"grossMargin":40.32,"netDebt":7813900000,"netIncome":1372300000,"operatingCf":2411800000,"revenue":15320200000,"roc":12.35,"roe":17.06,"sharesOutstanding":286500000,"year":2023},{"capex":994500000,"ebitMargin":16.6,"fcf":1819400000,"fcfMargin":11.56,"grossMargin":43.47,"netDebt":7025900000,"netIncome":2112400000,"operatingCf":2813900000,"revenue":15741400000,"roc":14.85,"roe":24.12,"sharesOutstanding":286600000,"year":2024},{"capex":1048300000,"ebitMargin":18.11,"fcf":1904300000,"fcfMargin":11.84,"grossMargin":44.51,"netDebt":8783100000,"netIncome":2075600000,"operatingCf":2952600000,"revenue":16081200000,"roc":15.2,"roe":21.24,"sharesOutstanding":285200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.14,"fcfCagr5y":11.51,"roeAvg10y":14.7,"roeAvg5y":18.63,"yearsAvailable":20},"quarterly":[{"capex":897400000,"ebitMargin":16.2,"fcf":2002300000,"fcfMargin":12.77,"grossMargin":43.15,"netDebt":7044500000,"netIncome":2044700000,"operatingCf":2899700000,"quarter":3,"revenue":15674600000,"roc":14.6,"roe":23.92,"sharesOutstanding":286000000,"year":2024},{"capex":994500000,"ebitMargin":16.6,"fcf":1819400000,"fcfMargin":11.56,"grossMargin":43.47,"netDebt":7195300000,"netIncome":2112400000,"operatingCf":2813900000,"quarter":4,"revenue":15741400000,"roc":14.71,"roe":23.8,"sharesOutstanding":285700000,"year":2024},{"capex":1030900000,"ebitMargin":16.91,"fcf":1503000000,"fcfMargin":9.58,"grossMargin":43.71,"netDebt":7195300000,"netIncome":2102800000,"operatingCf":2533900000,"quarter":1,"revenue":15684500000,"roc":14.94,"roe":23.69,"sharesOutstanding":285300000,"year":2025},{"capex":1050700000,"ebitMargin":17.11,"fcf":1573900000,"fcfMargin":10.01,"grossMargin":43.97,"netDebt":7046500000,"netIncome":2136100000,"operatingCf":2624600000,"quarter":2,"revenue":15723900000,"roc":14.29,"roe":22.92,"sharesOutstanding":285400000,"year":2025},{"capex":1075900000,"ebitMargin":17.26,"fcf":1553300000,"fcfMargin":9.78,"grossMargin":44.32,"netDebt":7475000000,"netIncome":1984600000,"operatingCf":2629200000,"quarter":3,"revenue":15890400000,"roc":13.92,"roe":20.42,"sharesOutstanding":285400000,"year":2025},{"capex":1048300000,"ebitMargin":17.68,"fcf":1904300000,"fcfMargin":11.84,"grossMargin":44.48,"netDebt":8783100000,"netIncome":2075600000,"operatingCf":2952600000,"quarter":4,"revenue":16081200000,"roc":14.84,"roe":21.24,"sharesOutstanding":284200000,"year":2025},{"capex":1158900000,"ebitMargin":17.49,"fcf":1870200000,"fcfMargin":11.37,"grossMargin":44.29,"netDebt":8746700000,"netIncome":2105700000,"operatingCf":3029100000,"quarter":1,"revenue":16452300000,"roc":15.19,"roe":21.05,"sharesOutstanding":283700000,"year":2026},{"capex":1182300000,"ebitMargin":17.37,"fcf":1874500000,"fcfMargin":11.13,"grossMargin":44.11,"netDebt":8617600000,"netIncome":2116400000,"operatingCf":3056800000,"quarter":2,"revenue":16842500000,"roc":12.22,"roe":21.05,"sharesOutstanding":282900000,"year":2026}]}