{"annual":[{"capex":602900000,"ebitMargin":6.76,"fcf":3513100000,"fcfMargin":4.43,"grossMargin":22.87,"netDebt":13751000000,"netIncome":2560000000,"operatingCf":4116000000,"revenue":79239900000,"roc":9.75,"roe":11.11,"sharesOutstanding":272900000,"year":2015},{"capex":583600000,"ebitMargin":6.38,"fcf":2620900000,"fcfMargin":3.08,"grossMargin":21.35,"netDebt":11651600000,"netIncome":2469800000,"operatingCf":3204500000,"revenue":84978400000,"roc":9.49,"roe":9.84,"sharesOutstanding":268100000,"year":2016},{"capex":790200000,"ebitMargin":5.54,"fcf":3394600000,"fcfMargin":3.77,"grossMargin":19.77,"netDebt":16322900000,"netIncome":3842800000,"operatingCf":4184800000,"revenue":90039400000,"roc":8.18,"roe":14.5,"sharesOutstanding":267800000,"year":2017},{"capex":1208000000,"ebitMargin":6.34,"fcf":2619000000,"fcfMargin":2.84,"grossMargin":21.94,"netDebt":15277000000,"netIncome":3750000000,"operatingCf":3827000000,"revenue":92105000000,"roc":9.26,"roe":13.14,"sharesOutstanding":254300000,"year":2018},{"capex":1077000000,"ebitMargin":6.46,"fcf":4984000000,"fcfMargin":4.78,"grossMargin":21.52,"netDebt":16270000000,"netIncome":4807000000,"operatingCf":6061000000,"revenue":104213000000,"roc":10.06,"roe":15.15,"sharesOutstanding":260300000,"year":2019},{"capex":1021000000,"ebitMargin":6.33,"fcf":9667000000,"fcfMargin":7.93,"grossMargin":27.75,"netDebt":16098000000,"netIncome":4572000000,"operatingCf":10688000000,"revenue":121867000000,"roc":10.13,"roe":13.77,"sharesOutstanding":254300000,"year":2020},{"capex":1087000000,"ebitMargin":6.45,"fcf":7277000000,"fcfMargin":5.25,"grossMargin":25.96,"netDebt":20012000000,"netIncome":6104000000,"operatingCf":8364000000,"revenue":138639000000,"roc":10.92,"roe":16.93,"sharesOutstanding":246800000,"year":2021},{"capex":1152000000,"ebitMargin":5.4,"fcf":7247000000,"fcfMargin":4.63,"grossMargin":25.51,"netDebt":18410000000,"netIncome":5894000000,"operatingCf":8399000000,"revenue":156595000000,"roc":10.05,"roe":16.26,"sharesOutstanding":242800000,"year":2022},{"capex":1296000000,"ebitMargin":5.1,"fcf":6765000000,"fcfMargin":3.95,"grossMargin":27.44,"netDebt":20128000000,"netIncome":5987000000,"operatingCf":8061000000,"revenue":171340000000,"roc":9.78,"roe":15.23,"sharesOutstanding":237400000,"year":2023},{"capex":1256000000,"ebitMargin":5.03,"fcf":4552000000,"fcfMargin":2.57,"grossMargin":27.85,"netDebt":24413000000,"netIncome":5980000000,"operatingCf":5808000000,"revenue":176810000000,"roc":9.12,"roe":14.47,"sharesOutstanding":232900000,"year":2024},{"capex":1116000000,"ebitMargin":4.07,"fcf":3174000000,"fcfMargin":1.59,"grossMargin":25.56,"netDebt":23744000000,"netIncome":5662000000,"operatingCf":4290000000,"revenue":199125000000,"roc":7.99,"roe":12.9,"sharesOutstanding":221800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.38,"fcfCagr5y":-15.7,"roeAvg10y":14.22,"roeAvg5y":15.16,"yearsAvailable":20},"quarterly":[{"capex":1256000000,"ebitMargin":5.03,"fcf":4552000000,"fcfMargin":2.57,"grossMargin":27.85,"netDebt":24413000000,"netIncome":5980000000,"operatingCf":5808000000,"quarter":4,"revenue":176810000000,"roc":9.12,"roe":14.47,"sharesOutstanding":231100000,"year":2024},{"capex":1173000000,"ebitMargin":4.82,"fcf":3674000000,"fcfMargin":2.01,"grossMargin":27.74,"netDebt":22503000000,"netIncome":5917000000,"operatingCf":4847000000,"quarter":1,"revenue":183124000000,"roc":8.88,"roe":13.92,"sharesOutstanding":227200000,"year":2025},{"capex":1117000000,"ebitMargin":4.46,"fcf":5337000000,"fcfMargin":2.82,"grossMargin":26.84,"netDebt":21626000000,"netIncome":5360000000,"operatingCf":6454000000,"quarter":2,"revenue":189254000000,"roc":8.33,"roe":12.26,"sharesOutstanding":225800000,"year":2025},{"capex":1145000000,"ebitMargin":4.35,"fcf":3767000000,"fcfMargin":1.93,"grossMargin":26.26,"netDebt":23389000000,"netIncome":5533000000,"operatingCf":4912000000,"quarter":3,"revenue":194820000000,"roc":8.1,"roe":12.59,"sharesOutstanding":225800000,"year":2025},{"capex":1116000000,"ebitMargin":4.07,"fcf":3174000000,"fcfMargin":1.59,"grossMargin":25.56,"netDebt":23744000000,"netIncome":5662000000,"operatingCf":4290000000,"quarter":4,"revenue":199125000000,"roc":7.99,"roe":12.9,"sharesOutstanding":221800000,"year":2025},{"capex":1155000000,"ebitMargin":3.81,"fcf":6450000000,"fcfMargin":3.22,"grossMargin":23.16,"netDebt":22185000000,"netIncome":5243000000,"operatingCf":7605000000,"quarter":1,"revenue":200415000000,"roc":9.48,"roe":11.94,"sharesOutstanding":220400000,"year":2026},{"capex":1175000000,"ebitMargin":3.51,"fcf":6289000000,"fcfMargin":3.13,"grossMargin":38.95,"netDebt":20812000000,"netIncome":4963000000,"operatingCf":7464000000,"quarter":2,"revenue":201113000000,"roc":7.54,"roe":11.06,"sharesOutstanding":217900000,"year":2026},{"capex":1082000000,"ebitMargin":3.69,"fcf":6514000000,"fcfMargin":3.23,"grossMargin":36.55,"netDebt":20409000000,"netIncome":5139000000,"operatingCf":7596000000,"quarter":3,"revenue":201831000000,"roc":9.19,"roe":11.5,"sharesOutstanding":217600000,"year":2026}]}