{"annual":[{"capex":729300000,"ebitMargin":16.35,"fcf":2034900000,"fcfMargin":12.29,"grossMargin":35.2,"netDebt":7667200000,"netIncome":1697400000,"operatingCf":2629800000,"revenue":16563100000,"roc":16.21,"roe":34.43,"sharesOutstanding":611200000,"year":2016},{"capex":684400000,"ebitMargin":15.95,"fcf":1730800000,"fcfMargin":11.08,"grossMargin":35.65,"netDebt":8715600000,"netIncome":1657500000,"operatingCf":2313300000,"revenue":15619800000,"roc":15.12,"roe":38.3,"sharesOutstanding":598000000,"year":2017},{"capex":622700000,"ebitMargin":15.37,"fcf":2218300000,"fcfMargin":14.09,"grossMargin":34.53,"netDebt":15419600000,"netIncome":2131000000,"operatingCf":2841000000,"revenue":15740400000,"roc":10.39,"roe":34.7,"sharesOutstanding":585700000,"year":2018},{"capex":537600000,"ebitMargin":14.92,"fcf":2269400000,"fcfMargin":13.46,"grossMargin":34.13,"netDebt":14040000000,"netIncome":1752700000,"operatingCf":2807000000,"revenue":16865200000,"roc":10.93,"roe":24.85,"sharesOutstanding":605400000,"year":2019},{"capex":460800000,"ebitMargin":16.76,"fcf":3215400000,"fcfMargin":18.24,"grossMargin":34.78,"netDebt":12240700000,"netIncome":2181200000,"operatingCf":3676200000,"revenue":17626600000,"roc":12.67,"roe":27.07,"sharesOutstanding":613300000,"year":2020},{"capex":530800000,"ebitMargin":17.35,"fcf":2452400000,"fcfMargin":13.53,"grossMargin":35.57,"netDebt":11501200000,"netIncome":2339800000,"operatingCf":2983200000,"revenue":18127000000,"roc":13.34,"roe":24.71,"sharesOutstanding":619100000,"year":2021},{"capex":568700000,"ebitMargin":18.3,"fcf":2747400000,"fcfMargin":14.47,"grossMargin":33.71,"netDebt":11406000000,"netIncome":2707300000,"operatingCf":3316100000,"revenue":18992800000,"roc":15.07,"roe":25.68,"sharesOutstanding":612600000,"year":2022},{"capex":689500000,"ebitMargin":17.09,"fcf":2089100000,"fcfMargin":10.4,"grossMargin":32.58,"netDebt":11479300000,"netIncome":2593900000,"operatingCf":2778600000,"revenue":20094200000,"roc":14.36,"roe":24.82,"sharesOutstanding":601200000,"year":2023},{"capex":774100000,"ebitMargin":17.28,"fcf":2528500000,"fcfMargin":12.73,"grossMargin":34.91,"netDebt":12897100000,"netIncome":2496600000,"operatingCf":3302600000,"revenue":19857200000,"roc":14.04,"roe":26.57,"sharesOutstanding":579500000,"year":2024},{"capex":625300000,"ebitMargin":16.96,"fcf":2292900000,"fcfMargin":11.77,"grossMargin":34.55,"netDebt":14932800000,"netIncome":2295200000,"operatingCf":2918200000,"revenue":19486600000,"roc":13.11,"roe":24.95,"sharesOutstanding":557500000,"year":2025},{"capex":539900000,"ebitMargin":4.81,"fcf":1626300000,"fcfMargin":8.83,"grossMargin":33.63,"netDebt":13084200000,"netIncome":-87600000,"operatingCf":2166200000,"revenue":18424600000,"roc":3.81,"roe":-1.19,"sharesOutstanding":547500000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":0.94,"fcfCagr5y":-4.01,"roeAvg10y":25.05,"roeAvg5y":20.17,"yearsAvailable":20},"quarterly":[{"capex":781400000,"ebitMargin":18.09,"fcf":2800100000,"fcfMargin":14.07,"grossMargin":35.25,"netDebt":12228800000,"netIncome":2603200000,"operatingCf":3581500000,"quarter":4,"revenue":19901300000,"roc":14.19,"roe":28.29,"sharesOutstanding":560400000,"year":2024},{"capex":693600000,"ebitMargin":18.22,"fcf":2476700000,"fcfMargin":12.61,"grossMargin":35.37,"netDebt":13666000000,"netIncome":2558700000,"operatingCf":3170300000,"quarter":1,"revenue":19644300000,"roc":14.42,"roe":27.62,"sharesOutstanding":555000000,"year":2025},{"capex":625300000,"ebitMargin":16.96,"fcf":2292900000,"fcfMargin":11.77,"grossMargin":34.55,"netDebt":14932800000,"netIncome":2295200000,"operatingCf":2918200000,"quarter":2,"revenue":19486600000,"roc":13.11,"roe":24.95,"sharesOutstanding":550400000,"year":2025},{"capex":594500000,"ebitMargin":21.92,"fcf":2096500000,"fcfMargin":10.94,"grossMargin":34.33,"netDebt":13454100000,"netIncome":2919500000,"operatingCf":2691000000,"quarter":3,"revenue":19156000000,"roc":16.76,"roe":30.71,"sharesOutstanding":542500000,"year":2025},{"capex":577200000,"ebitMargin":20.5,"fcf":1782600000,"fcfMargin":9.49,"grossMargin":33.76,"netDebt":13051400000,"netIncome":2536800000,"operatingCf":2359800000,"quarter":4,"revenue":18776700000,"roc":15.5,"roe":27.23,"sharesOutstanding":529000000,"year":2025},{"capex":575700000,"ebitMargin":18.96,"fcf":1650100000,"fcfMargin":8.98,"grossMargin":33.02,"netDebt":13182200000,"netIncome":2214300000,"operatingCf":2225800000,"quarter":1,"revenue":18371200000,"roc":14.68,"roe":23.7,"sharesOutstanding":541000000,"year":2026},{"capex":539900000,"ebitMargin":4.81,"fcf":1626300000,"fcfMargin":8.83,"grossMargin":33.63,"netDebt":13084200000,"netIncome":-87600000,"operatingCf":2166200000,"quarter":2,"revenue":18424600000,"roc":3.81,"roe":-1.19,"sharesOutstanding":536900000,"year":2026},{"capex":520900000,"ebitMargin":-1.13,"fcf":1546100000,"fcfMargin":8.45,"grossMargin":33.61,"netDebt":13180900000,"netIncome":-894800000,"operatingCf":2067000000,"quarter":3,"revenue":18296600000,"roc":-0.88,"roe":-12.01,"sharesOutstanding":537900000,"year":2026}]}