{"annual":[{"capex":142022000,"ebitMargin":15.56,"fcf":410423000,"fcfMargin":9.23,"grossMargin":53.77,"netDebt":734928000,"netIncome":451838000,"operatingCf":552445000,"revenue":4447509000,"roc":18.93,"roe":27.16,"sharesOutstanding":126688000,"year":2015},{"capex":154900000,"ebitMargin":15.7,"fcf":619973000,"fcfMargin":12.35,"grossMargin":53.88,"netDebt":438689000,"netIncome":551380000,"operatingCf":774873000,"revenue":5019822000,"roc":22.69,"roe":29.6,"sharesOutstanding":126966000,"year":2016},{"capex":134877000,"ebitMargin":15.55,"fcf":589501000,"fcfMargin":11.32,"grossMargin":53.18,"netDebt":267332000,"netIncome":396607000,"operatingCf":724378000,"revenue":5209782000,"roc":20.07,"roe":21.67,"sharesOutstanding":127031000,"year":2017},{"capex":140426000,"ebitMargin":7.23,"fcf":505571000,"fcfMargin":11.04,"grossMargin":51.91,"netDebt":522461000,"netIncome":220434000,"operatingCf":645997000,"revenue":4579646000,"roc":8.3,"roe":12.56,"sharesOutstanding":126890000,"year":2018},{"capex":133636000,"ebitMargin":13.82,"fcf":519425000,"fcfMargin":11,"grossMargin":52.92,"netDebt":-533409000,"netIncome":520500000,"operatingCf":653061000,"revenue":4720200000,"roc":8.58,"roe":17.38,"sharesOutstanding":128499000,"year":2019},{"capex":125754000,"ebitMargin":9.18,"fcf":850586000,"fcfMargin":15.56,"grossMargin":58.12,"netDebt":3722700000,"netIncome":222500000,"operatingCf":976340000,"revenue":5465400000,"roc":5.96,"roe":7.68,"sharesOutstanding":137554000,"year":2020},{"capex":132700000,"ebitMargin":11.89,"fcf":685200000,"fcfMargin":10.67,"grossMargin":60.32,"netDebt":3085600000,"netIncome":428700000,"operatingCf":817900000,"revenue":6420400000,"roc":10.07,"roe":14.17,"sharesOutstanding":138400000,"year":2021},{"capex":174200000,"ebitMargin":6.96,"fcf":198700000,"fcfMargin":3.39,"grossMargin":58.94,"netDebt":3507800000,"netIncome":203500000,"operatingCf":372900000,"revenue":5856700000,"roc":5.74,"roe":7.18,"sharesOutstanding":138900000,"year":2022},{"capex":209300000,"ebitMargin":-30.76,"fcf":516300000,"fcfMargin":10.32,"grossMargin":57.34,"netDebt":2951500000,"netIncome":-1489300000,"operatingCf":725600000,"revenue":5003300000,"roc":-34.31,"roe":-140.25,"sharesOutstanding":138800000,"year":2023},{"capex":87200000,"ebitMargin":16.68,"fcf":760200000,"fcfMargin":18.38,"grossMargin":64.61,"netDebt":2715900000,"netIncome":385600000,"operatingCf":847400000,"revenue":4135500000,"roc":13.97,"roe":33.31,"sharesOutstanding":140300000,"year":2024},{"capex":63300000,"ebitMargin":0.24,"fcf":829900000,"fcfMargin":17.65,"grossMargin":63.82,"netDebt":2624500000,"netIncome":-322400000,"operatingCf":893200000,"revenue":4701300000,"roc":0.3,"roe":-59.87,"sharesOutstanding":140200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.34,"fcfCagr5y":6.69,"roeAvg10y":-5.66,"roeAvg5y":-29.09,"yearsAvailable":20},"quarterly":[{"capex":197500000,"ebitMargin":16.68,"fcf":649900000,"fcfMargin":15.72,"grossMargin":64.61,"netDebt":2715900000,"netIncome":385600000,"operatingCf":847400000,"quarter":4,"revenue":4135500000,"roc":13.97,"roe":33.31,"sharesOutstanding":139600000,"year":2024},{"capex":165500000,"ebitMargin":17.45,"fcf":642200000,"fcfMargin":15.06,"grossMargin":65.53,"netDebt":2739500000,"netIncome":426000000,"operatingCf":807700000,"quarter":1,"revenue":4265300000,"roc":15.24,"roe":36.41,"sharesOutstanding":141000000,"year":2025},{"capex":129700000,"ebitMargin":-6.25,"fcf":562000000,"fcfMargin":13.22,"grossMargin":64.87,"netDebt":2802200000,"netIncome":-568300000,"operatingCf":691700000,"quarter":2,"revenue":4250800000,"roc":-6.73,"roe":-235.71,"sharesOutstanding":140300000,"year":2025},{"capex":100900000,"ebitMargin":-5.2,"fcf":648899999,"fcfMargin":14.89,"grossMargin":66.6,"netDebt":2725400000,"netIncome":-558300000,"operatingCf":749800000,"quarter":3,"revenue":4357000000,"roc":-5.52,"roe":-137.38,"sharesOutstanding":142200000,"year":2025},{"capex":63300000,"ebitMargin":0.77,"fcf":829899999,"fcfMargin":17.65,"grossMargin":68.83,"netDebt":2624500000,"netIncome":-322400000,"operatingCf":893200000,"quarter":4,"revenue":4701300000,"roc":0.98,"roe":-59.87,"sharesOutstanding":142600000,"year":2025},{"capex":71700000,"ebitMargin":2.82,"fcf":1021099999,"fcfMargin":21.21,"grossMargin":68.39,"netDebt":3016100000,"netIncome":-221500000,"operatingCf":1092800000,"quarter":1,"revenue":4814400000,"roc":3.19,"roe":-34.17,"sharesOutstanding":142600000,"year":2026},{"capex":74600000,"ebitMargin":23.86,"fcf":1213599999,"fcfMargin":24.4,"grossMargin":70.28,"netDebt":2688500000,"netIncome":795200000,"operatingCf":1288200000,"quarter":2,"revenue":4973200000,"roc":27.45,"roe":112.76,"sharesOutstanding":143200000,"year":2026},{"capex":108200000,"ebitMargin":26.3,"fcf":1202300000,"fcfMargin":23.21,"grossMargin":72.52,"netDebt":2659600000,"netIncome":956500000,"operatingCf":1310500000,"quarter":3,"revenue":5181000000,"roc":33.3,"roe":104.7,"sharesOutstanding":142500000,"year":2026}]}