{"annual":[{"capex":71684000,"ebitMargin":7.23,"fcf":515157000,"fcfMargin":4.85,"grossMargin":28.34,"netDebt":737628000,"netIncome":479058000,"operatingCf":586841000,"revenue":10629719000,"roc":17.64,"roe":16.61,"sharesOutstanding":168250000,"year":2015},{"capex":70179000,"ebitMargin":7.06,"fcf":545282000,"fcfMargin":4.71,"grossMargin":27.88,"netDebt":1156475000,"netIncome":506778000,"operatingCf":615461000,"revenue":11571668000,"roc":18.41,"roe":18.14,"sharesOutstanding":162381000,"year":2016},{"capex":81501000,"ebitMargin":6.94,"fcf":464014000,"fcfMargin":3.72,"grossMargin":27.28,"netDebt":1491410000,"netIncome":406299000,"operatingCf":545515000,"revenue":12461543000,"roc":17.17,"roe":14.45,"sharesOutstanding":158208000,"year":2017},{"capex":90637000,"ebitMargin":5.25,"fcf":594069000,"fcfMargin":4.5,"grossMargin":22.05,"netDebt":1883197000,"netIncome":535881000,"operatingCf":684706000,"revenue":13201995000,"roc":13.13,"roe":18.1,"sharesOutstanding":153707000,"year":2018},{"capex":76219000,"ebitMargin":7.34,"fcf":577868000,"fcfMargin":5.79,"grossMargin":30.95,"netDebt":892251000,"netIncome":507965000,"operatingCf":654087000,"revenue":9985803000,"roc":14.34,"roe":16.94,"sharesOutstanding":149257000,"year":2019},{"capex":49000000,"ebitMargin":5.61,"fcf":550000000,"fcfMargin":5.44,"grossMargin":27.81,"netDebt":581233000,"netIncome":402222000,"operatingCf":599000000,"revenue":10119141000,"roc":10.34,"roe":12.01,"sharesOutstanding":143404000,"year":2020},{"capex":79015000,"ebitMargin":6.89,"fcf":630565000,"fcfMargin":5.08,"grossMargin":29.61,"netDebt":1099000000,"netIncome":623914000,"operatingCf":709580000,"revenue":12401000000,"roc":13.85,"roe":18.22,"sharesOutstanding":141773000,"year":2021},{"capex":96000000,"ebitMargin":7.42,"fcf":506000000,"fcfMargin":4,"grossMargin":28.85,"netDebt":1380000000,"netIncome":538000000,"operatingCf":602000000,"revenue":12647000000,"roc":14.7,"roe":15.61,"sharesOutstanding":137755670,"year":2022},{"capex":187000000,"ebitMargin":5.79,"fcf":313000000,"fcfMargin":2.54,"grossMargin":29.59,"netDebt":2570000000,"netIncome":416000000,"operatingCf":500000000,"revenue":12339000000,"roc":9.05,"roe":11.38,"sharesOutstanding":131748171,"year":2023},{"capex":187000000,"ebitMargin":5.75,"fcf":661000000,"fcfMargin":5.22,"grossMargin":29.71,"netDebt":2748000000,"netIncome":390000000,"operatingCf":848000000,"revenue":12673000000,"roc":9.83,"roe":11.49,"sharesOutstanding":127779228,"year":2024},{"capex":139000000,"ebitMargin":5.75,"fcf":573000000,"fcfMargin":4.35,"grossMargin":29.14,"netDebt":3531000000,"netIncome":398000000,"operatingCf":712000000,"revenue":13184000000,"roc":9.49,"roe":12.27,"sharesOutstanding":121717876,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.18,"fcfCagr5y":-2.84,"roeAvg10y":14.86,"roeAvg5y":13.79,"yearsAvailable":20},"quarterly":[{"capex":177000000,"ebitMargin":5.77,"fcf":671000000,"fcfMargin":5.29,"grossMargin":29.71,"netDebt":2748000000,"netIncome":390000000,"operatingCf":848000000,"quarter":4,"revenue":12673000000,"roc":9.86,"roe":11.49,"sharesOutstanding":125626639,"year":2024},{"capex":170000000,"ebitMargin":6.1,"fcf":518000000,"fcfMargin":4.09,"grossMargin":29.62,"netDebt":3097000000,"netIncome":407000000,"operatingCf":688000000,"quarter":1,"revenue":12669000000,"roc":10.22,"roe":12.3,"sharesOutstanding":124848221,"year":2025},{"capex":154000000,"ebitMargin":6.06,"fcf":358000000,"fcfMargin":2.8,"grossMargin":29.35,"netDebt":3213000000,"netIncome":389000000,"operatingCf":512000000,"quarter":2,"revenue":12773000000,"roc":9.8,"roe":11.29,"sharesOutstanding":122636948,"year":2025},{"capex":153000000,"ebitMargin":5.99,"fcf":382000000,"fcfMargin":2.95,"grossMargin":29.2,"netDebt":3305000000,"netIncome":391000000,"operatingCf":535000000,"quarter":3,"revenue":12938000000,"roc":9.75,"roe":11.63,"sharesOutstanding":121036247,"year":2025},{"capex":151000000,"ebitMargin":5.83,"fcf":561000000,"fcfMargin":4.26,"grossMargin":29.14,"netDebt":3531000000,"netIncome":398000000,"operatingCf":712000000,"quarter":4,"revenue":13184000000,"roc":9.63,"roe":12.27,"sharesOutstanding":118335539,"year":2025},{"capex":147000000,"ebitMargin":5.6,"fcf":431000000,"fcfMargin":3.22,"grossMargin":29.69,"netDebt":3611000000,"netIncome":395000000,"operatingCf":578000000,"quarter":1,"revenue":13384000000,"roc":9.35,"roe":12.09,"sharesOutstanding":116061244,"year":2026},{"capex":161000000,"ebitMargin":5.69,"fcf":539000000,"fcfMargin":3.96,"grossMargin":30.31,"netDebt":3656000000,"netIncome":403000000,"operatingCf":700000000,"quarter":2,"revenue":13602000000,"roc":9.81,"roe":12.77,"sharesOutstanding":114390366,"year":2026},{"capex":158000000,"ebitMargin":5.7,"fcf":529000000,"fcfMargin":3.85,"grossMargin":30.57,"netDebt":3707000000,"netIncome":421000000,"operatingCf":687000000,"quarter":3,"revenue":13734000000,"roc":9.9,"roe":13.33,"sharesOutstanding":112538936,"year":2026}]}