{"annual":[{"capex":77100000,"ebitMargin":14,"fcf":254000000,"fcfMargin":7.49,"grossMargin":32.2,"netDebt":300600000,"netIncome":277300000,"operatingCf":331100000,"revenue":3390400000,"roc":18.21,"roe":15.93,"sharesOutstanding":58000000,"year":2015},{"capex":67200000,"ebitMargin":13.97,"fcf":331000000,"fcfMargin":9.44,"grossMargin":31.53,"netDebt":556100000,"netIncome":293000000,"operatingCf":398200000,"revenue":3505200000,"roc":16.69,"roe":18.4,"sharesOutstanding":55700000,"year":2016},{"capex":79700000,"ebitMargin":14.14,"fcf":299300000,"fcfMargin":8.16,"grossMargin":31.48,"netDebt":680200000,"netIncome":243100000,"operatingCf":379000000,"revenue":3668800000,"roc":17.21,"roe":14.88,"sharesOutstanding":55100000,"year":2017},{"capex":96200000,"ebitMargin":12.43,"fcf":420900000,"fcfMargin":9.39,"grossMargin":29.02,"netDebt":1604200000,"netIncome":360200000,"operatingCf":517100000,"revenue":4481700000,"roc":13.81,"roe":20.23,"sharesOutstanding":54900000,"year":2018},{"capex":93900000,"ebitMargin":13.35,"fcf":497700000,"fcfMargin":12.61,"grossMargin":29.69,"netDebt":1490700000,"netIncome":361500000,"operatingCf":591600000,"revenue":3946600000,"roc":12.98,"roe":18.57,"sharesOutstanding":54700000,"year":2019},{"capex":88400000,"ebitMargin":13.43,"fcf":559600000,"fcfMargin":15.2,"grossMargin":29.49,"netDebt":1433900000,"netIncome":351200000,"operatingCf":648000000,"revenue":3682500000,"roc":11.95,"roe":16.97,"sharesOutstanding":54500000,"year":2020},{"capex":90200000,"ebitMargin":12.69,"fcf":453600000,"fcfMargin":10.82,"grossMargin":27.46,"netDebt":1244400000,"netIncome":399500000,"operatingCf":543800000,"revenue":4194100000,"roc":12.62,"roe":17.92,"sharesOutstanding":54700000,"year":2021},{"capex":129300000,"ebitMargin":14.33,"fcf":453900000,"fcfMargin":9.17,"grossMargin":29.74,"netDebt":1117500000,"netIncome":545900000,"operatingCf":583200000,"revenue":4947900000,"roc":16.44,"roe":23.12,"sharesOutstanding":54100000,"year":2022},{"capex":165700000,"ebitMargin":19.33,"fcf":715100000,"fcfMargin":13.31,"grossMargin":35.14,"netDebt":1953900000,"netIncome":759800000,"operatingCf":880800000,"revenue":5372900000,"roc":18.58,"roe":26.41,"sharesOutstanding":54000000,"year":2023},{"capex":180400000,"ebitMargin":19.39,"fcf":810800000,"fcfMargin":14.41,"grossMargin":33.83,"netDebt":1390500000,"netIncome":777800000,"operatingCf":991200000,"revenue":5628500000,"roc":20.2,"roe":23.8,"sharesOutstanding":54000000,"year":2024},{"capex":155100000,"ebitMargin":20.83,"fcf":874700000,"fcfMargin":14.97,"grossMargin":35.46,"netDebt":2126000000,"netIncome":887100000,"operatingCf":1029800000,"revenue":5844600000,"roc":18.12,"roe":23.05,"sharesOutstanding":53564000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.3,"fcfCagr5y":17.84,"roeAvg10y":20.33,"roeAvg5y":22.86,"yearsAvailable":20},"quarterly":[{"capex":174300000,"ebitMargin":19.03,"fcf":730000000,"fcfMargin":12.94,"grossMargin":34.11,"netDebt":1656000000,"netIncome":762500000,"operatingCf":904300000,"quarter":3,"revenue":5640000000,"roc":19.38,"roe":23.72,"sharesOutstanding":54000000,"year":2024},{"capex":180400000,"ebitMargin":19.64,"fcf":810800000,"fcfMargin":14.41,"grossMargin":34.08,"netDebt":1390500000,"netIncome":788500000,"operatingCf":991200000,"quarter":4,"revenue":5628500000,"roc":20.46,"roe":24.13,"sharesOutstanding":54000000,"year":2024},{"capex":166100000,"ebitMargin":19.95,"fcf":770300000,"fcfMargin":13.77,"grossMargin":34.35,"netDebt":1663600000,"netIncome":810400000,"operatingCf":936400000,"quarter":1,"revenue":5594600000,"roc":22.39,"roe":24.85,"sharesOutstanding":54000000,"year":2025},{"capex":172100000,"ebitMargin":20.37,"fcf":785300000,"fcfMargin":13.96,"grossMargin":34.83,"netDebt":1618100000,"netIncome":837100000,"operatingCf":957400000,"quarter":2,"revenue":5626400000,"roc":21.87,"roe":24,"sharesOutstanding":54000000,"year":2025},{"capex":164400000,"ebitMargin":20.47,"fcf":850300000,"fcfMargin":14.95,"grossMargin":35.14,"netDebt":1482900000,"netIncome":866400000,"operatingCf":1014700000,"quarter":3,"revenue":5686200000,"roc":21.27,"roe":23.46,"sharesOutstanding":53564000,"year":2025},{"capex":155100000,"ebitMargin":20.89,"fcf":874700000,"fcfMargin":14.97,"grossMargin":35.51,"netDebt":2126000000,"netIncome":893600000,"operatingCf":1029800000,"quarter":4,"revenue":5844600000,"roc":18.17,"roe":23.16,"sharesOutstanding":53564000,"year":2025},{"capex":169700000,"ebitMargin":20.77,"fcf":909300000,"fcfMargin":15.16,"grossMargin":35.52,"netDebt":2237100000,"netIncome":905700000,"operatingCf":1079000000,"quarter":1,"revenue":5996100000,"roc":18.75,"roe":23.97,"sharesOutstanding":53313783,"year":2026},{"capex":166800000,"ebitMargin":20.21,"fcf":901400000,"fcfMargin":14.48,"grossMargin":35.2,"netDebt":4994000000,"netIncome":901900000,"operatingCf":1068200000,"quarter":2,"revenue":6223600000,"roc":12.61,"roe":22.99,"sharesOutstanding":53313783,"year":2026}]}