{"annual":[{"capex":71000000,"ebitMargin":-9.66,"fcf":101100000,"fcfMargin":4.75,"grossMargin":36.63,"netDebt":2566525000,"netIncome":-351200000,"operatingCf":172100000,"revenue":2126900000,"roc":-5.1,"roe":-86.6,"sharesOutstanding":189732248,"year":2015},{"capex":74416000,"ebitMargin":5.34,"fcf":91228000,"fcfMargin":4.7,"grossMargin":36.95,"netDebt":2522456000,"netIncome":-36620000,"operatingCf":165644000,"revenue":1939400000,"roc":2.71,"roe":-13.48,"sharesOutstanding":189732248,"year":2016},{"capex":56800000,"ebitMargin":4.59,"fcf":143700000,"fcfMargin":6.05,"grossMargin":37.8,"netDebt":1646900000,"netIncome":18400000,"operatingCf":200500000,"revenue":2375400000,"roc":2.69,"roe":1.25,"sharesOutstanding":188400000,"year":2017},{"capex":52200000,"ebitMargin":16.47,"fcf":392300000,"fcfMargin":14.58,"grossMargin":37.64,"netDebt":1450900000,"netIncome":269400000,"operatingCf":444500000,"revenue":2689800000,"roc":11.39,"roe":16.07,"sharesOutstanding":209100000,"year":2018},{"capex":43200000,"ebitMargin":9.62,"fcf":300100000,"fcfMargin":14.87,"grossMargin":38.58,"netDebt":1105900000,"netIncome":159100000,"operatingCf":343300000,"revenue":2017500000,"roc":4.79,"roe":8.51,"sharesOutstanding":208900000,"year":2019},{"capex":48700000,"ebitMargin":1.5,"fcf":865600000,"fcfMargin":21.79,"grossMargin":35.36,"netDebt":2148600000,"netIncome":-33299999,"operatingCf":914300000,"revenue":3973200000,"roc":0.41,"roe":-0.36,"sharesOutstanding":382800000,"year":2020},{"capex":64100000,"ebitMargin":10.98,"fcf":551400000,"fcfMargin":10.7,"grossMargin":38.59,"netDebt":1331000000,"netIncome":562500000,"operatingCf":615500000,"revenue":5152400000,"roc":4.13,"roe":6.2,"sharesOutstanding":421200000,"year":2021},{"capex":94600000,"ebitMargin":13.81,"fcf":765700000,"fcfMargin":12.94,"grossMargin":39.31,"netDebt":1139600000,"netIncome":604700000,"operatingCf":860300000,"revenue":5916300000,"roc":6.24,"roe":6.53,"sharesOutstanding":410200000,"year":2022},{"capex":105400000,"ebitMargin":16.93,"fcf":1272000000,"fcfMargin":18.5,"grossMargin":41.92,"netDebt":1169700000,"netIncome":778700000,"operatingCf":1377400000,"revenue":6876100000,"roc":8.48,"roe":7.96,"sharesOutstanding":409000000,"year":2023},{"capex":149100000,"ebitMargin":17.97,"fcf":1247600000,"fcfMargin":17.24,"grossMargin":43.81,"netDebt":3448100000,"netIncome":838600000,"operatingCf":1396700000,"revenue":7235000000,"roc":8.03,"roe":8.19,"sharesOutstanding":407200000,"year":2024},{"capex":135600000,"ebitMargin":18.53,"fcf":1220100000,"fcfMargin":15.95,"grossMargin":38.54,"netDebt":3600700000,"netIncome":581400000,"operatingCf":1355700000,"revenue":7650900000,"roc":8.74,"roe":5.76,"sharesOutstanding":401000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":35.15,"fcfCagr5y":19.66,"roeAvg10y":4.66,"roeAvg5y":6.93,"yearsAvailable":20},"quarterly":[{"capex":143400000,"ebitMargin":17.53,"fcf":1308500000,"fcfMargin":18.28,"grossMargin":43.81,"netDebt":3463800000,"netIncome":838600000,"operatingCf":1451900000,"quarter":3,"revenue":7157800000,"roc":7.64,"roe":8.17,"sharesOutstanding":406900000,"year":2024},{"capex":149100000,"ebitMargin":17.97,"fcf":1247600000,"fcfMargin":17.24,"grossMargin":43.81,"netDebt":3448100000,"netIncome":838600000,"operatingCf":1396700000,"quarter":4,"revenue":7235000000,"roc":8.03,"roe":8.24,"sharesOutstanding":407050000,"year":2024},{"capex":120500000,"ebitMargin":17.98,"fcf":1371000000,"fcfMargin":18.83,"grossMargin":43.8,"netDebt":3221600000,"netIncome":822900000,"operatingCf":1491500000,"quarter":1,"revenue":7281700000,"roc":7.91,"roe":7.85,"sharesOutstanding":407200000,"year":2025},{"capex":134000000,"ebitMargin":15.13,"fcf":1298300000,"fcfMargin":17.63,"grossMargin":43.74,"netDebt":3536200000,"netIncome":522600000,"operatingCf":1432300000,"quarter":2,"revenue":7364300000,"roc":6.87,"roe":5.18,"sharesOutstanding":400500000,"year":2025},{"capex":133400000,"ebitMargin":15.19,"fcf":1249500000,"fcfMargin":16.75,"grossMargin":43.72,"netDebt":3675700000,"netIncome":545100000,"operatingCf":1382900000,"quarter":3,"revenue":7458300000,"roc":6.97,"roe":5.39,"sharesOutstanding":400500000,"year":2025},{"capex":135600000,"ebitMargin":18.53,"fcf":1220100000,"fcfMargin":15.95,"grossMargin":38.54,"netDebt":3600700000,"netIncome":581400000,"operatingCf":1355700000,"quarter":4,"revenue":7650899999,"roc":8.74,"roe":5.76,"sharesOutstanding":395800000,"year":2025},{"capex":138200000,"ebitMargin":18.06,"fcf":1160800000,"fcfMargin":14.92,"grossMargin":38.24,"netDebt":3569200000,"netIncome":587000000,"operatingCf":1299000000,"quarter":1,"revenue":7781299999,"roc":8.63,"roe":5.77,"sharesOutstanding":392040816,"year":2026},{"capex":129900000,"ebitMargin":21.52,"fcf":1219300000,"fcfMargin":15.35,"grossMargin":37.94,"netDebt":3659300000,"netIncome":959100000,"operatingCf":1349200000,"quarter":2,"revenue":7942199999,"roc":11,"roe":9.42,"sharesOutstanding":392040816,"year":2026}]}