{"annual":[{"capex":128400000,"ebitMargin":12.76,"fcf":461600000,"fcfMargin":10.74,"grossMargin":40.44,"netDebt":1281800000,"netIncome":401600000,"operatingCf":590000000,"revenue":4296300000,"roc":16.96,"roe":24.05,"sharesOutstanding":258400000,"year":2015},{"capex":153800000,"ebitMargin":14.53,"fcf":504300000,"fcfMargin":11.43,"grossMargin":41.52,"netDebt":1328800000,"netIncome":472300000,"operatingCf":658100000,"revenue":4411500000,"roc":19.95,"roe":29.04,"sharesOutstanding":256000000,"year":2016},{"capex":182400000,"ebitMargin":14.79,"fcf":632900000,"fcfMargin":13.38,"grossMargin":37.93,"netDebt":4840300000,"netIncome":477400000,"operatingCf":815300000,"revenue":4730300000,"roc":8.29,"roe":18.65,"sharesOutstanding":256800000,"year":2017},{"capex":169100000,"ebitMargin":16.8,"fcf":652100000,"fcfMargin":12.3,"grossMargin":39.48,"netDebt":4599800000,"netIncome":933400000,"operatingCf":821200000,"revenue":5302800000,"roc":10.8,"roe":29.44,"sharesOutstanding":266685714,"year":2018},{"capex":173700000,"ebitMargin":17.91,"fcf":773100000,"fcfMargin":14.46,"grossMargin":40.12,"netDebt":4168800000,"netIncome":702700000,"operatingCf":946800000,"revenue":5347400000,"roc":11.67,"roe":20.4,"sharesOutstanding":268200000,"year":2019},{"capex":225300000,"ebitMargin":17.84,"fcf":816000000,"fcfMargin":14.57,"grossMargin":41.07,"netDebt":4584300000,"netIncome":747400000,"operatingCf":1041300000,"revenue":5601300000,"roc":11.05,"roe":19.04,"sharesOutstanding":269100000,"year":2020},{"capex":278000000,"ebitMargin":16.07,"fcf":550300000,"fcfMargin":8.71,"grossMargin":39.48,"netDebt":5037100000,"netIncome":755300000,"operatingCf":828300000,"revenue":6317900000,"roc":10.48,"roe":17.12,"sharesOutstanding":269900000,"year":2021},{"capex":262000000,"ebitMargin":13.6,"fcf":389500000,"fcfMargin":6.13,"grossMargin":35.82,"netDebt":4991700000,"netIncome":682000000,"operatingCf":651500000,"revenue":6350500000,"roc":8.91,"roe":14.57,"sharesOutstanding":270200000,"year":2022},{"capex":263900000,"ebitMargin":14.45,"fcf":973400000,"fcfMargin":14.61,"grossMargin":37.56,"netDebt":4424700000,"netIncome":624200000,"operatingCf":1237300000,"revenue":6662200000,"roc":9.86,"roe":12.33,"sharesOutstanding":269800000,"year":2023},{"capex":274900000,"ebitMargin":15.77,"fcf":647000000,"fcfMargin":9.62,"grossMargin":38.54,"netDebt":4322400000,"netIncome":788500000,"operatingCf":921900000,"revenue":6723700000,"roc":10.41,"roe":14.9,"sharesOutstanding":269600000,"year":2024},{"capex":221800000,"ebitMargin":15.65,"fcf":740400000,"fcfMargin":10.82,"grossMargin":37.9,"netDebt":3900400000,"netIncome":789400000,"operatingCf":962200000,"revenue":6840300000,"roc":10.56,"roe":13.76,"sharesOutstanding":269400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.99,"fcfCagr5y":10.37,"roeAvg10y":18.93,"roeAvg5y":14.54,"yearsAvailable":20},"quarterly":[{"capex":274900000,"ebitMargin":15.77,"fcf":647000000,"fcfMargin":9.62,"grossMargin":38.54,"netDebt":4322400000,"netIncome":788500000,"operatingCf":921900000,"quarter":4,"revenue":6723700000,"roc":10.41,"roe":14.9,"sharesOutstanding":269700000,"year":2024},{"capex":250000000,"ebitMargin":15.64,"fcf":649000000,"fcfMargin":9.65,"grossMargin":38.59,"netDebt":4204900000,"netIncome":784800000,"operatingCf":899000000,"quarter":1,"revenue":6726500000,"roc":10.74,"roe":14.47,"sharesOutstanding":269500000,"year":2025},{"capex":230000000,"ebitMargin":15.78,"fcf":551800000,"fcfMargin":8.18,"grossMargin":38.54,"netDebt":4330800000,"netIncome":775600000,"operatingCf":781800000,"quarter":2,"revenue":6742800000,"roc":10.63,"roe":13.85,"sharesOutstanding":269400000,"year":2025},{"capex":256400000,"ebitMargin":15.7,"fcf":793300000,"fcfMargin":11.69,"grossMargin":38.22,"netDebt":4263400000,"netIncome":778000000,"operatingCf":878900000,"quarter":3,"revenue":6787900000,"roc":10.53,"roe":13.52,"sharesOutstanding":269300000,"year":2025},{"capex":254500000,"ebitMargin":15.65,"fcf":878500000,"fcfMargin":12.84,"grossMargin":37.9,"netDebt":3900400000,"netIncome":789400000,"operatingCf":962200000,"quarter":4,"revenue":6840300000,"roc":10.56,"roe":13.76,"sharesOutstanding":269400000,"year":2025},{"capex":249900000,"ebitMargin":15.45,"fcf":818500000,"fcfMargin":11.51,"grossMargin":37.94,"netDebt":4745700000,"netIncome":1643300000,"operatingCf":897600000,"quarter":1,"revenue":7108700000,"roc":8.51,"roe":23.54,"sharesOutstanding":269400000,"year":2026},{"capex":244300000,"ebitMargin":15.28,"fcf":1158000000,"fcfMargin":15.68,"grossMargin":38.62,"netDebt":4602300000,"netIncome":1618400000,"operatingCf":1231500000,"quarter":2,"revenue":7385800000,"roc":8.75,"roe":23.13,"sharesOutstanding":269200000,"year":2026},{"capex":214900000,"ebitMargin":13.75,"fcf":925900000,"fcfMargin":12.05,"grossMargin":39.06,"netDebt":3915200000,"netIncome":1490500000,"operatingCf":1140800000,"quarter":3,"revenue":7685700000,"roc":8.64,"roe":21.28,"sharesOutstanding":269400000,"year":2026}]}