{"annual":[{"capex":97895000,"ebitMargin":16.21,"fcf":646588000,"fcfMargin":29.75,"grossMargin":55.47,"netDebt":390286000,"netIncome":324132000,"operatingCf":744483000,"revenue":2173334000,"roc":6.79,"roe":15.07,"sharesOutstanding":434776000,"year":2016},{"capex":75310000,"ebitMargin":8.09,"fcf":984142000,"fcfMargin":28.88,"grossMargin":51.56,"netDebt":2041800000,"netIncome":164639000,"operatingCf":1059452000,"revenue":3407807000,"roc":3.95,"roe":5.03,"sharesOutstanding":469612000,"year":2017},{"capex":206800000,"ebitMargin":23.52,"fcf":1212800000,"fcfMargin":30.47,"grossMargin":60.81,"netDebt":2167000000,"netIncome":255400000,"operatingCf":1419600000,"revenue":3980800000,"roc":15.01,"roe":7.79,"sharesOutstanding":497800000,"year":2018},{"capex":228900000,"ebitMargin":13.35,"fcf":1445900000,"fcfMargin":27.03,"grossMargin":54.8,"netDebt":9878400000,"netIncome":355900000,"operatingCf":1674800000,"revenue":5349500000,"roc":4.47,"roe":6.73,"sharesOutstanding":499800000,"year":2019},{"capex":67600000,"ebitMargin":12.27,"fcf":1476200000,"fcfMargin":27.99,"grossMargin":61.47,"netDebt":9220400000,"netIncome":570600000,"operatingCf":1543800000,"revenue":5274200000,"roc":4.1,"roe":10.22,"sharesOutstanding":512400000,"year":2020},{"capex":92600000,"ebitMargin":18.35,"fcf":1823900000,"fcfMargin":33.54,"grossMargin":62.13,"netDebt":8789300000,"netIncome":349400000,"operatingCf":1916500000,"revenue":5438400000,"roc":7.09,"roe":6.55,"sharesOutstanding":541200000,"year":2021},{"capex":370100000,"ebitMargin":27.12,"fcf":2472600000,"fcfMargin":36.25,"grossMargin":65.23,"netDebt":7370000000,"netIncome":1285500000,"operatingCf":2842700000,"revenue":6820900000,"roc":12.5,"roe":21.81,"sharesOutstanding":565900000,"year":2022},{"capex":486200000,"ebitMargin":36.93,"fcf":3134800000,"fcfMargin":37.15,"grossMargin":67.52,"netDebt":6366000000,"netIncome":2237700000,"operatingCf":3621000000,"revenue":8438700000,"roc":23.51,"roe":34.35,"sharesOutstanding":557300000,"year":2023},{"capex":285100000,"ebitMargin":33.68,"fcf":2607600000,"fcfMargin":34.16,"grossMargin":65.44,"netDebt":5712700000,"netIncome":1906900000,"operatingCf":2892700000,"revenue":7634400000,"roc":19.25,"roe":28.64,"sharesOutstanding":548000000,"year":2024},{"capex":126000000,"ebitMargin":6.73,"fcf":772100000,"fcfMargin":17.54,"grossMargin":56.07,"netDebt":4894400000,"netIncome":-500000,"operatingCf":898100000,"revenue":4401600000,"roc":2.08,"roe":-0.01,"sharesOutstanding":537300000,"year":2025},{"capex":91100000,"ebitMargin":10.4,"fcf":871000000,"fcfMargin":18.48,"grossMargin":57.73,"netDebt":5294900000,"netIncome":202200000,"operatingCf":962100000,"revenue":4713100000,"roc":3.7,"roe":3.14,"sharesOutstanding":547900000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":5.15,"fcfCagr5y":-16.99,"roeAvg10y":12.43,"roeAvg5y":17.59,"yearsAvailable":20},"quarterly":[{"capex":193300000,"ebitMargin":20.9,"fcf":1510700000,"fcfMargin":27.48,"grossMargin":60.32,"netDebt":6171500000,"netIncome":781600000,"operatingCf":1704000000,"quarter":3,"revenue":5496600000,"roc":9.31,"roe":12.45,"sharesOutstanding":542000000,"year":2024},{"capex":151900000,"ebitMargin":13.67,"fcf":970300000,"fcfMargin":20.4,"grossMargin":57.95,"netDebt":6198000000,"netIncome":308800000,"operatingCf":1122200000,"quarter":4,"revenue":4756900000,"roc":4.55,"roe":5.12,"sharesOutstanding":537400000,"year":2024},{"capex":126000000,"ebitMargin":6.73,"fcf":772100000,"fcfMargin":17.54,"grossMargin":56.07,"netDebt":4894400000,"netIncome":-500000,"operatingCf":898100000,"quarter":1,"revenue":4401600000,"roc":2.08,"roe":-0.01,"sharesOutstanding":537400000,"year":2025},{"capex":71000000,"ebitMargin":2.58,"fcf":725600000,"fcfMargin":17.13,"grossMargin":54.48,"netDebt":4928000000,"netIncome":-148400000,"operatingCf":796600000,"quarter":2,"revenue":4235800000,"roc":0.79,"roe":-2.16,"sharesOutstanding":539200000,"year":2025},{"capex":86700000,"ebitMargin":1.37,"fcf":754400000,"fcfMargin":17.91,"grossMargin":54.06,"netDebt":5175900000,"netIncome":-185100000,"operatingCf":841100000,"quarter":3,"revenue":4212400000,"roc":0.43,"roe":-2.76,"sharesOutstanding":539200000,"year":2025},{"capex":91100000,"ebitMargin":4.09,"fcf":819900000,"fcfMargin":18.75,"grossMargin":55.41,"netDebt":5153900000,"netIncome":-96600000,"operatingCf":911000000,"quarter":4,"revenue":4372400000,"roc":1.35,"roe":-1.47,"sharesOutstanding":545500000,"year":2025},{"capex":91100000,"ebitMargin":10.4,"fcf":871000000,"fcfMargin":18.48,"grossMargin":57.73,"netDebt":5294900000,"netIncome":202200000,"operatingCf":962100000,"quarter":1,"revenue":4713100000,"roc":3.7,"roe":3.14,"sharesOutstanding":547900000,"year":2026},{"capex":87100000,"ebitMargin":15.52,"fcf":1110900000,"fcfMargin":21.69,"grossMargin":60.19,"netDebt":5126400000,"netIncome":450600000,"operatingCf":1198000000,"quarter":2,"revenue":5122300000,"roc":6.06,"roe":6.98,"sharesOutstanding":550500000,"year":2026}]}