{"annual":[{"capex":202700000,"ebitMargin":12.69,"fcf":1969600000,"fcfMargin":13.01,"grossMargin":23,"netDebt":1965600000,"netIncome":1093900000,"operatingCf":2172300000,"revenue":15134400000,"roc":24.33,"roe":44.61,"sharesOutstanding":245200000,"year":2015},{"capex":165500000,"ebitMargin":13.03,"fcf":1765700000,"fcfMargin":11.45,"grossMargin":15.91,"netDebt":1947100000,"netIncome":1148600000,"operatingCf":1931200000,"revenue":15416900000,"roc":21.94,"roe":53.13,"sharesOutstanding":239200000,"year":2016},{"capex":156000000,"ebitMargin":13.64,"fcf":1867900000,"fcfMargin":12.23,"grossMargin":16.52,"netDebt":1128700000,"netIncome":1088400000,"operatingCf":2023900000,"revenue":15273600000,"roc":21.21,"roe":41.62,"sharesOutstanding":233900000,"year":2017},{"capex":195700000,"ebitMargin":13.76,"fcf":1526600000,"fcfMargin":9.98,"grossMargin":16.73,"netDebt":1239400000,"netIncome":1326400000,"operatingCf":1722300000,"revenue":15290200000,"roc":22.52,"roe":52.07,"sharesOutstanding":227600000,"year":2018},{"capex":102200000,"ebitMargin":14.19,"fcf":1753800000,"fcfMargin":11.73,"grossMargin":16.91,"netDebt":2113400000,"netIncome":1339100000,"operatingCf":1856000000,"revenue":14953700000,"roc":19.65,"roe":46.92,"sharesOutstanding":220900000,"year":2019},{"capex":75400000,"ebitMargin":13.01,"fcf":1649200000,"fcfMargin":12.52,"grossMargin":15.75,"netDebt":1324700000,"netIncome":951200000,"operatingCf":1724600000,"revenue":13171100000,"roc":14.14,"roe":30.84,"sharesOutstanding":216200000,"year":2020},{"capex":665800000,"ebitMargin":15.03,"fcf":1279600000,"fcfMargin":8.95,"grossMargin":17.69,"netDebt":1555700000,"netIncome":1395600000,"operatingCf":1945400000,"revenue":14289400000,"roc":17.61,"roe":42.68,"sharesOutstanding":215600000,"year":2021},{"capex":78200000,"ebitMargin":15.37,"fcf":848300000,"fcfMargin":5.94,"grossMargin":18.02,"netDebt":2420200000,"netIncome":1299400000,"operatingCf":926500000,"revenue":14289100000,"roc":18.38,"roe":39.96,"sharesOutstanding":207000000,"year":2022},{"capex":78400000,"ebitMargin":14.33,"fcf":1343500000,"fcfMargin":9.14,"grossMargin":17,"netDebt":2071500000,"netIncome":1391400000,"operatingCf":1421900000,"revenue":14692200000,"roc":17.84,"roe":38.48,"sharesOutstanding":201400000,"year":2023},{"capex":140600000,"ebitMargin":14.96,"fcf":1592900000,"fcfMargin":10.15,"grossMargin":17.47,"netDebt":2531400000,"netIncome":1480600000,"operatingCf":1733500000,"revenue":15689100000,"roc":17.62,"roe":35.31,"sharesOutstanding":198600000,"year":2024},{"capex":149800000,"ebitMargin":14.97,"fcf":2788400000,"fcfMargin":16.14,"grossMargin":17.28,"netDebt":5899800000,"netIncome":-54500000,"operatingCf":2938200000,"revenue":17271900000,"roc":10.4,"roe":-0.45,"sharesOutstanding":204900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.27,"fcfCagr5y":14.87,"roeAvg10y":38.05,"roeAvg5y":31.19,"yearsAvailable":20},"quarterly":[{"capex":140600000,"ebitMargin":14.96,"fcf":1592900000,"fcfMargin":10.15,"grossMargin":17.47,"netDebt":2531400000,"netIncome":1480600000,"operatingCf":1733500000,"quarter":4,"revenue":15689100000,"roc":17.62,"roe":35.31,"sharesOutstanding":198400000,"year":2024},{"capex":147000000,"ebitMargin":14.74,"fcf":1418200000,"fcfMargin":9.01,"grossMargin":17.44,"netDebt":3549700000,"netIncome":1449700000,"operatingCf":1565200000,"quarter":1,"revenue":15749000000,"roc":17.1,"roe":33.15,"sharesOutstanding":198300000,"year":2025},{"capex":149900000,"ebitMargin":14.33,"fcf":1767100000,"fcfMargin":11.11,"grossMargin":17.39,"netDebt":2411300000,"netIncome":1379200000,"operatingCf":1917000000,"quarter":2,"revenue":15910800000,"roc":18.28,"roe":30.74,"sharesOutstanding":196000000,"year":2025},{"capex":157700000,"ebitMargin":14,"fcf":1668100000,"fcfMargin":10.38,"grossMargin":17.42,"netDebt":3635900000,"netIncome":1334600000,"operatingCf":1825800000,"quarter":3,"revenue":16065300000,"roc":18.15,"roe":28.93,"sharesOutstanding":194900000,"year":2025},{"capex":149800000,"ebitMargin":14.04,"fcf":2788400000,"fcfMargin":16.14,"grossMargin":17.28,"netDebt":5899800000,"netIncome":-54500000,"operatingCf":2938200000,"quarter":4,"revenue":17271900000,"roc":9.75,"roe":-0.45,"sharesOutstanding":204900000,"year":2025},{"capex":181500000,"ebitMargin":13.7,"fcf":2990300000,"fcfMargin":15.08,"grossMargin":16.76,"netDebt":7228500000,"netIncome":63000000,"operatingCf":3171800000,"quarter":1,"revenue":19824400000,"roc":11.07,"roe":0.67,"sharesOutstanding":204900000,"year":2026},{"capex":193300000,"ebitMargin":13.92,"fcf":2389200000,"fcfMargin":10.68,"grossMargin":17.54,"netDebt":8075000000,"netIncome":391300000,"operatingCf":2582500000,"quarter":2,"revenue":22371300000,"roc":12.58,"roe":3.93,"sharesOutstanding":279808612,"year":2026},{"capex":211900000,"ebitMargin":14.29,"fcf":2863300000,"fcfMargin":11.57,"grossMargin":18.39,"netDebt":7564600000,"netIncome":706000000,"operatingCf":3075200000,"quarter":3,"revenue":24757000000,"roc":14.65,"roe":7.09,"sharesOutstanding":275400000,"year":2026}]}