{"annual":[{"capex":272200000,"ebitMargin":7.84,"fcf":198400000,"fcfMargin":5.68,"grossMargin":34.13,"netDebt":776300000,"netIncome":206200000,"operatingCf":470600000,"revenue":3495800000,"roc":10.42,"roe":12.82,"sharesOutstanding":427800000,"year":2015},{"capex":212900000,"ebitMargin":7.22,"fcf":368200000,"fcfMargin":9.42,"grossMargin":33.29,"netDebt":2594200000,"netIncome":182100000,"operatingCf":581100000,"revenue":3906900000,"roc":5.2,"roe":9.99,"sharesOutstanding":420000000,"year":2016},{"capex":387500000,"ebitMargin":12.91,"fcf":706700000,"fcfMargin":12.75,"grossMargin":36.72,"netDebt":2002600000,"netIncome":810700000,"operatingCf":1094200000,"revenue":5543100000,"roc":12.37,"roe":29.17,"sharesOutstanding":428300000,"year":2017},{"capex":514800000,"ebitMargin":14.6,"fcf":759400000,"fcfMargin":12.92,"grossMargin":38.08,"netDebt":1696500000,"netIncome":627400000,"operatingCf":1274200000,"revenue":5878300000,"roc":14.03,"roe":19.78,"sharesOutstanding":435900000,"year":2018},{"capex":634600000,"ebitMargin":11.46,"fcf":60100000,"fcfMargin":1.09,"grossMargin":35.77,"netDebt":2718300000,"netIncome":211700000,"operatingCf":694700000,"revenue":5517900000,"roc":9.57,"roe":6.41,"sharesOutstanding":416000000,"year":2019},{"capex":483600000,"ebitMargin":6.64,"fcf":400700000,"fcfMargin":7.63,"grossMargin":32.65,"netDebt":2410600000,"netIncome":234200000,"operatingCf":884300000,"revenue":5255000000,"roc":4.99,"roe":6.62,"sharesOutstanding":418800000,"year":2020},{"capex":492000000,"ebitMargin":19.1,"fcf":1290000000,"fcfMargin":19.14,"grossMargin":40.27,"netDebt":1744900000,"netIncome":1009600000,"operatingCf":1782000000,"revenue":6739800000,"roc":15.93,"roe":22.02,"sharesOutstanding":443800000,"year":2021},{"capex":1036000000,"ebitMargin":28.34,"fcf":1597100000,"fcfMargin":19.18,"grossMargin":48.97,"netDebt":311700000,"netIncome":1902200000,"operatingCf":2633100000,"revenue":8326200000,"roc":23.8,"roe":30.74,"sharesOutstanding":448200000,"year":2022},{"capex":1539100000,"ebitMargin":30.76,"fcf":438400000,"fcfMargin":5.31,"grossMargin":47.06,"netDebt":876800000,"netIncome":2183700000,"operatingCf":1977500000,"revenue":8253000000,"roc":23.01,"roe":28.06,"sharesOutstanding":446800000,"year":2023},{"capex":694000000,"ebitMargin":24.96,"fcf":1212400000,"fcfMargin":17.12,"grossMargin":45.41,"netDebt":675600000,"netIncome":1572800000,"operatingCf":1906400000,"revenue":7082300000,"roc":13.86,"roe":17.88,"sharesOutstanding":432700000,"year":2024},{"capex":341200000,"ebitMargin":1.4,"fcf":1418600000,"fcfMargin":23.66,"grossMargin":33.09,"netDebt":1320100000,"netIncome":121000000,"operatingCf":1759800000,"revenue":5995400000,"roc":0.75,"roe":1.58,"sharesOutstanding":411800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.63,"fcfCagr5y":-2.27,"roeAvg10y":17.22,"roeAvg5y":20.05,"yearsAvailable":20},"quarterly":[{"capex":703300000,"ebitMargin":26.72,"fcf":1234600000,"fcfMargin":16.73,"grossMargin":45.8,"netDebt":896200000,"netIncome":1755600000,"operatingCf":1937900000,"quarter":3,"revenue":7377900000,"roc":16.71,"roe":20.45,"sharesOutstanding":431700000,"year":2024},{"capex":694000000,"ebitMargin":24.96,"fcf":1212400000,"fcfMargin":17.12,"grossMargin":45.41,"netDebt":675600000,"netIncome":1572800000,"operatingCf":1906400000,"quarter":4,"revenue":7082300000,"roc":13.86,"roe":17.88,"sharesOutstanding":429600000,"year":2024},{"capex":607700000,"ebitMargin":10.03,"fcf":1402300000,"fcfMargin":21.04,"grossMargin":39.85,"netDebt":607800000,"netIncome":633700000,"operatingCf":2010000000,"quarter":1,"revenue":6665300000,"roc":5.58,"roe":7.89,"sharesOutstanding":421300000,"year":2025},{"capex":544800000,"ebitMargin":7.4,"fcf":1287300000,"fcfMargin":20.12,"grossMargin":37.89,"netDebt":848100000,"netIncome":465800000,"operatingCf":1832100000,"quarter":2,"revenue":6398800000,"roc":3.99,"roe":5.87,"sharesOutstanding":414900000,"year":2025},{"capex":417000000,"ebitMargin":4.73,"fcf":1188500000,"fcfMargin":19.21,"grossMargin":35.75,"netDebt":1379300000,"netIncome":319100000,"operatingCf":1785000000,"quarter":3,"revenue":6187800000,"roc":2.48,"roe":4.04,"sharesOutstanding":408000000,"year":2025},{"capex":341200000,"ebitMargin":2.29,"fcf":1239100000,"fcfMargin":20.67,"grossMargin":32.81,"netDebt":1320100000,"netIncome":121000000,"operatingCf":1759800000,"quarter":4,"revenue":5995400000,"roc":1.22,"roe":1.58,"sharesOutstanding":402300000,"year":2025},{"capex":215500000,"ebitMargin":10.84,"fcf":1001600000,"fcfMargin":16.52,"grossMargin":37.22,"netDebt":1002900000,"netIncome":573700000,"operatingCf":1396600000,"quarter":1,"revenue":6063000000,"roc":6.07,"roe":7.86,"sharesOutstanding":394100000,"year":2026},{"capex":171600000,"ebitMargin":11.66,"fcf":1320900000,"fcfMargin":21.31,"grossMargin":37.45,"netDebt":968200000,"netIncome":630200000,"operatingCf":1672000000,"quarter":2,"revenue":6197800000,"roc":6.35,"roe":8.73,"sharesOutstanding":404400000,"year":2026}]}