{"annual":[{"capex":418000000,"ebitMargin":7.87,"fcf":589000000,"fcfMargin":7.95,"grossMargin":56.54,"netDebt":543200000,"netIncome":396000000,"operatingCf":1007000000,"revenue":7405000000,"roc":11.62,"roe":10.58,"sharesOutstanding":85900000,"year":2016},{"capex":284000000,"ebitMargin":-1.39,"fcf":668300000,"fcfMargin":10.05,"grossMargin":54.88,"netDebt":193400000,"netIncome":-99300000,"operatingCf":952300000,"revenue":6652800000,"roc":-2.05,"roe":-3.01,"sharesOutstanding":82700000,"year":2017},{"capex":161600000,"ebitMargin":8.06,"fcf":813500000,"fcfMargin":13.16,"grossMargin":60.68,"netDebt":-452500000,"netIncome":162800000,"operatingCf":975100000,"revenue":6182300000,"roc":10.93,"roe":4.71,"sharesOutstanding":82500000,"year":2018},{"capex":197700000,"ebitMargin":8.9,"fcf":586100000,"fcfMargin":9.28,"grossMargin":61.56,"netDebt":105000000,"netIncome":430900000,"operatingCf":783800000,"revenue":6313000000,"roc":11.85,"roe":13.11,"sharesOutstanding":81700000,"year":2019},{"capex":270300000,"ebitMargin":5.15,"fcf":484300000,"fcfMargin":7.86,"grossMargin":59.31,"netDebt":1606500000,"netIncome":384300000,"operatingCf":754600000,"revenue":6159800000,"roc":6.11,"roe":14.27,"sharesOutstanding":77200000,"year":2020},{"capex":107800000,"ebitMargin":-0.99,"fcf":273100000,"fcfMargin":6.21,"grossMargin":65.02,"netDebt":1041500000,"netIncome":-121100000,"operatingCf":380900000,"revenue":4400800000,"roc":-0.69,"roe":-4.65,"sharesOutstanding":73500000,"year":2021},{"capex":166900000,"ebitMargin":12.84,"fcf":549000000,"fcfMargin":8.83,"grossMargin":66.7,"netDebt":1528100000,"netIncome":600100000,"operatingCf":715900000,"revenue":6218500000,"roc":14.6,"roe":23.66,"sharesOutstanding":74300000,"year":2022},{"capex":217500000,"ebitMargin":10.93,"fcf":193500000,"fcfMargin":3,"grossMargin":64.65,"netDebt":2492200000,"netIncome":522700000,"operatingCf":411000000,"revenue":6443600000,"roc":13.3,"roe":21.51,"sharesOutstanding":69000000,"year":2023},{"capex":164800000,"ebitMargin":11.41,"fcf":904900000,"fcfMargin":13.65,"grossMargin":66.83,"netDebt":2024300000,"netIncome":646300000,"operatingCf":1069700000,"revenue":6631400000,"roc":14.73,"roe":26.38,"sharesOutstanding":66500000,"year":2024},{"capex":216200000,"ebitMargin":13.17,"fcf":1018900000,"fcfMargin":14.39,"grossMargin":68.55,"netDebt":745600000,"netIncome":742900000,"operatingCf":1235100000,"revenue":7079000000,"roc":18.97,"roe":28.7,"sharesOutstanding":64000000,"year":2025},{"capex":408100000,"ebitMargin":14.53,"fcf":746100000,"fcfMargin":9.19,"grossMargin":69.87,"netDebt":1000700000,"netIncome":941100000,"operatingCf":1154200000,"revenue":8114500000,"roc":25.68,"roe":33.13,"sharesOutstanding":62300000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":3.23,"fcfCagr5y":38.01,"roeAvg10y":15.78,"roeAvg5y":26.68,"yearsAvailable":20},"quarterly":[{"capex":157500000,"ebitMargin":12.06,"fcf":943100000,"fcfMargin":13.99,"grossMargin":67.52,"netDebt":1312900000,"netIncome":683800000,"operatingCf":1100600000,"quarter":3,"revenue":6740100000,"roc":17.27,"roe":28,"sharesOutstanding":63900000,"year":2024},{"capex":176200000,"ebitMargin":12.73,"fcf":1057700000,"fcfMargin":15.22,"grossMargin":68.08,"netDebt":743500000,"netIncome":704600000,"operatingCf":1233900000,"quarter":4,"revenue":6949600000,"roc":18.21,"roe":27.75,"sharesOutstanding":63800000,"year":2024},{"capex":216200000,"ebitMargin":13.17,"fcf":1018900000,"fcfMargin":14.39,"grossMargin":68.55,"netDebt":745600000,"netIncome":742900000,"operatingCf":1235100000,"quarter":1,"revenue":7079000000,"roc":18.97,"roe":28.7,"sharesOutstanding":63700000,"year":2025},{"capex":370100000,"ebitMargin":13.69,"fcf":763800000,"fcfMargin":10.48,"grossMargin":69.03,"netDebt":2257200000,"netIncome":794700000,"operatingCf":1133900000,"quarter":2,"revenue":7285900000,"roc":18.24,"roe":31.59,"sharesOutstanding":62500000,"year":2025},{"capex":422200000,"ebitMargin":14.05,"fcf":667700001,"fcfMargin":8.82,"grossMargin":69.22,"netDebt":2578900000,"netIncome":854300000,"operatingCf":1089900000,"quarter":3,"revenue":7570600000,"roc":19.32,"roe":33.08,"sharesOutstanding":62400000,"year":2025},{"capex":436600000,"ebitMargin":15.03,"fcf":694500001,"fcfMargin":8.87,"grossMargin":69.65,"netDebt":1980000000,"netIncome":918500000,"operatingCf":1131100000,"quarter":4,"revenue":7833100000,"roc":20.24,"roe":31.8,"sharesOutstanding":62400000,"year":2025},{"capex":408100000,"ebitMargin":14.53,"fcf":746100001,"fcfMargin":9.19,"grossMargin":69.87,"netDebt":1000700000,"netIncome":941100000,"operatingCf":1154200000,"quarter":1,"revenue":8114500000,"roc":25.68,"roe":33.13,"sharesOutstanding":62300000,"year":2026},{"capex":274200000,"ebitMargin":14.94,"fcf":1043200001,"fcfMargin":12.49,"grossMargin":70.27,"netDebt":1284900000,"netIncome":982900000,"operatingCf":1317400000,"quarter":2,"revenue":8355200000,"roc":21.58,"roe":36.11,"sharesOutstanding":61300000,"year":2026}]}