{"annual":[{"capex":36260000,"ebitMargin":28.86,"fcf":892565000,"fcfMargin":24.92,"grossMargin":60.42,"netDebt":2492711000,"netIncome":696067000,"operatingCf":928825000,"revenue":3582395000,"roc":10.94,"roe":13.14,"sharesOutstanding":101597000,"year":2015},{"capex":40106000,"ebitMargin":28.05,"fcf":923679000,"fcfMargin":24.37,"grossMargin":61.54,"netDebt":5452336000,"netIncome":658645000,"operatingCf":963785000,"revenue":3789925000,"roc":8.25,"roe":11.38,"sharesOutstanding":102464000,"year":2016},{"capex":59536000,"ebitMargin":26.27,"fcf":1174946000,"fcfMargin":25.5,"grossMargin":62.18,"netDebt":4484200000,"netIncome":971772000,"operatingCf":1234482000,"revenue":4607471000,"roc":9.85,"roe":14.16,"sharesOutstanding":103522000,"year":2017},{"capex":58600000,"ebitMargin":26.9,"fcf":1371500000,"fcfMargin":26.42,"grossMargin":63.17,"netDebt":4577300000,"netIncome":944400000,"operatingCf":1430100000,"revenue":5191200000,"roc":10.12,"roe":12.2,"sharesOutstanding":104400000,"year":2018},{"capex":62900000,"ebitMargin":27.92,"fcf":1398900000,"fcfMargin":26.07,"grossMargin":63.86,"netDebt":4622400000,"netIncome":1767900000,"operatingCf":1461800000,"revenue":5366800000,"roc":9.54,"roe":18.63,"sharesOutstanding":105100000,"year":2019},{"capex":48900000,"ebitMargin":26.24,"fcf":1476200000,"fcfMargin":30.41,"grossMargin":67.38,"netDebt":9309300000,"netIncome":949700000,"operatingCf":1525100000,"revenue":4854200000,"roc":5.9,"roe":9.06,"sharesOutstanding":105700000,"year":2020},{"capex":62600000,"ebitMargin":27.63,"fcf":1949300000,"fcfMargin":40.33,"grossMargin":70.5,"netDebt":7611800000,"netIncome":1096700000,"operatingCf":2011900000,"revenue":4833800000,"roc":6.49,"roe":9.48,"sharesOutstanding":106500000,"year":2021},{"capex":70300000,"ebitMargin":28.38,"fcf":664300000,"fcfMargin":12.37,"grossMargin":69.86,"netDebt":5915300000,"netIncome":1188400000,"operatingCf":734600000,"revenue":5371800000,"roc":6.33,"roe":7.41,"sharesOutstanding":106800000,"year":2022},{"capex":108000000,"ebitMargin":28.25,"fcf":1927100000,"fcfMargin":31.19,"grossMargin":69.72,"netDebt":6159100000,"netIncome":1384200000,"operatingCf":2035100000,"revenue":6177800000,"roc":6.92,"roe":7.93,"sharesOutstanding":107400000,"year":2023},{"capex":66000000,"ebitMargin":28.37,"fcf":2327200000,"fcfMargin":33.06,"grossMargin":69.3,"netDebt":7481000000,"netIncome":1549300000,"operatingCf":2393200000,"revenue":7039200000,"roc":7.26,"roe":8.21,"sharesOutstanding":108000000,"year":2024},{"capex":47400000,"ebitMargin":28.29,"fcf":2492900000,"fcfMargin":31.55,"grossMargin":69.24,"netDebt":9003600000,"netIncome":1536300000,"operatingCf":2540300000,"revenue":7902500000,"roc":7.25,"roe":7.73,"sharesOutstanding":107800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.7,"fcfCagr5y":18.16,"roeAvg10y":10.62,"roeAvg5y":8.15,"yearsAvailable":20},"quarterly":[{"capex":99400000,"ebitMargin":28.37,"fcf":2293800000,"fcfMargin":32.59,"grossMargin":69.3,"netDebt":7481000000,"netIncome":1549300000,"operatingCf":2393200000,"quarter":4,"revenue":7039200000,"roc":7.26,"roe":8.21,"sharesOutstanding":108100000,"year":2024},{"capex":90000000,"ebitMargin":28.19,"fcf":2300400000,"fcfMargin":31.77,"grossMargin":68.92,"netDebt":7083600000,"netIncome":1498400000,"operatingCf":2390400000,"quarter":1,"revenue":7241300000,"roc":7.36,"roe":7.79,"sharesOutstanding":108200000,"year":2025},{"capex":89000000,"ebitMargin":28.06,"fcf":2321400000,"fcfMargin":31.08,"grossMargin":68.87,"netDebt":8616600000,"netIncome":1539600000,"operatingCf":2410400000,"quarter":2,"revenue":7468100000,"roc":7.07,"roe":7.84,"sharesOutstanding":108400000,"year":2025},{"capex":64400000,"ebitMargin":28.13,"fcf":2460100000,"fcfMargin":31.86,"grossMargin":68.96,"netDebt":9134100000,"netIncome":1570200000,"operatingCf":2524500000,"quarter":3,"revenue":7721000000,"roc":6.9,"roe":7.85,"sharesOutstanding":108300000,"year":2025},{"capex":47400000,"ebitMargin":28.29,"fcf":2492900000,"fcfMargin":31.55,"grossMargin":69.24,"netDebt":9003600000,"netIncome":1536300000,"operatingCf":2540300000,"quarter":4,"revenue":7902500000,"roc":7.25,"roe":7.73,"sharesOutstanding":107800000,"year":2025},{"capex":52200000,"ebitMargin":28.09,"fcf":2551500000,"fcfMargin":31.44,"grossMargin":69.4,"netDebt":10081100000,"netIncome":1714100000,"operatingCf":2603700000,"quarter":1,"revenue":8115000000,"roc":7.36,"roe":9.11,"sharesOutstanding":104600000,"year":2026},{"capex":46700000,"ebitMargin":27.97,"fcf":2622400000,"fcfMargin":31.67,"grossMargin":69.53,"netDebt":10954500000,"netIncome":2504300000,"operatingCf":2669100000,"quarter":2,"revenue":8280300000,"roc":7.3,"roe":13.39,"sharesOutstanding":102600000,"year":2026},{"capex":61100000,"ebitMargin":28.05,"fcf":2559100000,"fcfMargin":30.34,"grossMargin":69.67,"netDebt":9408700000,"netIncome":2590500000,"operatingCf":2620200000,"quarter":3,"revenue":8434600000,"roc":7.95,"roe":13.51,"sharesOutstanding":99400000,"year":2026}]}