{"annual":[{"capex":311400000,"ebitMargin":13.68,"fcf":870900000,"fcfMargin":7.8,"grossMargin":35.94,"netDebt":3378800000,"netIncome":883700000,"operatingCf":1182300000,"revenue":11171800000,"roc":12.22,"roe":15.21,"sharesOutstanding":152706000,"year":2015},{"capex":347000000,"ebitMargin":14.6,"fcf":1138200000,"fcfMargin":9.98,"grossMargin":37.6,"netDebt":2695600000,"netIncome":965300000,"operatingCf":1485200000,"revenue":11406900000,"roc":12.94,"roe":15.2,"sharesOutstanding":148207000,"year":2016},{"capex":442400000,"ebitMargin":14.44,"fcf":976200000,"fcfMargin":7.53,"grossMargin":37.28,"netDebt":3194200000,"netIncome":1227300000,"operatingCf":1418600000,"revenue":12966600000,"roc":12.72,"roe":14.79,"sharesOutstanding":152449000,"year":2017},{"capex":492100000,"ebitMargin":13.48,"fcf":768800000,"fcfMargin":5.5,"grossMargin":35.04,"netDebt":3887000000,"netIncome":605200000,"operatingCf":1260900000,"revenue":13982400000,"roc":12.19,"roe":7.68,"sharesOutstanding":151643000,"year":2018},{"capex":424700000,"ebitMargin":13.71,"fcf":1081000000,"fcfMargin":8.37,"grossMargin":33.05,"netDebt":3360400000,"netIncome":957500000,"operatingCf":1505700000,"revenue":12912900000,"roc":10.94,"roe":10.48,"sharesOutstanding":156381000,"year":2019},{"capex":348100000,"ebitMargin":10.13,"fcf":1674000000,"fcfMargin":11.52,"grossMargin":34.18,"netDebt":2865900000,"netIncome":1233800000,"operatingCf":2022100000,"revenue":14534600000,"roc":7.74,"roe":11.15,"sharesOutstanding":162427000,"year":2020},{"capex":519100000,"ebitMargin":13.54,"fcf":144000000,"fcfMargin":0.94,"grossMargin":33.24,"netDebt":6569400000,"netIncome":1690500000,"operatingCf":663100000,"revenue":15281300000,"roc":10.66,"roe":14.59,"sharesOutstanding":165024000,"year":2021},{"capex":530400000,"ebitMargin":5.39,"fcf":-1989900000,"fcfMargin":-11.74,"grossMargin":24.21,"netDebt":7175500000,"netIncome":1062500000,"operatingCf":-1459500000,"revenue":16947400000,"roc":4.97,"roe":10.94,"sharesOutstanding":156553000,"year":2022},{"capex":338700000,"ebitMargin":5.76,"fcf":852600000,"fcfMargin":5.4,"grossMargin":25.98,"netDebt":6855200000,"netIncome":-281700000,"operatingCf":1191300000,"revenue":15781100000,"roc":5.11,"roe":-3.11,"sharesOutstanding":149751000,"year":2023},{"capex":353900000,"ebitMargin":8.78,"fcf":753000000,"fcfMargin":4.9,"grossMargin":29.94,"netDebt":6304300000,"netIncome":286300000,"operatingCf":1106900000,"revenue":15365700000,"roc":7.97,"roe":3.28,"sharesOutstanding":151297000,"year":2024},{"capex":283300000,"ebitMargin":7.62,"fcf":687900000,"fcfMargin":4.55,"grossMargin":29.86,"netDebt":5716700000,"netIncome":401900000,"operatingCf":971200000,"revenue":15130400000,"roc":7.21,"roe":4.44,"sharesOutstanding":152137000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-3.24,"fcfCagr5y":null,"roeAvg10y":8.94,"roeAvg5y":6.03,"yearsAvailable":20},"quarterly":[{"capex":361700000,"ebitMargin":10.51,"fcf":835400000,"fcfMargin":5.43,"grossMargin":31.47,"netDebt":6193000000,"netIncome":-184700000,"operatingCf":1197100000,"quarter":3,"revenue":15381700000,"roc":9.4,"roe":-2.08,"sharesOutstanding":151465000,"year":2024},{"capex":353900000,"ebitMargin":8.6,"fcf":753000000,"fcfMargin":4.9,"grossMargin":29.76,"netDebt":5939100000,"netIncome":286300000,"operatingCf":1106900000,"quarter":4,"revenue":15365700000,"roc":7.81,"roe":3.28,"sharesOutstanding":151710000,"year":2024},{"capex":353200000,"ebitMargin":8.64,"fcf":764700000,"fcfMargin":5.02,"grossMargin":30.06,"netDebt":6395000000,"netIncome":357200000,"operatingCf":1117900000,"quarter":1,"revenue":15240800000,"roc":8.15,"roe":4.04,"sharesOutstanding":151699000,"year":2025},{"capex":345600000,"ebitMargin":7.69,"fcf":413600000,"fcfMargin":2.73,"grossMargin":29.36,"netDebt":5515800000,"netIncome":478300000,"operatingCf":759200000,"quarter":2,"revenue":15161600000,"roc":7.34,"roe":5.28,"sharesOutstanding":151728000,"year":2025},{"capex":325000000,"ebitMargin":7.7,"fcf":369600000,"fcfMargin":2.44,"grossMargin":29.38,"netDebt":5789500000,"netIncome":438600000,"operatingCf":694600000,"quarter":3,"revenue":15166300000,"roc":7.34,"roe":4.89,"sharesOutstanding":151958000,"year":2025},{"capex":283300000,"ebitMargin":8,"fcf":687900000,"fcfMargin":4.55,"grossMargin":29.86,"netDebt":5716700000,"netIncome":401900000,"operatingCf":971200000,"quarter":4,"revenue":15130400000,"roc":7.57,"roe":4.44,"sharesOutstanding":152137000,"year":2025},{"capex":276800000,"ebitMargin":7.79,"fcf":725600000,"fcfMargin":4.76,"grossMargin":30.03,"netDebt":6167500000,"netIncome":371100000,"operatingCf":1002400000,"quarter":1,"revenue":15232200000,"roc":7.47,"roe":4.13,"sharesOutstanding":152389000,"year":2026},{"capex":262100000,"ebitMargin":8.34,"fcf":1289100000,"fcfMargin":8.45,"grossMargin":31.72,"netDebt":4165500000,"netIncome":620500000,"operatingCf":1551200000,"quarter":2,"revenue":15247700000,"roc":8.12,"roe":6.93,"sharesOutstanding":152389000,"year":2026}]}