{"annual":[{"capex":47000000,"ebitMargin":12.26,"fcf":163200000,"fcfMargin":7.1,"grossMargin":37.87,"netDebt":695500000,"netIncome":195800000,"operatingCf":210200000,"revenue":2298100000,"roc":12.3,"roe":14.57,"sharesOutstanding":36000000,"year":2015},{"capex":87600000,"ebitMargin":11.19,"fcf":229400000,"fcfMargin":10.67,"grossMargin":38.16,"netDebt":519200000,"netIncome":190900000,"operatingCf":317000000,"revenue":2149900000,"roc":10.6,"roe":12.28,"sharesOutstanding":35500000,"year":2016},{"capex":58500000,"ebitMargin":12.36,"fcf":316200000,"fcfMargin":12.14,"grossMargin":37.63,"netDebt":1002000000,"netIncome":227200000,"operatingCf":374700000,"revenue":2603800000,"roc":9.73,"roe":11.67,"sharesOutstanding":36300000,"year":2017},{"capex":86800000,"ebitMargin":14.36,"fcf":360100000,"fcfMargin":12.41,"grossMargin":38.28,"netDebt":605000000,"netIncome":333800000,"operatingCf":446900000,"revenue":2901800000,"roc":13.49,"roe":14.97,"sharesOutstanding":37000000,"year":2018},{"capex":88400000,"ebitMargin":15.54,"fcf":393700000,"fcfMargin":12.44,"grossMargin":39.3,"netDebt":770400000,"netIncome":402300000,"operatingCf":482100000,"revenue":3163600000,"roc":12.88,"roe":14.82,"sharesOutstanding":37500000,"year":2019},{"capex":71400000,"ebitMargin":15.56,"fcf":547500000,"fcfMargin":17.74,"grossMargin":38.26,"netDebt":105400000,"netIncome":401900000,"operatingCf":618900000,"revenue":3086200000,"roc":11.1,"roe":12.45,"sharesOutstanding":37900000,"year":2020},{"capex":101600000,"ebitMargin":13.53,"fcf":723000000,"fcfMargin":15.67,"grossMargin":39.91,"netDebt":3624700000,"netIncome":445300000,"operatingCf":824600000,"revenue":4614300000,"roc":4.82,"roe":5.84,"sharesOutstanding":44300000,"year":2021},{"capex":92600000,"ebitMargin":17.81,"fcf":394200000,"fcfMargin":7.22,"grossMargin":42.69,"netDebt":3282500000,"netIncome":788600000,"operatingCf":486800000,"revenue":5458600000,"roc":7.58,"roe":9.65,"sharesOutstanding":47700000,"year":2022},{"capex":114900000,"ebitMargin":18.36,"fcf":721200000,"fcfMargin":12.8,"grossMargin":43.29,"netDebt":2596600000,"netIncome":885700000,"operatingCf":836100000,"revenue":5635500000,"roc":8.11,"roe":9.61,"sharesOutstanding":47900000,"year":2023},{"capex":83700000,"ebitMargin":17.44,"fcf":1108200000,"fcfMargin":19.54,"grossMargin":42.94,"netDebt":2139000000,"netIncome":819200000,"operatingCf":1191900000,"revenue":5670000000,"roc":7.64,"roe":8.58,"sharesOutstanding":47600000,"year":2024},{"capex":117300000,"ebitMargin":18.8,"fcf":1074000000,"fcfMargin":17.56,"grossMargin":39.22,"netDebt":2289700000,"netIncome":894800000,"operatingCf":1191300000,"revenue":6115400000,"roc":8.56,"roe":8.51,"sharesOutstanding":47400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":19.27,"fcfCagr5y":20.37,"roeAvg10y":10.84,"roeAvg5y":8.44,"yearsAvailable":20},"quarterly":[{"capex":83700000,"ebitMargin":17.44,"fcf":1108200000,"fcfMargin":19.54,"grossMargin":42.94,"netDebt":1999200000,"netIncome":819200000,"operatingCf":1191900000,"quarter":4,"revenue":5670000000,"roc":7.64,"roe":8.58,"sharesOutstanding":47600000,"year":2024},{"capex":85800000,"ebitMargin":17.58,"fcf":1057700000,"fcfMargin":18.33,"grossMargin":42.89,"netDebt":2503300000,"netIncome":829300000,"operatingCf":1143500000,"quarter":1,"revenue":5769800000,"roc":7.41,"roe":8.36,"sharesOutstanding":47300000,"year":2025},{"capex":98400000,"ebitMargin":17.69,"fcf":953000000,"fcfMargin":16.13,"grossMargin":42.75,"netDebt":2306500000,"netIncome":859000000,"operatingCf":1051400000,"quarter":2,"revenue":5909400000,"roc":7.81,"roe":8.28,"sharesOutstanding":47400000,"year":2025},{"capex":106500000,"ebitMargin":17.61,"fcf":1038200000,"fcfMargin":17.29,"grossMargin":42.73,"netDebt":2004800000,"netIncome":817700000,"operatingCf":1144700000,"quarter":3,"revenue":6005400000,"roc":7.79,"roe":7.74,"sharesOutstanding":47500000,"year":2025},{"capex":117300000,"ebitMargin":18.8,"fcf":1074000000,"fcfMargin":17.56,"grossMargin":39.22,"netDebt":2289700000,"netIncome":894800000,"operatingCf":1191300000,"quarter":4,"revenue":6115400000,"roc":8.56,"roe":8.51,"sharesOutstanding":47200000,"year":2025},{"capex":129000000,"ebitMargin":19.03,"fcf":1053700000,"fcfMargin":16.93,"grossMargin":38.47,"netDebt":1954900000,"netIncome":933000000,"operatingCf":1182700000,"quarter":1,"revenue":6225600000,"roc":8.71,"roe":8.72,"sharesOutstanding":46800000,"year":2026},{"capex":129200000,"ebitMargin":19.45,"fcf":1142100000,"fcfMargin":17.92,"grossMargin":39.04,"netDebt":1686900000,"netIncome":974800000,"operatingCf":1271300000,"quarter":2,"revenue":6374400000,"roc":8.97,"roe":8.93,"sharesOutstanding":46900000,"year":2026},{"capex":133000000,"ebitMargin":20,"fcf":1147700000,"fcfMargin":17.6,"grossMargin":38.55,"netDebt":1465400000,"netIncome":1026900000,"operatingCf":1280700000,"quarter":3,"revenue":6519800000,"roc":9.29,"roe":9.22,"sharesOutstanding":46900000,"year":2026}]}