{"annual":[{"capex":243023000,"ebitMargin":13.17,"fcf":147947000,"fcfMargin":8.23,"grossMargin":59.56,"netDebt":1332774000,"netIncome":203523000,"operatingCf":390970000,"revenue":1797060000,"roc":6.08,"roe":7.63,"sharesOutstanding":196800000,"year":2015},{"capex":152600000,"ebitMargin":16.48,"fcf":356997000,"fcfMargin":18.15,"grossMargin":59.64,"netDebt":1232900000,"netIncome":273917000,"operatingCf":509600000,"revenue":1966814000,"roc":8.23,"roe":10.16,"sharesOutstanding":196000000,"year":2016},{"capex":127200000,"ebitMargin":20.06,"fcf":466400000,"fcfMargin":21.8,"grossMargin":63.85,"netDebt":1083900000,"netIncome":372900000,"operatingCf":593600000,"revenue":2139000000,"roc":9.62,"roe":11.74,"sharesOutstanding":198400000,"year":2017},{"capex":193600000,"ebitMargin":15.92,"fcf":475300000,"fcfMargin":18.77,"grossMargin":64.45,"netDebt":1945100000,"netIncome":139900000,"operatingCf":668900000,"revenue":2532800000,"roc":7.23,"roe":4.23,"sharesOutstanding":198800000,"year":2018},{"capex":292100000,"ebitMargin":20.6,"fcf":421100000,"fcfMargin":15.87,"grossMargin":66.21,"netDebt":1737300000,"netIncome":466700000,"operatingCf":713200000,"revenue":2653400000,"roc":10.59,"roe":12.86,"sharesOutstanding":200200000,"year":2019},{"capex":310400000,"ebitMargin":12.83,"fcf":176200000,"fcfMargin":7.25,"grossMargin":63.14,"netDebt":1947400000,"netIncome":238400000,"operatingCf":486600000,"revenue":2430900000,"roc":5.44,"roe":6.23,"sharesOutstanding":198200000,"year":2020},{"capex":214400000,"ebitMargin":17.31,"fcf":524200000,"fcfMargin":17.94,"grossMargin":66.92,"netDebt":1385100000,"netIncome":2944700000,"operatingCf":738600000,"revenue":2922500000,"roc":5.7,"roe":42.42,"sharesOutstanding":199400000,"year":2021},{"capex":242000000,"ebitMargin":15.34,"fcf":450400000,"fcfMargin":13.61,"grossMargin":64.67,"netDebt":2625200000,"netIncome":385800000,"operatingCf":692400000,"revenue":3308400000,"roc":4.97,"roe":5.38,"sharesOutstanding":198800000,"year":2022},{"capex":392500000,"ebitMargin":14.84,"fcf":215000000,"fcfMargin":5.98,"grossMargin":65.62,"netDebt":2448400000,"netIncome":294200000,"operatingCf":607500000,"revenue":3593200000,"roc":4.99,"roe":3.9,"sharesOutstanding":199200000,"year":2023},{"capex":421200000,"ebitMargin":18.12,"fcf":288100000,"fcfMargin":7.4,"grossMargin":66.64,"netDebt":2476100000,"netIncome":392300000,"operatingCf":709300000,"revenue":3895400000,"roc":6.25,"roe":4.85,"sharesOutstanding":200400000,"year":2024},{"capex":362400000,"ebitMargin":16.69,"fcf":433700000,"fcfMargin":10.6,"grossMargin":60.67,"netDebt":2673000000,"netIncome":374900000,"operatingCf":796100000,"revenue":4092400000,"roc":6.05,"roe":4.55,"sharesOutstanding":200000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.45,"fcfCagr5y":-6.63,"roeAvg10y":10.63,"roeAvg5y":12.22,"yearsAvailable":20},"quarterly":[{"capex":421200000,"ebitMargin":18.12,"fcf":288100000,"fcfMargin":7.4,"grossMargin":66.64,"netDebt":2476100000,"netIncome":392300000,"operatingCf":709300000,"quarter":4,"revenue":3895400000,"roc":6.25,"roe":4.85,"sharesOutstanding":201100000,"year":2024},{"capex":392500000,"ebitMargin":18.7,"fcf":384700000,"fcfMargin":9.79,"grossMargin":67,"netDebt":2439000000,"netIncome":415400000,"operatingCf":777200000,"quarter":1,"revenue":3928500000,"roc":6.55,"roe":5.11,"sharesOutstanding":201200000,"year":2025},{"capex":396500000,"ebitMargin":19,"fcf":365900000,"fcfMargin":9.17,"grossMargin":67.2,"netDebt":2469200000,"netIncome":414200000,"operatingCf":762400000,"quarter":2,"revenue":3988200000,"roc":6.65,"roe":5,"sharesOutstanding":200700000,"year":2025},{"capex":404399999,"ebitMargin":18.31,"fcf":411900000,"fcfMargin":10.18,"grossMargin":66.96,"netDebt":2353400000,"netIncome":407800000,"operatingCf":816299999,"quarter":3,"revenue":4045700000,"roc":6.52,"roe":4.88,"sharesOutstanding":200600000,"year":2025},{"capex":362399999,"ebitMargin":16.69,"fcf":433700000,"fcfMargin":10.6,"grossMargin":64.32,"netDebt":2673000000,"netIncome":374900000,"operatingCf":796099999,"quarter":4,"revenue":4092500000,"roc":6.05,"roe":4.55,"sharesOutstanding":198100000,"year":2025},{"capex":375199998,"ebitMargin":17.19,"fcf":491200000,"fcfMargin":11.83,"grossMargin":64.24,"netDebt":2374800000,"netIncome":401400000,"operatingCf":866399998,"quarter":1,"revenue":4151899999,"roc":6.59,"roe":4.8,"sharesOutstanding":196700000,"year":2026},{"capex":383499998,"ebitMargin":11.77,"fcf":569500000,"fcfMargin":13.46,"grossMargin":64.37,"netDebt":2321400000,"netIncome":235800000,"operatingCf":952999998,"quarter":2,"revenue":4231099999,"roc":4.66,"roe":2.86,"sharesOutstanding":195000000,"year":2026},{"capex":355299999,"ebitMargin":12.85,"fcf":678000000,"fcfMargin":16,"grossMargin":63.64,"netDebt":2389500000,"netIncome":570300000,"operatingCf":1033299999,"quarter":3,"revenue":4236999999,"roc":5.04,"roe":6.85,"sharesOutstanding":193400000,"year":2026}]}