{"annual":[{"capex":201400000,"ebitMargin":14.66,"fcf":1256900000,"fcfMargin":16.09,"grossMargin":37.99,"netDebt":5320200000,"netIncome":688700000,"operatingCf":1458300000,"revenue":7811200000,"roc":7.75,"roe":9.83,"sharesOutstanding":119477000,"year":2016},{"capex":192400000,"ebitMargin":14.1,"fcf":866600000,"fcfMargin":11.72,"grossMargin":38.35,"netDebt":5231700000,"netIncome":592300000,"operatingCf":1059000000,"revenue":7392300000,"roc":7.55,"roe":8.65,"sharesOutstanding":116121000,"year":2017},{"capex":321900000,"ebitMargin":14.19,"fcf":896100000,"fcfMargin":12.18,"grossMargin":38.55,"netDebt":4639400000,"netIncome":1338600000,"operatingCf":1218000000,"revenue":7357100000,"roc":7.32,"roe":16.96,"sharesOutstanding":113600000,"year":2018},{"capex":359800000,"ebitMargin":11.85,"fcf":781400000,"fcfMargin":9.97,"grossMargin":37.2,"netDebt":5809500000,"netIncome":514400000,"operatingCf":1141200000,"revenue":7838000000,"roc":6.46,"roe":6.45,"sharesOutstanding":113100000,"year":2019},{"capex":269300000,"ebitMargin":15.68,"fcf":985500000,"fcfMargin":12.63,"grossMargin":38.48,"netDebt":5386700000,"netIncome":779500000,"operatingCf":1254800000,"revenue":7801000000,"roc":7.95,"roe":9.52,"sharesOutstanding":114000000,"year":2020},{"capex":306700000,"ebitMargin":17.33,"fcf":1258300000,"fcfMargin":15.72,"grossMargin":39.22,"netDebt":4571300000,"netIncome":876300000,"operatingCf":1565000000,"revenue":8002700000,"roc":10.34,"roe":10.79,"sharesOutstanding":112000000,"year":2021},{"capex":417500000,"ebitMargin":12.8,"fcf":718800000,"fcfMargin":8.99,"grossMargin":33.76,"netDebt":4437000000,"netIncome":631700000,"operatingCf":1136300000,"revenue":7998900000,"roc":7.26,"roe":7.76,"sharesOutstanding":108400000,"year":2022},{"capex":471000000,"ebitMargin":1.85,"fcf":717000000,"fcfMargin":8.41,"grossMargin":32.85,"netDebt":3658400000,"netIncome":-91300000,"operatingCf":1188000000,"revenue":8529200000,"roc":1.21,"roe":-1.25,"sharesOutstanding":106200000,"year":2023},{"capex":586500000,"ebitMargin":15.97,"fcf":642900000,"fcfMargin":7.86,"grossMargin":38.09,"netDebt":8486000000,"netIncome":744000000,"operatingCf":1229400000,"revenue":8178700000,"roc":7.91,"roe":9.67,"sharesOutstanding":104400000,"year":2024},{"capex":393800000,"ebitMargin":-7.72,"fcf":816600000,"fcfMargin":9.36,"grossMargin":38.79,"netDebt":7691800000,"netIncome":-1230800000,"operatingCf":1210400000,"revenue":8726100000,"roc":-4.52,"roe":-20.23,"sharesOutstanding":106400000,"year":2025},{"capex":317400000,"ebitMargin":3.98,"fcf":1156200000,"fcfMargin":12.77,"grossMargin":33.53,"netDebt":7030400000,"netIncome":-138700000,"operatingCf":1473600000,"revenue":9050900000,"roc":2.63,"roe":-2.5,"sharesOutstanding":106700000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-1.78,"fcfCagr5y":-0.98,"roeAvg10y":4.58,"roeAvg5y":-1.31,"yearsAvailable":20},"quarterly":[{"capex":498200000,"ebitMargin":13.84,"fcf":913500000,"fcfMargin":10.34,"grossMargin":38.72,"netDebt":8333100000,"netIncome":526000000,"operatingCf":1411700000,"quarter":4,"revenue":8831200000,"roc":7.43,"roe":6.89,"sharesOutstanding":106400000,"year":2024},{"capex":429400000,"ebitMargin":3.77,"fcf":815200000,"fcfMargin":9.28,"grossMargin":39.54,"netDebt":1042500000,"netIncome":-256700000,"operatingCf":1244600000,"quarter":1,"revenue":8788000000,"roc":2.19,"roe":-3.72,"sharesOutstanding":106400000,"year":2025},{"capex":393800000,"ebitMargin":-7.72,"fcf":816600000,"fcfMargin":9.36,"grossMargin":38.79,"netDebt":7607700000,"netIncome":-1230800000,"operatingCf":1210400000,"quarter":2,"revenue":8726100000,"roc":-4.52,"roe":-20.23,"sharesOutstanding":106400000,"year":2025},{"capex":354400000,"ebitMargin":-11.22,"fcf":672500000,"fcfMargin":7.72,"grossMargin":35.14,"netDebt":8041300000,"netIncome":-1459700000,"operatingCf":1026900000,"quarter":3,"revenue":8714300000,"roc":-6.61,"roe":-24.63,"sharesOutstanding":106600000,"year":2025},{"capex":333700000,"ebitMargin":-8.31,"fcf":635500000,"fcfMargin":7.24,"grossMargin":34.72,"netDebt":7850800000,"netIncome":-1193900000,"operatingCf":969200000,"quarter":4,"revenue":8773200000,"roc":-4.86,"roe":-19.7,"sharesOutstanding":106900000,"year":2025},{"capex":317100000,"ebitMargin":-7.66,"fcf":971200000,"fcfMargin":10.88,"grossMargin":33.56,"netDebt":7401500000,"netIncome":-1255800000,"operatingCf":1288300000,"quarter":1,"revenue":8926600000,"roc":-4.91,"roe":-23.98,"sharesOutstanding":106700000,"year":2026},{"capex":317400000,"ebitMargin":3.98,"fcf":1156200000,"fcfMargin":12.77,"grossMargin":33.53,"netDebt":7030400000,"netIncome":-138700000,"operatingCf":1473600000,"quarter":2,"revenue":9050900000,"roc":2.63,"roe":-2.5,"sharesOutstanding":106700000,"year":2026},{"capex":321500000,"ebitMargin":9.02,"fcf":1588400000,"fcfMargin":17.35,"grossMargin":38.65,"netDebt":6853900000,"netIncome":229500000,"operatingCf":1909900000,"quarter":3,"revenue":9156900000,"roc":5.94,"roe":3.99,"sharesOutstanding":107100000,"year":2026}]}