{"annual":[{"capex":1000300000,"ebitMargin":14.38,"fcf":807300000,"fcfMargin":9.08,"grossMargin":19.31,"netDebt":2583300000,"netIncome":1000400000,"operatingCf":1807600000,"revenue":8895300000,"roc":8.32,"roe":10.5,"sharesOutstanding":360300000,"year":2015},{"capex":843100000,"ebitMargin":4.45,"fcf":423000000,"fcfMargin":5.91,"grossMargin":11.31,"netDebt":3145100000,"netIncome":297800000,"operatingCf":1266100000,"revenue":7162800000,"roc":2.08,"roe":3.11,"sharesOutstanding":351700000,"year":2016},{"capex":820100000,"ebitMargin":6.29,"fcf":115400000,"fcfMargin":1.56,"grossMargin":11.37,"netDebt":3074200000,"netIncome":-107200000,"operatingCf":935500000,"revenue":7409400000,"roc":2.81,"roe":-1.11,"sharesOutstanding":350900000,"year":2017},{"capex":993300000,"ebitMargin":9.68,"fcf":457300000,"fcfMargin":4.77,"grossMargin":15.63,"netDebt":3681300000,"netIncome":470000000,"operatingCf":1450600000,"revenue":9587300000,"roc":5.26,"roe":4.52,"sharesOutstanding":386400000,"year":2018},{"capex":1272200000,"ebitMargin":-12.29,"fcf":-176800000,"fcfMargin":-1.99,"grossMargin":10.07,"netDebt":4289300000,"netIncome":-1067400000,"operatingCf":1095400000,"revenue":8906300000,"roc":-6.55,"roe":-11.62,"sharesOutstanding":383800000,"year":2019},{"capex":1170600000,"ebitMargin":4.76,"fcf":412000000,"fcfMargin":4.75,"grossMargin":12.27,"netDebt":4177700000,"netIncome":666100000,"operatingCf":1582600000,"revenue":8681700000,"roc":2.48,"roe":6.95,"sharesOutstanding":381300000,"year":2020},{"capex":1288600000,"ebitMargin":19.98,"fcf":898400000,"fcfMargin":7.27,"grossMargin":25.9,"netDebt":3636100000,"netIncome":1630600000,"operatingCf":2187000000,"revenue":12357400000,"roc":14.31,"roe":15.38,"sharesOutstanding":381600000,"year":2021},{"capex":1247300000,"ebitMargin":25.02,"fcf":2688500000,"fcfMargin":14.06,"grossMargin":30.1,"netDebt":3072600000,"netIncome":3582800000,"operatingCf":3935800000,"revenue":19125200000,"roc":26.81,"roe":29.72,"sharesOutstanding":356000000,"year":2022},{"capex":1402400000,"ebitMargin":9.77,"fcf":1004800000,"fcfMargin":7.34,"grossMargin":16.14,"netDebt":3646000000,"netIncome":1164900000,"operatingCf":2407200000,"revenue":13696100000,"roc":6.98,"roe":9.48,"sharesOutstanding":333200000,"year":2023},{"capex":1251800000,"ebitMargin":5.59,"fcf":47400000,"fcfMargin":0.43,"grossMargin":13.59,"netDebt":4177000000,"netIncome":174900000,"operatingCf":1299200000,"revenue":11122800000,"roc":3.31,"roe":1.52,"sharesOutstanding":320700000,"year":2024},{"capex":1359400000,"ebitMargin":8.71,"fcf":-534600000,"fcfMargin":-4.44,"grossMargin":15.08,"netDebt":5002900000,"netIncome":540700000,"operatingCf":824800000,"revenue":12052400000,"roc":5.12,"roe":4.47,"sharesOutstanding":318900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-11.26,"fcfCagr5y":-49.42,"roeAvg10y":6.24,"roeAvg5y":12.11,"yearsAvailable":20},"quarterly":[{"capex":1316600000,"ebitMargin":6.98,"fcf":301400000,"fcfMargin":2.63,"grossMargin":15.45,"netDebt":3976600000,"netIncome":371200000,"operatingCf":1618000000,"quarter":3,"revenue":11456400000,"roc":4.19,"roe":3.14,"sharesOutstanding":319400000,"year":2024},{"capex":1251800000,"ebitMargin":5.59,"fcf":47400000,"fcfMargin":0.43,"grossMargin":13.59,"netDebt":4177000000,"netIncome":174900000,"operatingCf":1299200000,"quarter":4,"revenue":11122800000,"roc":3.31,"roe":1.52,"sharesOutstanding":318500000,"year":2024},{"capex":1209600000,"ebitMargin":7.11,"fcf":212500000,"fcfMargin":1.92,"grossMargin":14.47,"netDebt":4564200000,"netIncome":367800000,"operatingCf":1422100000,"quarter":1,"revenue":11064300000,"roc":4.13,"roe":3.12,"sharesOutstanding":318200000,"year":2025},{"capex":1180300000,"ebitMargin":7.09,"fcf":4300000,"fcfMargin":0.04,"grossMargin":15.33,"netDebt":4340300000,"netIncome":940000000,"operatingCf":1184600000,"quarter":2,"revenue":11253400000,"roc":4.01,"roe":7.56,"sharesOutstanding":318500000,"year":2025},{"capex":1303900000,"ebitMargin":8.6,"fcf":-203700000,"fcfMargin":-1.71,"grossMargin":15.65,"netDebt":4650700000,"netIncome":1229200000,"operatingCf":1100200000,"quarter":3,"revenue":11894600000,"roc":5.06,"roe":9.62,"sharesOutstanding":319400000,"year":2025},{"capex":1359400000,"ebitMargin":9.92,"fcf":-534600000,"fcfMargin":-4.58,"grossMargin":16.51,"netDebt":5002900000,"netIncome":1222400000,"operatingCf":824800000,"quarter":4,"revenue":11682100000,"roc":5.65,"roe":10.12,"sharesOutstanding":294909091,"year":2025},{"capex":1375400000,"ebitMargin":3.71,"fcf":-489300000,"fcfMargin":-4.06,"grossMargin":13.89,"netDebt":5480700000,"netIncome":726700000,"operatingCf":886100000,"quarter":1,"revenue":12059200000,"roc":2.2,"roe":6.16,"sharesOutstanding":317500000,"year":2026},{"capex":1391100000,"ebitMargin":1.41,"fcf":-947100000,"fcfMargin":-7.97,"grossMargin":11.55,"netDebt":5561700000,"netIncome":43200000,"operatingCf":444000000,"quarter":2,"revenue":11877600000,"roc":0.81,"roe":0.38,"sharesOutstanding":317900000,"year":2026}]}