{"annual":[{"capex":130700000,"ebitMargin":9.18,"fcf":2162200000,"fcfMargin":10.38,"grossMargin":23.22,"netDebt":2707900000,"netIncome":1267600000,"operatingCf":2292900000,"revenue":20831900000,"roc":19.12,"roe":17.39,"sharesOutstanding":589200000,"year":2015},{"capex":215000000,"ebitMargin":6.28,"fcf":2486900000,"fcfMargin":10.62,"grossMargin":19.96,"netDebt":3148200000,"netIncome":1031000000,"operatingCf":2701900000,"revenue":23417400000,"roc":13.24,"roe":12.96,"sharesOutstanding":585000000,"year":2016},{"capex":155700000,"ebitMargin":7.98,"fcf":3601100000,"fcfMargin":13.43,"grossMargin":21.94,"netDebt":3306300000,"netIncome":1592200000,"operatingCf":3756800000,"revenue":26816100000,"roc":17.02,"roe":17.15,"sharesOutstanding":585700000,"year":2017},{"capex":266000000,"ebitMargin":9.9,"fcf":6018800000,"fcfMargin":18.84,"grossMargin":23.97,"netDebt":4335400000,"netIncome":2615300000,"operatingCf":6284800000,"revenue":31954700000,"roc":20.78,"roe":24.17,"sharesOutstanding":586700000,"year":2018},{"capex":363500000,"ebitMargin":13.23,"fcf":5898100000,"fcfMargin":15.12,"grossMargin":26.93,"netDebt":4180900000,"netIncome":3970300000,"operatingCf":6261600000,"revenue":38997700000,"roc":13.38,"roe":29.04,"sharesOutstanding":587200000,"year":2019},{"capex":223500000,"ebitMargin":16.82,"fcf":6682100000,"fcfMargin":15.67,"grossMargin":33.4,"netDebt":5319600000,"netIncome":5704600000,"operatingCf":6905600000,"revenue":42638100000,"roc":16.12,"roe":33.48,"sharesOutstanding":587600000,"year":2020},{"capex":243500000,"ebitMargin":8.83,"fcf":7518200000,"fcfMargin":15.77,"grossMargin":21.68,"netDebt":4711700000,"netIncome":3350900000,"operatingCf":7761700000,"revenue":47676500000,"roc":8.44,"roe":18.38,"sharesOutstanding":587100000,"year":2021},{"capex":292000000,"ebitMargin":1.86,"fcf":6556800000,"fcfMargin":13.22,"grossMargin":15.22,"netDebt":6184800000,"netIncome":722000000,"operatingCf":6848800000,"revenue":49587000000,"roc":1.32,"roe":4.54,"sharesOutstanding":587100000,"year":2022},{"capex":252000000,"ebitMargin":7.9,"fcf":10391300000,"fcfMargin":16.74,"grossMargin":18.95,"netDebt":6804000000,"netIncome":3903000000,"operatingCf":10643300000,"revenue":62083000000,"roc":14.35,"roe":19.25,"sharesOutstanding":587500000,"year":2023},{"capex":285000000,"ebitMargin":14.22,"fcf":14834000000,"fcfMargin":19.69,"grossMargin":27.74,"netDebt":6750000000,"netIncome":8480000000,"operatingCf":15119000000,"revenue":75343000000,"roc":25.01,"roe":33.14,"sharesOutstanding":587700000,"year":2024},{"capex":348000000,"ebitMargin":16.23,"fcf":17200000000,"fcfMargin":19.63,"grossMargin":29.47,"netDebt":6772000000,"netIncome":11308000000,"operatingCf":17548000000,"revenue":87637000000,"roc":26.09,"roe":37.29,"sharesOutstanding":588200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":22.71,"fcfCagr5y":26.91,"roeAvg10y":22.94,"roeAvg5y":22.52,"yearsAvailable":20},"quarterly":[{"capex":285000000,"ebitMargin":14.31,"fcf":14834000000,"fcfMargin":19.69,"grossMargin":46.18,"netDebt":6750000000,"netIncome":8479900000,"operatingCf":15119000000,"quarter":4,"revenue":75350700000,"roc":25.18,"roe":33.14,"sharesOutstanding":587650000,"year":2024},{"capex":294000000,"ebitMargin":14.11,"fcf":15733000000,"fcfMargin":20.04,"grossMargin":45.74,"netDebt":6699000000,"netIncome":8715900000,"operatingCf":16027000000,"quarter":1,"revenue":78515700000,"roc":24.63,"roe":30.1,"sharesOutstanding":587700000,"year":2025},{"capex":327900000,"ebitMargin":16.02,"fcf":16472900000,"fcfMargin":20,"grossMargin":46.81,"netDebt":6770000000,"netIncome":10431900000,"operatingCf":16800800000,"quarter":2,"revenue":82383700000,"roc":27.51,"roe":32,"sharesOutstanding":587800000,"year":2025},{"capex":337200000,"ebitMargin":15.86,"fcf":17048100000,"fcfMargin":20.02,"grossMargin":26.3,"netDebt":6723000000,"netIncome":10713500000,"operatingCf":17385300000,"quarter":3,"revenue":85176400000,"roc":25.68,"roe":30.23,"sharesOutstanding":588200000,"year":2025},{"capex":348000000,"ebitMargin":16.23,"fcf":17200000000,"fcfMargin":19.62,"grossMargin":26.5,"netDebt":6772000000,"netIncome":11308000000,"operatingCf":17548000000,"quarter":4,"revenue":87647000000,"roc":26.09,"roe":37.29,"sharesOutstanding":588200000,"year":2025},{"capex":352000000,"ebitMargin":16.27,"fcf":16420000000,"fcfMargin":18.36,"grossMargin":28.44,"netDebt":8224000000,"netIncome":11559000000,"operatingCf":16772000000,"quarter":1,"revenue":89425000000,"roc":36,"roe":36.08,"sharesOutstanding":586900000,"year":2026},{"capex":388000000,"ebitMargin":16.23,"fcf":15951000000,"fcfMargin":17.52,"grossMargin":26.91,"netDebt":8209000000,"netIncome":11695000000,"operatingCf":16339000000,"quarter":2,"revenue":91047000000,"roc":34.6,"roe":34.06,"sharesOutstanding":584300000,"year":2026},{"capex":null,"ebitMargin":16.02,"fcf":null,"fcfMargin":null,"grossMargin":48.12,"netDebt":8389000000,"netIncome":11622000000,"operatingCf":null,"quarter":3,"revenue":91717000000,"roc":34.27,"roe":33.7,"sharesOutstanding":582200000,"year":2026}]}