{"annual":[{"capex":54871000,"ebitMargin":40.59,"fcf":466067000,"fcfMargin":17.22,"grossMargin":51.78,"netDebt":7635569000,"netIncome":443847000,"operatingCf":520938000,"revenue":2707115000,"roc":14.14,"roe":null,"sharesOutstanding":56606000,"year":2015},{"capex":43982000,"ebitMargin":41.06,"fcf":624948000,"fcfMargin":19.71,"grossMargin":52.31,"netDebt":8608613000,"netIncome":583414000,"operatingCf":668930000,"revenue":3171411000,"roc":13.05,"roe":null,"sharesOutstanding":56157000,"year":2016},{"capex":71013000,"ebitMargin":42.53,"fcf":717720000,"fcfMargin":20.48,"grossMargin":54.2,"netDebt":11112100000,"netIncome":437630000,"operatingCf":788733000,"revenue":3504286000,"roc":16.37,"roe":null,"sharesOutstanding":55530000,"year":2017},{"capex":73341000,"ebitMargin":43.98,"fcf":948832000,"fcfMargin":24.9,"grossMargin":55.59,"netDebt":10804265000,"netIncome":907758000,"operatingCf":1022173000,"revenue":3811126000,"roc":14.84,"roe":null,"sharesOutstanding":55600000,"year":2018},{"capex":101591000,"ebitMargin":38.55,"fcf":913881000,"fcfMargin":17.5,"grossMargin":51.36,"netDebt":15432000000,"netIncome":778749000,"operatingCf":1015472000,"revenue":5223223000,"roc":13.68,"roe":null,"sharesOutstanding":56265000,"year":2019},{"capex":105000000,"ebitMargin":34.31,"fcf":1108000000,"fcfMargin":21.71,"grossMargin":51.87,"netDebt":15314000000,"netIncome":699000000,"operatingCf":1213000000,"revenue":5103000000,"roc":10.44,"roe":null,"sharesOutstanding":57300000,"year":2020},{"capex":105000000,"ebitMargin":35.24,"fcf":808000000,"fcfMargin":16.84,"grossMargin":52.38,"netDebt":15231000000,"netIncome":680000000,"operatingCf":913000000,"revenue":4798000000,"roc":9.58,"roe":null,"sharesOutstanding":58400000,"year":2021},{"capex":119000000,"ebitMargin":40.8,"fcf":829000000,"fcfMargin":15.27,"grossMargin":57.08,"netDebt":16812000000,"netIncome":866000000,"operatingCf":948000000,"revenue":5429000000,"roc":13.28,"roe":null,"sharesOutstanding":58200000,"year":2022},{"capex":139000000,"ebitMargin":44.39,"fcf":1236000000,"fcfMargin":18.77,"grossMargin":58.34,"netDebt":16131000000,"netIncome":1298000000,"operatingCf":1375000000,"revenue":6585000000,"roc":15.89,"roe":null,"sharesOutstanding":57200000,"year":2023},{"capex":165000000,"ebitMargin":44.47,"fcf":1880000000,"fcfMargin":23.68,"grossMargin":58.84,"netDebt":18638000000,"netIncome":1714000000,"operatingCf":2045000000,"revenue":7940000000,"roc":18.35,"roe":null,"sharesOutstanding":57800000,"year":2024},{"capex":222000000,"ebitMargin":47.55,"fcf":1816000000,"fcfMargin":20.56,"grossMargin":57.98,"netDebt":27222000000,"netIncome":2074000000,"operatingCf":2038000000,"revenue":8832000000,"roc":20.26,"roe":null,"sharesOutstanding":58200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.36,"fcfCagr5y":21.57,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":165000000,"ebitMargin":44.47,"fcf":1880000000,"fcfMargin":23.68,"grossMargin":58.85,"netDebt":18638000000,"netIncome":1714000000,"operatingCf":2045000000,"quarter":3,"revenue":7940000000,"roc":18.35,"roe":null,"sharesOutstanding":58000000,"year":2024},{"capex":171000000,"ebitMargin":45.58,"fcf":1990000000,"fcfMargin":24.4,"grossMargin":59.65,"netDebt":22590000000,"netIncome":1825000000,"operatingCf":2161000000,"quarter":4,"revenue":8157000000,"roc":19.33,"roe":null,"sharesOutstanding":58300000,"year":2024},{"capex":179000000,"ebitMargin":45.8,"fcf":1901000000,"fcfMargin":22.66,"grossMargin":59.47,"netDebt":22623000000,"netIncome":1901000000,"operatingCf":2080000000,"quarter":1,"revenue":8388000000,"roc":19.37,"roe":null,"sharesOutstanding":58100000,"year":2025},{"capex":197000000,"ebitMargin":46.01,"fcf":1906000000,"fcfMargin":22.22,"grossMargin":59.45,"netDebt":22220000000,"netIncome":1932000000,"operatingCf":2103000000,"quarter":2,"revenue":8579000000,"roc":19.26,"roe":null,"sharesOutstanding":58100000,"year":2025},{"capex":222000000,"ebitMargin":47.17,"fcf":1816000000,"fcfMargin":20.57,"grossMargin":60.15,"netDebt":27222000000,"netIncome":2074000000,"operatingCf":2038000000,"quarter":3,"revenue":8830000000,"roc":20.09,"roe":null,"sharesOutstanding":58100000,"year":2025},{"capex":240000000,"ebitMargin":46.53,"fcf":1878000000,"fcfMargin":20.62,"grossMargin":59.59,"netDebt":27393000000,"netIncome":2026000000,"operatingCf":2118000000,"quarter":4,"revenue":9109000000,"roc":19.97,"roe":null,"sharesOutstanding":58200000,"year":2025},{"capex":255000000,"ebitMargin":46.66,"fcf":1850000000,"fcfMargin":19.47,"grossMargin":59.61,"netDebt":28119000000,"netIncome":2082000000,"operatingCf":2105000000,"quarter":1,"revenue":9503000000,"roc":19.28,"roe":null,"sharesOutstanding":58200000,"year":2026},{"capex":271000000,"ebitMargin":46.19,"fcf":1927000000,"fcfMargin":19.26,"grossMargin":59.57,"netDebt":30712000000,"netIncome":2129000000,"operatingCf":2198000000,"quarter":2,"revenue":10007000000,"roc":19.11,"roe":null,"sharesOutstanding":57400000,"year":2026}]}