{"annual":[{"capex":44000000,"ebitMargin":6.74,"fcf":310900000,"fcfMargin":13.57,"grossMargin":52.49,"netDebt":613700000,"netIncome":121100000,"operatingCf":354900000,"revenue":2290400000,"roc":5.11,"roe":5.46,"sharesOutstanding":258500000,"year":2015},{"capex":26300000,"ebitMargin":7.66,"fcf":380800000,"fcfMargin":16.12,"grossMargin":52.41,"netDebt":403800000,"netIncome":132400000,"operatingCf":407100000,"revenue":2362200000,"roc":6.06,"roe":5.74,"sharesOutstanding":253900000,"year":2016},{"capex":43700000,"ebitMargin":9.27,"fcf":368200000,"fcfMargin":13.87,"grossMargin":52.47,"netDebt":555400000,"netIncome":121100000,"operatingCf":411900000,"revenue":2654200000,"roc":7.05,"roe":5.12,"sharesOutstanding":256700000,"year":2017},{"capex":67600000,"ebitMargin":10.32,"fcf":419100000,"fcfMargin":13.48,"grossMargin":54.08,"netDebt":1796000000,"netIncome":282800000,"operatingCf":486700000,"revenue":3108400000,"roc":6.79,"roe":10.57,"sharesOutstanding":253400000,"year":2018},{"capex":69000000,"ebitMargin":11.52,"fcf":516000000,"fcfMargin":15.81,"grossMargin":54.56,"netDebt":1768100000,"netIncome":514300000,"operatingCf":585000000,"revenue":3264300000,"roc":6.9,"roe":16.49,"sharesOutstanding":252900000,"year":2019},{"capex":56800000,"ebitMargin":13.34,"fcf":615200000,"fcfMargin":19.54,"grossMargin":55.75,"netDebt":1418700000,"netIncome":389900000,"operatingCf":672000000,"revenue":3147700000,"roc":7.54,"roe":10.84,"sharesOutstanding":252300000,"year":2020},{"capex":46100000,"ebitMargin":15.33,"fcf":704400000,"fcfMargin":19.25,"grossMargin":55.61,"netDebt":1088900000,"netIncome":492800000,"operatingCf":750500000,"revenue":3659100000,"roc":9.49,"roe":12.49,"sharesOutstanding":254300000,"year":2021},{"capex":43200000,"ebitMargin":13.9,"fcf":348000000,"fcfMargin":9.47,"grossMargin":57.27,"netDebt":1354100000,"netIncome":449700000,"operatingCf":391200000,"revenue":3676300000,"roc":8.8,"roe":11.1,"sharesOutstanding":250200000,"year":2022},{"capex":42000000,"ebitMargin":11.81,"fcf":555100000,"fcfMargin":14.61,"grossMargin":61.41,"netDebt":2958700000,"netIncome":311300000,"operatingCf":597100000,"revenue":3798700000,"roc":5.82,"roe":6.92,"sharesOutstanding":249100000,"year":2023},{"capex":33600000,"ebitMargin":12.51,"fcf":497800000,"fcfMargin":13.52,"grossMargin":65.06,"netDebt":796400000,"netIncome":1504400000,"operatingCf":531400000,"revenue":3683300000,"roc":5.98,"roe":26.18,"sharesOutstanding":247200000,"year":2024},{"capex":253000000,"ebitMargin":16.93,"fcf":133200000,"fcfMargin":3.71,"grossMargin":68.32,"netDebt":1138800000,"netIncome":424000000,"operatingCf":386200000,"revenue":3587300000,"roc":7.78,"roe":7.27,"sharesOutstanding":239800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.42,"fcfCagr5y":-10.74,"roeAvg10y":11.27,"roeAvg5y":12.79,"yearsAvailable":20},"quarterly":[{"capex":37300000,"ebitMargin":10.64,"fcf":477900000,"fcfMargin":13.16,"grossMargin":62.38,"netDebt":753300000,"netIncome":1477200000,"operatingCf":515200000,"quarter":3,"revenue":3632300000,"roc":4.9,"roe":25.14,"sharesOutstanding":246900000,"year":2024},{"capex":33900000,"ebitMargin":11.02,"fcf":497800000,"fcfMargin":13.52,"grossMargin":61.47,"netDebt":875100000,"netIncome":1504400000,"operatingCf":531400000,"quarter":4,"revenue":3683300000,"roc":5.15,"roe":25.61,"sharesOutstanding":246900000,"year":2024},{"capex":33700000,"ebitMargin":11.04,"fcf":419800000,"fcfMargin":11.76,"grossMargin":62.49,"netDebt":1101000000,"netIncome":1513900000,"operatingCf":453200000,"quarter":1,"revenue":3570600000,"roc":5.34,"roe":27.94,"sharesOutstanding":246200000,"year":2025},{"capex":25300000,"ebitMargin":12.88,"fcf":287100000,"fcfMargin":8.03,"grossMargin":63.86,"netDebt":1246500000,"netIncome":286700000,"operatingCf":312100000,"quarter":2,"revenue":3575500000,"roc":5.96,"roe":5.04,"sharesOutstanding":239600000,"year":2025},{"capex":26100000,"ebitMargin":14.1,"fcf":315200000,"fcfMargin":8.75,"grossMargin":64.66,"netDebt":1159100000,"netIncome":357600000,"operatingCf":341000000,"quarter":3,"revenue":3600900000,"roc":6.54,"roe":6.18,"sharesOutstanding":240400000,"year":2025},{"capex":253000000,"ebitMargin":16.93,"fcf":133200000,"fcfMargin":3.71,"grossMargin":68.32,"netDebt":1138800000,"netIncome":424000000,"operatingCf":386200000,"quarter":4,"revenue":3587300000,"roc":7.78,"roe":7.27,"sharesOutstanding":239800000,"year":2025},{"capex":252500000,"ebitMargin":17.82,"fcf":252800000,"fcfMargin":6.86,"grossMargin":68.06,"netDebt":1178700000,"netIncome":456200000,"operatingCf":505300000,"quarter":1,"revenue":3686600000,"roc":8.62,"roe":8.09,"sharesOutstanding":236900000,"year":2026},{"capex":253700000,"ebitMargin":17.48,"fcf":545400000,"fcfMargin":14.42,"grossMargin":68.36,"netDebt":1244900000,"netIncome":-104700000,"operatingCf":799100000,"quarter":2,"revenue":3782900000,"roc":9.27,"roe":-2.05,"sharesOutstanding":233000000,"year":2026}]}