{"annual":[{"capex":373868000,"ebitMargin":13.04,"fcf":637789000,"fcfMargin":6.39,"grossMargin":42.43,"netDebt":1698696000,"netIncome":768996000,"operatingCf":1011657000,"revenue":9973384000,"roc":32.35,"roe":32.69,"sharesOutstanding":65765000,"year":2015},{"capex":284249000,"ebitMargin":11.04,"fcf":718727000,"fcfMargin":7.09,"grossMargin":40.59,"netDebt":1972906000,"netIncome":605928000,"operatingCf":1002976000,"revenue":10137204000,"roc":27.54,"roe":33.7,"sharesOutstanding":60840000,"year":2016},{"capex":237283000,"ebitMargin":10.06,"fcf":819274000,"fcfMargin":7.86,"grossMargin":39.31,"netDebt":2015472000,"netIncome":585730000,"operatingCf":1056557000,"revenue":10424858000,"roc":24.4,"roe":34.66,"sharesOutstanding":57983000,"year":2017},{"capex":239000000,"ebitMargin":10.32,"fcf":818000000,"fcfMargin":7.29,"grossMargin":38.75,"netDebt":1682000000,"netIncome":782000000,"operatingCf":1057000000,"revenue":11221000000,"roc":26.49,"roe":40.71,"sharesOutstanding":56534000,"year":2018},{"capex":221000000,"ebitMargin":10.99,"fcf":821000000,"fcfMargin":7.15,"grossMargin":38.28,"netDebt":1855000000,"netIncome":849000000,"operatingCf":1042000000,"revenue":11486000000,"roc":29.17,"roe":45.77,"sharesOutstanding":54900000,"year":2019},{"capex":197000000,"ebitMargin":8.64,"fcf":926000000,"fcfMargin":7.85,"grossMargin":35.92,"netDebt":2031000000,"netIncome":695000000,"operatingCf":1123000000,"revenue":11797000000,"roc":20.99,"roe":38.02,"sharesOutstanding":53700000,"year":2020},{"capex":255000000,"ebitMargin":11.88,"fcf":682000000,"fcfMargin":5.24,"grossMargin":36.25,"netDebt":2521000000,"netIncome":1043000000,"operatingCf":937000000,"revenue":13022000000,"roc":30.55,"roe":55.66,"sharesOutstanding":52200000,"year":2021},{"capex":256000000,"ebitMargin":14.55,"fcf":1077000000,"fcfMargin":7.07,"grossMargin":38.41,"netDebt":2380000000,"netIncome":1547000000,"operatingCf":1333000000,"revenue":15228000000,"roc":39.71,"roe":63.4,"sharesOutstanding":51100000,"year":2022},{"capex":445000000,"ebitMargin":15.57,"fcf":1586000000,"fcfMargin":9.62,"grossMargin":39.42,"netDebt":2092000000,"netIncome":1829000000,"operatingCf":2031000000,"revenue":16478000000,"roc":40.61,"roe":58.72,"sharesOutstanding":50100000,"year":2023},{"capex":541000000,"ebitMargin":15.36,"fcf":1570000000,"fcfMargin":9.14,"grossMargin":38.96,"netDebt":2147000000,"netIncome":1909000000,"operatingCf":2111000000,"revenue":17168000000,"roc":40.42,"roe":56.85,"sharesOutstanding":49000000,"year":2024},{"capex":684000000,"ebitMargin":15,"fcf":1331000000,"fcfMargin":7.42,"grossMargin":39.06,"netDebt":2578000000,"netIncome":1706000000,"operatingCf":2015000000,"revenue":17942000000,"roc":38.32,"roe":45.66,"sharesOutstanding":48000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.47,"fcfCagr5y":18.67,"roeAvg10y":47.31,"roeAvg5y":56.06,"yearsAvailable":20},"quarterly":[{"capex":410000000,"ebitMargin":15.13,"fcf":1877000000,"fcfMargin":11.09,"grossMargin":39.25,"netDebt":1759000000,"netIncome":1829000000,"operatingCf":2287000000,"quarter":3,"revenue":16932000000,"roc":38.05,"roe":52.21,"sharesOutstanding":48900000,"year":2024},{"capex":541000000,"ebitMargin":15.36,"fcf":1570000000,"fcfMargin":9.14,"grossMargin":39.36,"netDebt":2147000000,"netIncome":1909000000,"operatingCf":2111000000,"quarter":4,"revenue":17168000000,"roc":40.42,"roe":56.85,"sharesOutstanding":48700000,"year":2024},{"capex":547000000,"ebitMargin":15.31,"fcf":1549000000,"fcfMargin":8.99,"grossMargin":39.45,"netDebt":2013000000,"netIncome":1910000000,"operatingCf":2096000000,"quarter":1,"revenue":17239000000,"roc":39.75,"roe":54.89,"sharesOutstanding":48300000,"year":2025},{"capex":646000000,"ebitMargin":15.27,"fcf":1416000000,"fcfMargin":8.1,"grossMargin":39.25,"netDebt":2132000000,"netIncome":1922000000,"operatingCf":2062000000,"quarter":2,"revenue":17481000000,"roc":38.49,"roe":52.31,"sharesOutstanding":48200000,"year":2025},{"capex":816000000,"ebitMargin":14.05,"fcf":1232000000,"fcfMargin":6.94,"grossMargin":39.09,"netDebt":2185000000,"netIncome":1730000000,"operatingCf":2048000000,"quarter":3,"revenue":17750000000,"roc":36.5,"roe":48.58,"sharesOutstanding":48100000,"year":2025},{"capex":684000000,"ebitMargin":13.91,"fcf":1331000000,"fcfMargin":7.42,"grossMargin":39.06,"netDebt":2578000000,"netIncome":1706000000,"operatingCf":2015000000,"quarter":4,"revenue":17942000000,"roc":35.53,"roe":45.66,"sharesOutstanding":47600000,"year":2025},{"capex":729000000,"ebitMargin":14.23,"fcf":1379000000,"fcfMargin":7.5,"grossMargin":39.15,"netDebt":2086000000,"netIncome":1782000000,"operatingCf":2108000000,"quarter":1,"revenue":18378000000,"roc":35.96,"roe":45.34,"sharesOutstanding":47400000,"year":2026},{"capex":665000000,"ebitMargin":14.57,"fcf":1510000000,"fcfMargin":8.01,"grossMargin":39.4,"netDebt":2208000000,"netIncome":1870000000,"operatingCf":2175000000,"quarter":2,"revenue":18845000000,"roc":36.7,"roe":45.27,"sharesOutstanding":47300000,"year":2026}]}