{"annual":[{"capex":1223900000,"ebitMargin":21.1,"fcf":69700000,"fcfMargin":1.18,"grossMargin":33.36,"netDebt":10327000000,"netIncome":640300000,"operatingCf":1293600000,"revenue":5926100000,"roc":4.69,"roe":7.37,"sharesOutstanding":272700000,"year":2015},{"capex":1423700000,"ebitMargin":22.51,"fcf":679800000,"fcfMargin":9.1,"grossMargin":35.51,"netDebt":10138100000,"netIncome":940200000,"operatingCf":2103500000,"revenue":7472300000,"roc":6.07,"roe":10.49,"sharesOutstanding":316900000,"year":2016},{"capex":1959500000,"ebitMargin":23.34,"fcf":120100000,"fcfMargin":1.57,"grossMargin":36.21,"netDebt":10994400000,"netIncome":1204900000,"operatingCf":2079600000,"revenue":7648500000,"roc":6.44,"roe":12.69,"sharesOutstanding":317200000,"year":2017},{"capex":2115700000,"ebitMargin":19.12,"fcf":329800000,"fcfMargin":4.29,"grossMargin":32.7,"netDebt":11714600000,"netIncome":1060500000,"operatingCf":2445500000,"revenue":7679500000,"roc":4.87,"roe":10.8,"sharesOutstanding":316900000,"year":2018},{"capex":2260800000,"ebitMargin":20.36,"fcf":84700000,"fcfMargin":1.13,"grossMargin":35.35,"netDebt":12697500000,"netIncome":1135200000,"operatingCf":2345500000,"revenue":7523100000,"roc":4.82,"roe":11.19,"sharesOutstanding":316700000,"year":2019},{"capex":2238800000,"ebitMargin":23.56,"fcf":-42800000,"fcfMargin":-0.59,"grossMargin":39.91,"netDebt":14266000000,"netIncome":1201100000,"operatingCf":2196000000,"revenue":7241700000,"roc":5.19,"roe":11.44,"sharesOutstanding":316500000,"year":2020},{"capex":2252800000,"ebitMargin":20.62,"fcf":-220100000,"fcfMargin":-2.65,"grossMargin":36.07,"netDebt":15573800000,"netIncome":1301500000,"operatingCf":2032700000,"revenue":8316000000,"roc":4.87,"roe":11.89,"sharesOutstanding":316300000,"year":2021},{"capex":2334100000,"ebitMargin":20.05,"fcf":-273400000,"fcfMargin":-2.85,"grossMargin":34.39,"netDebt":17338300000,"netIncome":1409300000,"operatingCf":2060700000,"revenue":9597400000,"roc":5.16,"roe":12.35,"sharesOutstanding":316100000,"year":2022},{"capex":2492900000,"ebitMargin":21.46,"fcf":525500000,"fcfMargin":5.91,"grossMargin":40.5,"netDebt":18755000000,"netIncome":1332900000,"operatingCf":3018400000,"revenue":8893000000,"roc":4.91,"roe":11.34,"sharesOutstanding":315900000,"year":2023},{"capex":2781100000,"ebitMargin":25.03,"fcf":430700000,"fcfMargin":5.01,"grossMargin":44.02,"netDebt":20317200000,"netIncome":1528400000,"operatingCf":3211800000,"revenue":8599900000,"roc":5.06,"roe":12.3,"sharesOutstanding":316500000,"year":2024},{"capex":4398100000,"ebitMargin":24.23,"fcf":-1018700000,"fcfMargin":-10.39,"grossMargin":50.55,"netDebt":22286600000,"netIncome":1558400000,"operatingCf":3379400000,"revenue":9800100000,"roc":5.24,"roe":11.42,"sharesOutstanding":327900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":11.59,"roeAvg5y":11.86,"yearsAvailable":20},"quarterly":[{"capex":2698100000,"ebitMargin":22.3,"fcf":411900000,"fcfMargin":4.83,"grossMargin":43,"netDebt":18987400000,"netIncome":1293400000,"operatingCf":3110000000,"quarter":3,"revenue":8533200000,"roc":4.62,"roe":10.68,"sharesOutstanding":316500000,"year":2024},{"capex":2781100000,"ebitMargin":25.03,"fcf":430700000,"fcfMargin":5.01,"grossMargin":44.02,"netDebt":20317200000,"netIncome":1528400000,"operatingCf":3211800000,"quarter":4,"revenue":8599900000,"roc":5.06,"roe":12.3,"sharesOutstanding":317500000,"year":2024},{"capex":3037700000,"ebitMargin":25.11,"fcf":473100000,"fcfMargin":5.22,"grossMargin":43.44,"netDebt":20430500000,"netIncome":1630300000,"operatingCf":3510800000,"quarter":1,"revenue":9069200000,"roc":5.37,"roe":12.53,"sharesOutstanding":319300000,"year":2025},{"capex":3173200000,"ebitMargin":24.9,"fcf":153500000,"fcfMargin":1.65,"grossMargin":43.12,"netDebt":20509900000,"netIncome":1664400000,"operatingCf":3326700000,"quarter":2,"revenue":9306700000,"roc":5.29,"roe":12.56,"sharesOutstanding":320700000,"year":2025},{"capex":3941500000,"ebitMargin":24.96,"fcf":-404900000,"fcfMargin":-4.24,"grossMargin":49.58,"netDebt":21138400000,"netIncome":1695300000,"operatingCf":3536600000,"quarter":3,"revenue":9547200000,"roc":5.32,"roe":12.47,"sharesOutstanding":325600000,"year":2025},{"capex":4398100000,"ebitMargin":24.23,"fcf":-1045700000,"fcfMargin":-10.67,"grossMargin":50.55,"netDebt":22286600000,"netIncome":1558400000,"operatingCf":3352400000,"quarter":4,"revenue":9800100000,"roc":5.24,"roe":11.42,"sharesOutstanding":327900000,"year":2025},{"capex":4514900000,"ebitMargin":23.97,"fcf":-1106700000,"fcfMargin":-10.97,"grossMargin":55.74,"netDebt":22272200000,"netIncome":1638600000,"operatingCf":3408200000,"quarter":1,"revenue":10084800000,"roc":5.11,"roe":11.57,"sharesOutstanding":328300000,"year":2026},{"capex":4947500000,"ebitMargin":24.12,"fcf":-1400300000,"fcfMargin":-13.81,"grossMargin":62,"netDebt":22929700000,"netIncome":1692400000,"operatingCf":3547200000,"quarter":2,"revenue":10137400000,"roc":5.14,"roe":11.97,"sharesOutstanding":328900000,"year":2026}]}