{"annual":[{"capex":49428000,"ebitMargin":18.37,"fcf":398832000,"fcfMargin":12.06,"grossMargin":31.68,"netDebt":466047000,"netIncome":398628000,"operatingCf":448260000,"revenue":3307998000,"roc":23.05,"roe":23.45,"sharesOutstanding":97006000,"year":2015},{"capex":50216000,"ebitMargin":15.58,"fcf":399091000,"fcfMargin":13.62,"grossMargin":31.53,"netDebt":1494292000,"netIncome":304887000,"operatingCf":449307000,"revenue":2931188000,"roc":8.89,"roe":13.82,"sharesOutstanding":91141000,"year":2016},{"capex":89466000,"ebitMargin":10.85,"fcf":99345000,"fcfMargin":2.56,"grossMargin":27.44,"netDebt":1637127000,"netIncome":262300000,"operatingCf":188811000,"revenue":3881700000,"roc":8.41,"roe":9.34,"sharesOutstanding":96100000,"year":2017},{"capex":93305000,"ebitMargin":10.85,"fcf":221366000,"fcfMargin":5.07,"grossMargin":28.28,"netDebt":3211866000,"netIncome":294900000,"operatingCf":314671000,"revenue":4363500000,"roc":6.76,"roe":10.28,"sharesOutstanding":96500000,"year":2018},{"capex":185300000,"ebitMargin":8.09,"fcf":830200000,"fcfMargin":10.12,"grossMargin":27.78,"netDebt":3729400000,"netIncome":327000000,"operatingCf":1015500000,"revenue":8200000000,"roc":4.24,"roe":3.27,"sharesOutstanding":177300000,"year":2019},{"capex":136400000,"ebitMargin":9.86,"fcf":647300000,"fcfMargin":8.57,"grossMargin":28.28,"netDebt":3193500000,"netIncome":414000000,"operatingCf":783700000,"revenue":7556000000,"roc":4.89,"roe":4.08,"sharesOutstanding":190400000,"year":2020},{"capex":130000000,"ebitMargin":11.2,"fcf":943000000,"fcfMargin":12.06,"grossMargin":30.29,"netDebt":3583000000,"netIncome":558000000,"operatingCf":1073000000,"revenue":7822000000,"roc":5.64,"roe":5.45,"sharesOutstanding":188100000,"year":2021},{"capex":149000000,"ebitMargin":12.09,"fcf":889000000,"fcfMargin":10.63,"grossMargin":30.38,"netDebt":3461000000,"netIncome":633000000,"operatingCf":1038000000,"revenue":8362000000,"roc":6.72,"roe":6.27,"sharesOutstanding":182800000,"year":2022},{"capex":186000000,"ebitMargin":13.08,"fcf":1015000000,"fcfMargin":10.49,"grossMargin":30.42,"netDebt":3449000000,"netIncome":815000000,"operatingCf":1201000000,"revenue":9677000000,"roc":8.48,"roe":7.77,"sharesOutstanding":179500000,"year":2023},{"capex":207000000,"ebitMargin":15.49,"fcf":1627000000,"fcfMargin":15.66,"grossMargin":32.41,"netDebt":3274000000,"netIncome":1056000000,"operatingCf":1834000000,"revenue":10387000000,"roc":10.79,"roe":10.46,"sharesOutstanding":174800000,"year":2024},{"capex":260000000,"ebitMargin":16.74,"fcf":1499000000,"fcfMargin":13.42,"grossMargin":31.48,"netDebt":4752000000,"netIncome":1170000000,"operatingCf":1759000000,"revenue":11167000000,"roc":11.05,"roe":10.5,"sharesOutstanding":171100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":21.07,"fcfCagr5y":18.65,"roeAvg10y":8.12,"roeAvg5y":8.09,"yearsAvailable":20},"quarterly":[{"capex":207000000,"ebitMargin":15.49,"fcf":1627000000,"fcfMargin":15.66,"grossMargin":32.41,"netDebt":3274000000,"netIncome":1056000000,"operatingCf":1834000000,"quarter":4,"revenue":10387000000,"roc":10.79,"roe":10.46,"sharesOutstanding":172000000,"year":2024},{"capex":220000000,"ebitMargin":15.91,"fcf":1471000000,"fcfMargin":14.01,"grossMargin":32.87,"netDebt":3318000000,"netIncome":1106000000,"operatingCf":1691000000,"quarter":1,"revenue":10500000000,"roc":11.02,"roe":10.67,"sharesOutstanding":171300000,"year":2025},{"capex":213000000,"ebitMargin":16.22,"fcf":1452000000,"fcfMargin":13.75,"grossMargin":33.28,"netDebt":3298000000,"netIncome":1153000000,"operatingCf":1665000000,"quarter":2,"revenue":10562000000,"roc":10.21,"roe":10.67,"sharesOutstanding":171200000,"year":2025},{"capex":222000000,"ebitMargin":16.42,"fcf":1240000000,"fcfMargin":11.5,"grossMargin":33.72,"netDebt":4757000000,"netIncome":1180000000,"operatingCf":1490000000,"quarter":3,"revenue":10785000000,"roc":10.14,"roe":10.64,"sharesOutstanding":171200000,"year":2025},{"capex":260000000,"ebitMargin":16.21,"fcf":1471000000,"fcfMargin":13.17,"grossMargin":33.39,"netDebt":5459000000,"netIncome":1170000000,"operatingCf":1759000000,"quarter":4,"revenue":11167000000,"roc":10.7,"roe":10.46,"sharesOutstanding":171000000,"year":2025},{"capex":262000000,"ebitMargin":16.1,"fcf":1477000000,"fcfMargin":12.84,"grossMargin":33.81,"netDebt":6386000000,"netIncome":1210000000,"operatingCf":1767000000,"quarter":1,"revenue":11507000000,"roc":10.67,"roe":10.85,"sharesOutstanding":170700000,"year":2026},{"capex":285000000,"ebitMargin":16.54,"fcf":1686000000,"fcfMargin":14.07,"grossMargin":34.33,"netDebt":6266000000,"netIncome":1269000000,"operatingCf":1999000000,"quarter":2,"revenue":11980000000,"roc":11.17,"roe":11.29,"sharesOutstanding":170100000,"year":2026},{"capex":304000000,"ebitMargin":17.32,"fcf":1783000000,"fcfMargin":14.6,"grossMargin":35,"netDebt":6285000000,"netIncome":1368000000,"operatingCf":2087000000,"quarter":3,"revenue":12214000000,"roc":11.99,"roe":12.04,"sharesOutstanding":168800000,"year":2026}]}