{"annual":[{"capex":167700000,"ebitMargin":7.79,"fcf":682100000,"fcfMargin":11.37,"grossMargin":69.98,"netDebt":10103700000,"netIncome":147000000,"operatingCf":849800000,"revenue":5997800000,"roc":1.81,"roe":1.5,"sharesOutstanding":189800000,"year":2015},{"capex":184700000,"ebitMargin":10.71,"fcf":1447500000,"fcfMargin":18.88,"grossMargin":68.94,"netDebt":10607300000,"netIncome":305900000,"operatingCf":1632200000,"revenue":7668400000,"roc":3.38,"roe":3.16,"sharesOutstanding":202400000,"year":2016},{"capex":156000000,"ebitMargin":10.24,"fcf":1426300000,"fcfMargin":18.28,"grossMargin":72.67,"netDebt":9618100000,"netIncome":1813800000,"operatingCf":1582300000,"revenue":7803300000,"roc":3.48,"roe":15.46,"sharesOutstanding":203700000,"year":2017},{"capex":162700000,"ebitMargin":0.43,"fcf":1584700000,"fcfMargin":19.98,"grossMargin":71.36,"netDebt":8395900000,"netIncome":-379200000,"operatingCf":1747400000,"revenue":7932900000,"roc":0.16,"roe":-3.36,"sharesOutstanding":203500000,"year":2018},{"capex":404700000,"ebitMargin":14.25,"fcf":1181100000,"fcfMargin":14.8,"grossMargin":71.78,"netDebt":7603500000,"netIncome":1131600000,"operatingCf":1585800000,"revenue":7982200000,"roc":5.37,"roe":9.13,"sharesOutstanding":206700000,"year":2019},{"capex":117900000,"ebitMargin":1.36,"fcf":1086600000,"fcfMargin":17.73,"grossMargin":70.23,"netDebt":7324400000,"netIncome":-138900000,"operatingCf":1204500000,"revenue":6127500000,"roc":0.38,"roe":-1.14,"sharesOutstanding":207000000,"year":2020},{"capex":152000000,"ebitMargin":12.6,"fcf":1347200000,"fcfMargin":19.73,"grossMargin":71.29,"netDebt":6690700000,"netIncome":401600000,"operatingCf":1499200000,"revenue":6827300000,"roc":4.3,"roe":3.17,"sharesOutstanding":210400000,"year":2021},{"capex":187900000,"ebitMargin":10.03,"fcf":1096800000,"fcfMargin":15.8,"grossMargin":70.9,"netDebt":5320800000,"netIncome":231400000,"operatingCf":1284700000,"revenue":6939900000,"roc":3.72,"roe":1.93,"sharesOutstanding":210300000,"year":2022},{"capex":394500000,"ebitMargin":17.28,"fcf":1187100000,"fcfMargin":16.05,"grossMargin":71.82,"netDebt":5352100000,"netIncome":1024000000,"operatingCf":1581600000,"revenue":7394200000,"roc":6.85,"roe":8.2,"sharesOutstanding":209700000,"year":2023},{"capex":356800000,"ebitMargin":16.74,"fcf":1142600000,"fcfMargin":14.88,"grossMargin":71.46,"netDebt":5679100000,"netIncome":903800000,"operatingCf":1499400000,"revenue":7678600000,"roc":6.8,"roe":7.25,"sharesOutstanding":203900000,"year":2024},{"capex":224500000,"ebitMargin":16.55,"fcf":1472600000,"fcfMargin":17.89,"grossMargin":61.62,"netDebt":6927200000,"netIncome":705200000,"operatingCf":1697100000,"revenue":8231500000,"roc":6.64,"roe":5.55,"sharesOutstanding":198700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.84,"fcfCagr5y":2.5,"roeAvg10y":4.94,"roeAvg5y":5.22,"yearsAvailable":20},"quarterly":[{"capex":334700000,"ebitMargin":16.47,"fcf":1246800000,"fcfMargin":16.41,"grossMargin":71.78,"netDebt":5881700000,"netIncome":1083500000,"operatingCf":1581500000,"quarter":3,"revenue":7595500000,"roc":6.89,"roe":8.76,"sharesOutstanding":203000000,"year":2024},{"capex":356800000,"ebitMargin":16.74,"fcf":1142600000,"fcfMargin":14.88,"grossMargin":71.46,"netDebt":5679100000,"netIncome":903800000,"operatingCf":1499400000,"quarter":4,"revenue":7678600000,"roc":6.8,"roe":7.25,"sharesOutstanding":199900000,"year":2024},{"capex":305400000,"ebitMargin":17.04,"fcf":1348800000,"fcfMargin":17.52,"grossMargin":71.05,"netDebt":5791800000,"netIncome":913400000,"operatingCf":1654200000,"quarter":1,"revenue":7698500000,"roc":6.6,"roe":7.37,"sharesOutstanding":199700000,"year":2025},{"capex":239100000,"ebitMargin":16.09,"fcf":1423900000,"fcfMargin":18.18,"grossMargin":71.06,"netDebt":7015600000,"netIncome":823400000,"operatingCf":1663000000,"quarter":2,"revenue":7833800000,"roc":6.25,"roe":6.57,"sharesOutstanding":198300000,"year":2025},{"capex":339100000,"ebitMargin":16.63,"fcf":1601100000,"fcfMargin":19.99,"grossMargin":71.44,"netDebt":6819900000,"netIncome":805200000,"operatingCf":1686000000,"quarter":3,"revenue":8011000000,"roc":6.32,"roe":6.31,"sharesOutstanding":198800000,"year":2025},{"capex":405600000,"ebitMargin":14.96,"fcf":1848400000,"fcfMargin":22.45,"grossMargin":69.71,"netDebt":6927200000,"netIncome":705200000,"operatingCf":1696999999,"quarter":4,"revenue":8231600000,"roc":6,"roe":5.55,"sharesOutstanding":198100000,"year":2025},{"capex":433900000,"ebitMargin":15.61,"fcf":1796700000,"fcfMargin":21.37,"grossMargin":70.03,"netDebt":7046800000,"netIncome":761300000,"operatingCf":1673599999,"quarter":1,"revenue":8409200000,"roc":6.61,"roe":6.01,"sharesOutstanding":195800000,"year":2026},{"capex":470200000,"ebitMargin":15.73,"fcf":1830000000,"fcfMargin":21.51,"grossMargin":69.87,"netDebt":7069000000,"netIncome":806800000,"operatingCf":1743199999,"quarter":2,"revenue":8508900000,"roc":6.76,"roe":6.39,"sharesOutstanding":192800000,"year":2026}]}