{"annual":[{"capex":643000000,"ebitMargin":45.44,"fcf":3073100000,"fcfMargin":28.55,"grossMargin":88.48,"netDebt":5213500000,"netIncome":3547000000,"operatingCf":3716100000,"revenue":10763800000,"roc":28.89,"roe":37.84,"sharesOutstanding":231200000,"year":2015},{"capex":616100000,"ebitMargin":45,"fcf":3859500000,"fcfMargin":33.71,"grossMargin":87.48,"netDebt":4186200000,"netIncome":3702800000,"operatingCf":4522400000,"revenue":11448800000,"roc":26.37,"roe":30.53,"sharesOutstanding":218800000,"year":2016},{"capex":867400000,"ebitMargin":43.55,"fcf":3683600000,"fcfMargin":30.01,"grossMargin":86.72,"netDebt":4361200000,"netIncome":2539100000,"operatingCf":4551000000,"revenue":12273900000,"roc":26.35,"roe":20.15,"sharesOutstanding":213000000,"year":2017},{"capex":770600000,"ebitMargin":43.77,"fcf":5301600000,"fcfMargin":39.41,"grossMargin":86.5,"netDebt":4711900000,"netIncome":4430700000,"operatingCf":6187700000,"revenue":13452900000,"roc":26.77,"roe":33.98,"sharesOutstanding":205300000,"year":2018},{"capex":514500000,"ebitMargin":48.98,"fcf":6564100000,"fcfMargin":45.65,"grossMargin":86.4,"netDebt":3453800000,"netIncome":5888500000,"operatingCf":7078600000,"revenue":14377900000,"roc":31.48,"roe":44.13,"sharesOutstanding":187400000,"year":2019},{"capex":551800000,"ebitMargin":34.16,"fcf":3678000000,"fcfMargin":27.36,"grossMargin":86.57,"netDebt":6497000000,"netIncome":4000600000,"operatingCf":4229800000,"revenue":13444600000,"roc":22,"roe":37.39,"sharesOutstanding":161300000,"year":2020},{"capex":294900000,"ebitMargin":25.42,"fcf":3345000000,"fcfMargin":30.46,"grossMargin":80.79,"netDebt":5342100000,"netIncome":1556100000,"operatingCf":3639900000,"revenue":10981700000,"roc":14.26,"roe":14.28,"sharesOutstanding":149600000,"year":2021},{"capex":240300000,"ebitMargin":28.4,"fcf":1144000000,"fcfMargin":11.25,"grossMargin":77.61,"netDebt":3194700000,"netIncome":3046900000,"operatingCf":1384300000,"revenue":10173400000,"roc":13.58,"roe":22.74,"sharesOutstanding":146000000,"year":2022},{"capex":311400000,"ebitMargin":21.32,"fcf":1235800000,"fcfMargin":12.56,"grossMargin":74.24,"netDebt":6288300000,"netIncome":1161100000,"operatingCf":1547200000,"revenue":9835600000,"roc":8.96,"roe":7.85,"sharesOutstanding":145600000,"year":2023},{"capex":359800000,"ebitMargin":25.74,"fcf":2515700000,"fcfMargin":26,"grossMargin":76.12,"netDebt":4255300000,"netIncome":1632200000,"operatingCf":2875500000,"revenue":9675900000,"roc":11.06,"roe":9.76,"sharesOutstanding":145900000,"year":2024},{"capex":153800000,"ebitMargin":19.14,"fcf":2050800000,"fcfMargin":20.9,"grossMargin":70.47,"netDebt":3939500000,"netIncome":1293389000,"operatingCf":2204600000,"revenue":9810600000,"roc":7.2,"roe":7.08,"sharesOutstanding":146700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-7.27,"fcfCagr5y":-10.77,"roeAvg10y":22.79,"roeAvg5y":12.34,"yearsAvailable":20},"quarterly":[{"capex":358700000,"ebitMargin":22.34,"fcf":1768400000,"fcfMargin":18.41,"grossMargin":71.78,"netDebt":4951700000,"netIncome":1615200000,"operatingCf":2127100000,"quarter":3,"revenue":9607500000,"roc":9.38,"roe":9.87,"sharesOutstanding":145900000,"year":2024},{"capex":359800000,"ebitMargin":22.15,"fcf":2515700000,"fcfMargin":26,"grossMargin":72.34,"netDebt":4255300000,"netIncome":1632200000,"operatingCf":2875500000,"quarter":4,"revenue":9675900000,"roc":9.52,"roe":9.76,"sharesOutstanding":146100000,"year":2024},{"capex":286000000,"ebitMargin":22.26,"fcf":2295600000,"fcfMargin":23.39,"grossMargin":71.93,"netDebt":4022900000,"netIncome":1479300000,"operatingCf":2581600000,"quarter":1,"revenue":9816400000,"roc":9.61,"roe":8.71,"sharesOutstanding":145900000,"year":2025},{"capex":260000000,"ebitMargin":24.08,"fcf":1856700000,"fcfMargin":18.57,"grossMargin":72.53,"netDebt":3835800000,"netIncome":1530500000,"operatingCf":2116700000,"quarter":2,"revenue":9997000000,"roc":9.57,"roe":8.68,"sharesOutstanding":145900000,"year":2025},{"capex":176200000,"ebitMargin":24.47,"fcf":2277400000,"fcfMargin":22.81,"grossMargin":70.12,"netDebt":2727300000,"netIncome":1608500000,"operatingCf":2453600000,"quarter":3,"revenue":9986000000,"roc":9.43,"roe":8.83,"sharesOutstanding":147100000,"year":2025},{"capex":153800000,"ebitMargin":19.14,"fcf":2138700000,"fcfMargin":21.8,"grossMargin":70.47,"netDebt":3939500000,"netIncome":1293389000,"operatingCf":2204600000,"quarter":4,"revenue":9810600000,"roc":7.2,"roe":7.08,"sharesOutstanding":146700000,"year":2025},{"capex":157900000,"ebitMargin":15.65,"fcf":2623200000,"fcfMargin":26.61,"grossMargin":69.77,"netDebt":3179200000,"netIncome":1372389000,"operatingCf":2590800000,"quarter":1,"revenue":9857400000,"roc":5.82,"roe":7.36,"sharesOutstanding":148400000,"year":2026},{"capex":182200000,"ebitMargin":12.79,"fcf":2968700000,"fcfMargin":29.84,"grossMargin":67.71,"netDebt":7070100000,"netIncome":835089000,"operatingCf":2878800000,"quarter":2,"revenue":9947900000,"roc":4.52,"roe":4.43,"sharesOutstanding":148700000,"year":2026}]}