{"annual":[{"capex":18375000,"ebitMargin":26.59,"fcf":363457000,"fcfMargin":21.94,"grossMargin":48.28,"netDebt":701323000,"netIncome":243318000,"operatingCf":381832000,"revenue":1656951000,"roc":11.96,"roe":11.32,"sharesOutstanding":280224000,"year":2015},{"capex":17765000,"ebitMargin":26.49,"fcf":393277000,"fcfMargin":22.31,"grossMargin":47.51,"netDebt":558226000,"netIncome":257491000,"operatingCf":411042000,"revenue":1762787000,"roc":12.16,"roe":10.91,"sharesOutstanding":275608000,"year":2016},{"capex":24192000,"ebitMargin":25.36,"fcf":417783000,"fcfMargin":22.49,"grossMargin":46.45,"netDebt":402700000,"netIncome":399630000,"operatingCf":441975000,"revenue":1857270000,"roc":12.53,"roe":15.47,"sharesOutstanding":277586000,"year":2017},{"capex":41520000,"ebitMargin":24.85,"fcf":526009000,"fcfMargin":26.17,"grossMargin":46.82,"netDebt":1068029000,"netIncome":344255000,"operatingCf":567529000,"revenue":2009857000,"roc":10.18,"roe":11.47,"sharesOutstanding":282213000,"year":2018},{"capex":73108000,"ebitMargin":23.93,"fcf":605072000,"fcfMargin":25.37,"grossMargin":45.14,"netDebt":1224439000,"netIncome":398514000,"operatingCf":678180000,"revenue":2384737000,"roc":10.23,"roe":11.89,"sharesOutstanding":274616000,"year":2019},{"capex":70700000,"ebitMargin":25.84,"fcf":650900000,"fcfMargin":24.98,"grossMargin":44.88,"netDebt":1494985000,"netIncome":480500000,"operatingCf":721600000,"revenue":2606100000,"roc":10.18,"roe":12.8,"sharesOutstanding":275867000,"year":2020},{"capex":45000000,"ebitMargin":28.14,"fcf":903000000,"fcfMargin":29.63,"grossMargin":46.29,"netDebt":1553100000,"netIncome":587100000,"operatingCf":948000000,"revenue":3047500000,"roc":12.03,"roe":13.99,"sharesOutstanding":277414000,"year":2021},{"capex":52600000,"ebitMargin":27.25,"fcf":828800000,"fcfMargin":23.19,"grossMargin":49.15,"netDebt":3533000000,"netIncome":671800000,"operatingCf":881400000,"revenue":3573400000,"roc":10.39,"roe":14.58,"sharesOutstanding":278600000,"year":2022},{"capex":58600000,"ebitMargin":26.92,"fcf":1009500000,"fcfMargin":23.71,"grossMargin":33.37,"netDebt":3320000000,"netIncome":870500000,"operatingCf":1009500000,"revenue":4257100000,"roc":11.55,"roe":15.6,"sharesOutstanding":280800000,"year":2023},{"capex":82000000,"ebitMargin":29.05,"fcf":1092000000,"fcfMargin":23.21,"grossMargin":48.86,"netDebt":3385000000,"netIncome":993000000,"operatingCf":1174000000,"revenue":4705000000,"roc":12.1,"roe":15.43,"sharesOutstanding":284000000,"year":2024},{"capex":68000000,"ebitMargin":49.07,"fcf":1382000000,"fcfMargin":23.98,"grossMargin":49.07,"netDebt":6839000000,"netIncome":1054000000,"operatingCf":1450000000,"revenue":5763000000,"roc":13.03,"roe":8.4,"sharesOutstanding":313000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":14.56,"fcfCagr5y":13.5,"roeAvg10y":13.06,"roeAvg5y":13.6,"yearsAvailable":20},"quarterly":[{"capex":82000000,"ebitMargin":28.44,"fcf":1105000000,"fcfMargin":23.68,"grossMargin":48.44,"netDebt":3385000000,"netIncome":994000000,"operatingCf":1174000000,"quarter":4,"revenue":4666000000,"roc":11.75,"roe":15.44,"sharesOutstanding":284000000,"year":2024},{"capex":86000000,"ebitMargin":28.83,"fcf":1288000000,"fcfMargin":26.76,"grossMargin":48.94,"netDebt":3323000000,"netIncome":1032000000,"operatingCf":1374000000,"quarter":1,"revenue":4814000000,"roc":11.73,"roe":15.13,"sharesOutstanding":285000000,"year":2025},{"capex":75000000,"ebitMargin":28.19,"fcf":1264000000,"fcfMargin":25.75,"grossMargin":48.81,"netDebt":-1162000000,"netIncome":1006000000,"operatingCf":1339000000,"quarter":2,"revenue":4909000000,"roc":6.79,"roe":8.68,"sharesOutstanding":293000000,"year":2025},{"capex":68000000,"ebitMargin":27.17,"fcf":1299000000,"fcfMargin":24.38,"grossMargin":49.35,"netDebt":6781000000,"netIncome":999000000,"operatingCf":1367000000,"quarter":3,"revenue":5329000000,"roc":6.45,"roe":8.07,"sharesOutstanding":332000000,"year":2025},{"capex":68000000,"ebitMargin":27.75,"fcf":1382000000,"fcfMargin":23.39,"grossMargin":59.62,"netDebt":6839000000,"netIncome":1053000000,"operatingCf":1450000000,"quarter":4,"revenue":5909000000,"roc":7.56,"roe":8.39,"sharesOutstanding":339000000,"year":2025},{"capex":72000000,"ebitMargin":26.79,"fcf":1427000000,"fcfMargin":22.21,"grossMargin":59.38,"netDebt":7057000000,"netIncome":1148000000,"operatingCf":1499000000,"quarter":1,"revenue":6425000000,"roc":8.05,"roe":9.12,"sharesOutstanding":339000000,"year":2026},{"capex":74000000,"ebitMargin":28.47,"fcf":1446000000,"fcfMargin":21.1,"grossMargin":59.02,"netDebt":7089000000,"netIncome":1205000000,"operatingCf":1520000000,"quarter":2,"revenue":6852000000,"roc":8.8,"roe":9.58,"sharesOutstanding":339000000,"year":2026},{"capex":58000000,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":58.8,"netDebt":-407000000,"netIncome":1218000000,"operatingCf":null,"quarter":3,"revenue":6971000000,"roc":null,"roe":9.67,"sharesOutstanding":null,"year":2026}]}