{"annual":[{"capex":39340000,"ebitMargin":50.41,"fcf":205938000,"fcfMargin":32.45,"grossMargin":88.52,"netDebt":-102253000,"netIncome":205023000,"operatingCf":245278000,"revenue":634545000,"roc":102.93,"roe":78.96,"sharesOutstanding":105900000,"year":2015},{"capex":44402000,"ebitMargin":46.22,"fcf":177013000,"fcfMargin":27.44,"grossMargin":87.8,"netDebt":-95455000,"netIncome":186820000,"operatingCf":221415000,"revenue":645106000,"roc":76.12,"roe":58.76,"sharesOutstanding":81400000,"year":2016},{"capex":37500000,"ebitMargin":16.68,"fcf":336900000,"fcfMargin":15.11,"grossMargin":44.66,"netDebt":1094400000,"netIncome":401700000,"operatingCf":374400000,"revenue":2229100000,"roc":7.54,"roe":12.91,"sharesOutstanding":107500000,"year":2017},{"capex":36300000,"ebitMargin":21.65,"fcf":498400000,"fcfMargin":18,"grossMargin":43.95,"netDebt":940300000,"netIncome":426500000,"operatingCf":534700000,"revenue":2768800000,"roc":12.69,"roe":13.16,"sharesOutstanding":112200000,"year":2018},{"capex":35100000,"ebitMargin":21.52,"fcf":597700000,"fcfMargin":23.95,"grossMargin":45.55,"netDebt":685000000,"netIncome":374900000,"operatingCf":632800000,"revenue":2496100000,"roc":11.12,"roe":11.17,"sharesOutstanding":111800000,"year":2019},{"capex":47400000,"ebitMargin":19.32,"fcf":1411400000,"fcfMargin":41.18,"grossMargin":36.6,"netDebt":1090600000,"netIncome":468200000,"operatingCf":1458800000,"revenue":3427100000,"roc":12.73,"roe":13.98,"sharesOutstanding":109300000,"year":2020},{"capex":51000000,"ebitMargin":23.06,"fcf":545800000,"fcfMargin":15.62,"grossMargin":42.24,"netDebt":1086600000,"netIncome":529000000,"operatingCf":596800000,"revenue":3494800000,"roc":14.28,"roe":14.67,"sharesOutstanding":107200000,"year":2021},{"capex":59800000,"ebitMargin":12.37,"fcf":591300000,"fcfMargin":14.94,"grossMargin":44,"netDebt":1438600000,"netIncome":235000000,"operatingCf":651100000,"revenue":3958500000,"roc":8.87,"roe":6.78,"sharesOutstanding":106700000,"year":2022},{"capex":45000000,"ebitMargin":28.03,"fcf":748000000,"fcfMargin":19.82,"grossMargin":50.83,"netDebt":1067600000,"netIncome":761400000,"operatingCf":793000000,"revenue":3773500000,"roc":17.33,"roe":19.11,"sharesOutstanding":106200000,"year":2023},{"capex":60900000,"ebitMargin":26.83,"fcf":963700000,"fcfMargin":23.54,"grossMargin":50.61,"netDebt":679000000,"netIncome":764900000,"operatingCf":1024599999,"revenue":4094500000,"roc":17.18,"roe":17.87,"sharesOutstanding":105500000,"year":2024},{"capex":71000000,"ebitMargin":32.12,"fcf":1153100000,"fcfMargin":24.46,"grossMargin":48.93,"netDebt":-531800000,"netIncome":1100000000,"operatingCf":1224100000,"revenue":4714200000,"roc":21.81,"roe":21.41,"sharesOutstanding":105100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":18.85,"fcfCagr5y":3.98,"roeAvg10y":18.98,"roeAvg5y":15.97,"yearsAvailable":18},"quarterly":[{"capex":null,"ebitMargin":27.65,"fcf":null,"fcfMargin":null,"grossMargin":51.75,"netDebt":841700000,"netIncome":780400000,"operatingCf":null,"quarter":3,"revenue":3955600000,"roc":17.3,"roe":18.54,"sharesOutstanding":105100000,"year":2024},{"capex":60900000,"ebitMargin":26.83,"fcf":963700000,"fcfMargin":23.54,"grossMargin":50.61,"netDebt":679000000,"netIncome":764900000,"operatingCf":1024600000,"quarter":4,"revenue":4094500000,"roc":17.18,"roe":17.87,"sharesOutstanding":105100000,"year":2024},{"capex":68300000,"ebitMargin":27,"fcf":1044500000,"fcfMargin":24.11,"grossMargin":49.29,"netDebt":556400000,"netIncome":806000000,"operatingCf":1112800000,"quarter":1,"revenue":4332300000,"roc":17.81,"roe":18.1,"sharesOutstanding":105100000,"year":2025},{"capex":70800000,"ebitMargin":28.66,"fcf":1178500000,"fcfMargin":26.01,"grossMargin":48.74,"netDebt":344500000,"netIncome":900700000,"operatingCf":1249300000,"quarter":2,"revenue":4531800000,"roc":19.5,"roe":19.31,"sharesOutstanding":105000000,"year":2025},{"capex":74800000,"ebitMargin":29.49,"fcf":1147100000,"fcfMargin":24.84,"grossMargin":49.43,"netDebt":98000000,"netIncome":983000000,"operatingCf":1221900000,"quarter":3,"revenue":4617800000,"roc":19.77,"roe":20.12,"sharesOutstanding":104900000,"year":2025},{"capex":71000000,"ebitMargin":31.65,"fcf":1151700000,"fcfMargin":24.43,"grossMargin":50.86,"netDebt":-531800000,"netIncome":1100000000,"operatingCf":1222700000,"quarter":4,"revenue":4714200000,"roc":21.49,"roe":21.41,"sharesOutstanding":105000000,"year":2025},{"capex":75500000,"ebitMargin":34.3,"fcf":975400000,"fcfMargin":20.35,"grossMargin":52.22,"netDebt":-576400000,"netIncome":1235100000,"operatingCf":1050900000,"quarter":1,"revenue":4792000000,"roc":15.77,"roe":22.99,"sharesOutstanding":105000000,"year":2026},{"capex":88300000,"ebitMargin":35.18,"fcf":22200000,"fcfMargin":0.44,"grossMargin":52.29,"netDebt":-720900000,"netIncome":1353100000,"operatingCf":110500000,"quarter":2,"revenue":5061300000,"roc":26.1,"roe":24.05,"sharesOutstanding":104900000,"year":2026}]}