{"annual":[{"capex":114200000,"ebitMargin":59.78,"fcf":1401100000,"fcfMargin":42.12,"grossMargin":82.52,"netDebt":476300000,"netIncome":1247000000,"operatingCf":1515300000,"revenue":3326800000,"roc":6.51,"roe":6.07,"sharesOutstanding":337894000,"year":2015},{"capex":91800000,"ebitMargin":61.21,"fcf":1624200000,"fcfMargin":45.18,"grossMargin":84.89,"netDebt":279300000,"netIncome":1534100000,"operatingCf":1716000000,"revenue":3595200000,"roc":7.23,"roe":7.54,"sharesOutstanding":338966000,"year":2016},{"capex":81900000,"ebitMargin":63.4,"fcf":1758500000,"fcfMargin":48.25,"grossMargin":84.53,"netDebt":239400000,"netIncome":4063400000,"operatingCf":1840400000,"revenue":3644700000,"roc":7.67,"roe":18.13,"sharesOutstanding":340226000,"year":2017},{"capex":116700000,"ebitMargin":60.51,"fcf":2324100000,"fcfMargin":53.93,"grossMargin":84.4,"netDebt":3026500000,"netIncome":1962200000,"operatingCf":2440800000,"revenue":4309400000,"roc":7.2,"roe":7.57,"sharesOutstanding":343737000,"year":2018},{"capex":245600000,"ebitMargin":53.16,"fcf":2427200000,"fcfMargin":49.86,"grossMargin":81.54,"netDebt":2241500000,"netIncome":2116500000,"operatingCf":2672800000,"revenue":4868000000,"roc":7.05,"roe":8.09,"sharesOutstanding":358239000,"year":2019},{"capex":197500000,"ebitMargin":54.01,"fcf":2518100000,"fcfMargin":51.56,"grossMargin":82.46,"netDebt":1862800000,"netIncome":2105200000,"operatingCf":2715600000,"revenue":4883600000,"roc":7.23,"roe":7.99,"sharesOutstanding":358524000,"year":2020},{"capex":127200000,"ebitMargin":56.4,"fcf":2275200000,"fcfMargin":48.51,"grossMargin":82.15,"netDebt":610200000,"netIncome":2636400000,"operatingCf":2402400000,"revenue":4689700000,"roc":7.27,"roe":9.62,"sharesOutstanding":358929000,"year":2021},{"capex":89700000,"ebitMargin":60.08,"fcf":2966300000,"fcfMargin":59.1,"grossMargin":85,"netDebt":718300000,"netIncome":2691000000,"operatingCf":3056000000,"revenue":5019400000,"roc":8.27,"roe":10.01,"sharesOutstanding":359181000,"year":2022},{"capex":76400000,"ebitMargin":61.58,"fcf":3377400000,"fcfMargin":60.54,"grossMargin":85.15,"netDebt":513400000,"netIncome":3226200000,"operatingCf":3453800000,"revenue":5578900000,"roc":9.47,"roe":12.07,"sharesOutstanding":359500000,"year":2023},{"capex":94000000,"ebitMargin":64.13,"fcf":3596500000,"fcfMargin":58.67,"grossMargin":86.13,"netDebt":535600000,"netIncome":3525800000,"operatingCf":3690500000,"revenue":6130100000,"roc":11.19,"roe":13.31,"sharesOutstanding":359944000,"year":2024},{"capex":83500000,"ebitMargin":64.86,"fcf":4193600000,"fcfMargin":64.31,"grossMargin":86.09,"netDebt":-666200000,"netIncome":4044400000,"operatingCf":4277100000,"revenue":6520600000,"roc":11.06,"roe":14.08,"sharesOutstanding":360233000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.18,"fcfCagr5y":12.9,"roeAvg10y":10.84,"roeAvg5y":11.82,"yearsAvailable":20},"quarterly":[{"capex":94000000,"ebitMargin":64.13,"fcf":3596500000,"fcfMargin":58.67,"grossMargin":86.13,"netDebt":535600000,"netIncome":3525800000,"operatingCf":3690500000,"quarter":4,"revenue":6130100000,"roc":11.19,"roe":13.31,"sharesOutstanding":360050000,"year":2024},{"capex":88400000,"ebitMargin":64.92,"fcf":3826000000,"fcfMargin":60.88,"grossMargin":86.46,"netDebt":2014100000,"netIncome":3626800000,"operatingCf":3914400000,"quarter":1,"revenue":6284500000,"roc":11.21,"roe":13.42,"sharesOutstanding":360227000,"year":2025},{"capex":88600000,"ebitMargin":65.31,"fcf":4107400000,"fcfMargin":63.74,"grossMargin":86.53,"netDebt":1439100000,"netIncome":3755800000,"operatingCf":4196000000,"quarter":2,"revenue":6444000000,"roc":11.34,"roe":13.54,"sharesOutstanding":360297000,"year":2025},{"capex":77200000,"ebitMargin":64.98,"fcf":4083900000,"fcfMargin":63.84,"grossMargin":86.14,"netDebt":974500000,"netIncome":3751000000,"operatingCf":4161100000,"quarter":3,"revenue":6397200000,"roc":11.07,"roe":13.31,"sharesOutstanding":360330000,"year":2025},{"capex":83500000,"ebitMargin":64.86,"fcf":4193600000,"fcfMargin":64.31,"grossMargin":86.09,"netDebt":-666200000,"netIncome":4044400000,"operatingCf":4277100000,"quarter":4,"revenue":6520600000,"roc":11.06,"roe":14.08,"sharesOutstanding":360233000,"year":2025},{"capex":91100000,"ebitMargin":65.57,"fcf":4329300000,"fcfMargin":64.06,"grossMargin":86.34,"netDebt":1032000000,"netIncome":4242500000,"operatingCf":4420400000,"quarter":1,"revenue":6758400000,"roc":12.31,"roe":15.94,"sharesOutstanding":363208000,"year":2026},{"capex":96300000,"ebitMargin":65.1,"fcf":4212700000,"fcfMargin":62.2,"grossMargin":81.89,"netDebt":1280000000,"netIncome":4272100000,"operatingCf":4309000000,"quarter":2,"revenue":6772600000,"roc":12.28,"roe":16.11,"sharesOutstanding":362233000,"year":2026},{"capex":93700000,"ebitMargin":65.66,"fcf":4333100000,"fcfMargin":62.15,"grossMargin":84.32,"netDebt":1226600000,"netIncome":4401000000,"operatingCf":4426800000,"quarter":3,"revenue":6972300000,"roc":12.72,"roe":16.57,"sharesOutstanding":358641000,"year":2026}]}