{"annual":[{"capex":33300000,"ebitMargin":-14.2,"fcf":15700000,"fcfMargin":3.91,"grossMargin":69.25,"netDebt":-83800000,"netIncome":-57600000,"operatingCf":49000000,"revenue":402000000,"roc":-25.37,"roe":-26.04,"sharesOutstanding":319200000,"year":2015},{"capex":55700000,"ebitMargin":-11.15,"fcf":500000,"fcfMargin":0.09,"grossMargin":66,"netDebt":-88500000,"netIncome":-65600000,"operatingCf":56200000,"revenue":573300000,"roc":-21.27,"roe":-23.11,"sharesOutstanding":334400000,"year":2016},{"capex":66000000,"ebitMargin":-5.92,"fcf":26000000,"fcfMargin":3.62,"grossMargin":68.49,"netDebt":-113900000,"netIncome":-50200000,"operatingCf":92000000,"revenue":718500000,"roc":-5.55,"roe":-11.97,"sharesOutstanding":345200000,"year":2017},{"capex":67100000,"ebitMargin":-18.06,"fcf":56100000,"fcfMargin":5.44,"grossMargin":64.36,"netDebt":-126700000,"netIncome":-127100000,"operatingCf":123200000,"revenue":1031600000,"roc":-11,"roe":-19.16,"sharesOutstanding":352800000,"year":2018},{"capex":180000000,"ebitMargin":9.64,"fcf":134500000,"fcfMargin":9.11,"grossMargin":63.11,"netDebt":713900000,"netIncome":101100000,"operatingCf":314500000,"revenue":1476000000,"roc":6.99,"roe":11.45,"sharesOutstanding":369200000,"year":2019},{"capex":199000000,"ebitMargin":15.54,"fcf":276600000,"fcfMargin":14.36,"grossMargin":66.44,"netDebt":1021900000,"netIncome":493600000,"operatingCf":475600000,"revenue":1926700000,"roc":8.15,"roe":27.02,"sharesOutstanding":390000000,"year":2020},{"capex":389200000,"ebitMargin":10.86,"fcf":53300000,"fcfMargin":2.18,"grossMargin":68.63,"netDebt":1105300000,"netIncome":216900000,"operatingCf":442500000,"revenue":2448500000,"roc":6.31,"roe":10.62,"sharesOutstanding":428800000,"year":2021},{"capex":364800000,"ebitMargin":13.44,"fcf":304700000,"fcfMargin":10.47,"grossMargin":64.72,"netDebt":1502700000,"netIncome":341200000,"operatingCf":669500000,"revenue":2909800000,"roc":11.01,"roe":16.01,"sharesOutstanding":427500000,"year":2022},{"capex":236600000,"ebitMargin":16.5,"fcf":511900000,"fcfMargin":14.13,"grossMargin":63.19,"netDebt":2027700000,"netIncome":541500000,"operatingCf":748500000,"revenue":3622300000,"roc":12.69,"roe":26.18,"sharesOutstanding":425500000,"year":2023},{"capex":358800000,"ebitMargin":14.88,"fcf":630700000,"fcfMargin":15.64,"grossMargin":60.46,"netDebt":1981300000,"netIncome":576200000,"operatingCf":989500000,"revenue":4033000000,"roc":16.89,"roe":27.4,"sharesOutstanding":412700000,"year":2024},{"capex":363500000,"ebitMargin":19.56,"fcf":1077200000,"fcfMargin":23.11,"grossMargin":60.1,"netDebt":472000000,"netIncome":836300000,"operatingCf":1440700000,"revenue":4662000000,"roc":21.72,"roe":30.46,"sharesOutstanding":405500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":64.11,"fcfCagr5y":51.8,"roeAvg10y":9.49,"roeAvg5y":22.13,"yearsAvailable":20},"quarterly":[{"capex":286700000,"ebitMargin":15.88,"fcf":535000000,"fcfMargin":13.53,"grossMargin":61.68,"netDebt":1970000000,"netIncome":680800000,"operatingCf":821700000,"quarter":3,"revenue":3954000000,"roc":13.6,"roe":34.4,"sharesOutstanding":410200000,"year":2024},{"capex":358800000,"ebitMargin":14.88,"fcf":630700000,"fcfMargin":15.64,"grossMargin":60.46,"netDebt":1981300000,"netIncome":576200000,"operatingCf":989500000,"quarter":4,"revenue":4033000000,"roc":16.89,"roe":27.4,"sharesOutstanding":406700000,"year":2024},{"capex":388900000,"ebitMargin":15.25,"fcf":575200000,"fcfMargin":13.87,"grossMargin":59.43,"netDebt":1678300000,"netIncome":535200000,"operatingCf":964100000,"quarter":1,"revenue":4148000000,"roc":17.03,"roe":23.61,"sharesOutstanding":407500000,"year":2025},{"capex":416900000,"ebitMargin":15.98,"fcf":570800000,"fcfMargin":13.27,"grossMargin":58.77,"netDebt":1420300000,"netIncome":571500000,"operatingCf":987700000,"quarter":2,"revenue":4300800000,"roc":17.1,"roe":22.21,"sharesOutstanding":408200000,"year":2025},{"capex":386200000,"ebitMargin":17.22,"fcf":1061900000,"fcfMargin":23.51,"grossMargin":59.01,"netDebt":739900000,"netIncome":720700000,"operatingCf":1448100000,"quarter":3,"revenue":4515900000,"roc":18.68,"roe":26.44,"sharesOutstanding":407400000,"year":2025},{"capex":363500000,"ebitMargin":19.56,"fcf":1077200000,"fcfMargin":23.11,"grossMargin":60.1,"netDebt":472000000,"netIncome":836300000,"operatingCf":1440700000,"quarter":4,"revenue":4662000000,"roc":21.72,"roe":30.46,"sharesOutstanding":398900000,"year":2025},{"capex":353100000,"ebitMargin":21.45,"fcf":1429400000,"fcfMargin":29.67,"grossMargin":61.5,"netDebt":266600000,"netIncome":930400000,"operatingCf":1782500000,"quarter":1,"revenue":4817900000,"roc":23.44,"roe":31.47,"sharesOutstanding":393600000,"year":2026},{"capex":343700000,"ebitMargin":22.92,"fcf":1405000000,"fcfMargin":28.27,"grossMargin":62.47,"netDebt":293400000,"netIncome":999700000,"operatingCf":1748700000,"quarter":2,"revenue":4969200000,"roc":27.8,"roe":38.14,"sharesOutstanding":391800000,"year":2026}]}