{"annual":[{"capex":106500000,"ebitMargin":23.09,"fcf":443200000,"fcfMargin":17.77,"grossMargin":72.56,"netDebt":-118500000,"netIncome":494900000,"operatingCf":549700000,"revenue":2493700000,"roc":16.07,"roe":19.77,"sharesOutstanding":660900000,"year":2015},{"capex":217400000,"ebitMargin":27.52,"fcf":487000000,"fcfMargin":16.43,"grossMargin":72.81,"netDebt":-107800000,"netIncome":569500000,"operatingCf":704400000,"revenue":2963700000,"roc":20.5,"roe":21.74,"sharesOutstanding":653400000,"year":2016},{"capex":175500000,"ebitMargin":29.4,"fcf":825200000,"fcfMargin":24.02,"grossMargin":74.3,"netDebt":218100000,"netIncome":622100000,"operatingCf":1000700000,"revenue":3435300000,"roc":23.51,"roe":20.77,"sharesOutstanding":647700000,"year":2017},{"capex":241700000,"ebitMargin":29.34,"fcf":685100000,"fcfMargin":18.4,"grossMargin":75.23,"netDebt":-120300000,"netIncome":722200000,"operatingCf":926800000,"revenue":3722800000,"roc":24.56,"roe":23,"sharesOutstanding":640800000,"year":2018},{"capex":278400000,"ebitMargin":27.55,"fcf":901000000,"fcfMargin":20.72,"grossMargin":73.43,"netDebt":-500300000,"netIncome":1046900000,"operatingCf":1179400000,"revenue":4348000000,"roc":21.45,"roe":25.24,"sharesOutstanding":636599987,"year":2019},{"capex":407300000,"ebitMargin":29.55,"fcf":647000000,"fcfMargin":14.75,"grossMargin":74.94,"netDebt":-488300000,"netIncome":823400000,"operatingCf":1054300000,"revenue":4386300000,"roc":20.43,"roe":18,"sharesOutstanding":631900000,"year":2020},{"capex":329800000,"ebitMargin":30.78,"fcf":1402300000,"fcfMargin":26.8,"grossMargin":76.57,"netDebt":-172500000,"netIncome":1503100000,"operatingCf":1732100000,"revenue":5232500000,"roc":21.56,"roe":25.76,"sharesOutstanding":631200000,"year":2021},{"capex":264800000,"ebitMargin":31.63,"fcf":953400000,"fcfMargin":17.71,"grossMargin":78.31,"netDebt":-77700000,"netIncome":1521900000,"operatingCf":1218200000,"revenue":5382400000,"roc":23.42,"roe":26.21,"sharesOutstanding":624200000,"year":2022},{"capex":266300000,"ebitMargin":25.55,"fcf":629500000,"fcfMargin":10.48,"grossMargin":77.02,"netDebt":-447200000,"netIncome":1402400000,"operatingCf":895800000,"revenue":6004800000,"roc":18.78,"roe":21.09,"sharesOutstanding":609400000,"year":2023},{"capex":252400000,"ebitMargin":25.35,"fcf":289900000,"fcfMargin":5.33,"grossMargin":79.46,"netDebt":-2345200000,"netIncome":4174600000,"operatingCf":542300000,"revenue":5439500000,"roc":11.94,"roe":41.75,"sharesOutstanding":599300000,"year":2024},{"capex":260200000,"ebitMargin":26.97,"fcf":1335000000,"fcfMargin":22,"grossMargin":78.13,"netDebt":-2233100000,"netIncome":1073500000,"operatingCf":1595200000,"revenue":6067600000,"roc":13.77,"roe":10.38,"sharesOutstanding":585800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.18,"fcfCagr5y":-9.11,"roeAvg10y":23.39,"roeAvg5y":25.04,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":26.75,"fcf":null,"fcfMargin":null,"grossMargin":79.37,"netDebt":-2969700000,"netIncome":4156300000,"operatingCf":null,"quarter":3,"revenue":5336600000,"roc":12.95,"roe":43.54,"sharesOutstanding":598100000,"year":2024},{"capex":null,"ebitMargin":25.36,"fcf":null,"fcfMargin":null,"grossMargin":79.07,"netDebt":-2345200000,"netIncome":4172000000,"operatingCf":null,"quarter":4,"revenue":5456000000,"roc":11.98,"roe":41.73,"sharesOutstanding":590500000,"year":2024},{"capex":null,"ebitMargin":25.69,"fcf":null,"fcfMargin":null,"grossMargin":79.16,"netDebt":-2441200000,"netIncome":4178100000,"operatingCf":null,"quarter":1,"revenue":5538800000,"roc":12.24,"roe":41.25,"sharesOutstanding":587800000,"year":2025},{"capex":null,"ebitMargin":26.19,"fcf":null,"fcfMargin":null,"grossMargin":78.9,"netDebt":-2570200000,"netIncome":4144200000,"operatingCf":null,"quarter":2,"revenue":5685100000,"roc":12.32,"roe":39.3,"sharesOutstanding":587900000,"year":2025},{"capex":null,"ebitMargin":26.57,"fcf":null,"fcfMargin":null,"grossMargin":78.25,"netDebt":-1985300000,"netIncome":1364500000,"operatingCf":null,"quarter":3,"revenue":5883800000,"roc":13.38,"roe":13.37,"sharesOutstanding":585700000,"year":2025},{"capex":260200000,"ebitMargin":26.72,"fcf":1335000000,"fcfMargin":22,"grossMargin":78.11,"netDebt":-2233100000,"netIncome":1070100000,"operatingCf":1595200000,"quarter":4,"revenue":6067600000,"roc":13.64,"roe":10.35,"sharesOutstanding":581800000,"year":2025},{"capex":269100000,"ebitMargin":27.62,"fcf":1089500000,"fcfMargin":17.28,"grossMargin":78.01,"netDebt":-1743600000,"netIncome":1092800000,"operatingCf":1358600000,"quarter":1,"revenue":6303500000,"roc":14.62,"roe":10.58,"sharesOutstanding":580700000,"year":2026},{"capex":286700000,"ebitMargin":28.09,"fcf":1433600000,"fcfMargin":22.01,"grossMargin":77.98,"netDebt":-2202100000,"netIncome":1004900000,"operatingCf":1720300000,"quarter":2,"revenue":6512300000,"roc":14.8,"roe":9.46,"sharesOutstanding":577600000,"year":2026}]}