{"annual":[{"capex":155168000,"ebitMargin":21.42,"fcf":391772000,"fcfMargin":10.13,"grossMargin":50.37,"netDebt":235981000,"netIncome":516400000,"operatingCf":546940000,"revenue":3869200000,"roc":38.38,"roe":28.67,"sharesOutstanding":1168000000,"year":2015},{"capex":189451000,"ebitMargin":20.09,"fcf":324548000,"fcfMargin":8.19,"grossMargin":49.59,"netDebt":277265000,"netIncome":499400000,"operatingCf":513999000,"revenue":3962036000,"roc":33.25,"roe":25.83,"sharesOutstanding":1156630000,"year":2016},{"capex":119900000,"ebitMargin":20.08,"fcf":465300000,"fcfMargin":10.6,"grossMargin":49.28,"netDebt":298100000,"netIncome":578600000,"operatingCf":585200000,"revenue":4390500000,"roc":34.45,"roe":27.59,"sharesOutstanding":1153370000,"year":2017},{"capex":176300000,"ebitMargin":20.12,"fcf":497900000,"fcfMargin":10.03,"grossMargin":48.32,"netDebt":332800000,"netIncome":751900000,"operatingCf":674200000,"revenue":4965100000,"roc":34.65,"roe":32.65,"sharesOutstanding":1148652000,"year":2018},{"capex":246400000,"ebitMargin":19.82,"fcf":596300000,"fcfMargin":11.18,"grossMargin":47.16,"netDebt":415700000,"netIncome":790900000,"operatingCf":842700000,"revenue":5333700000,"roc":32.48,"roe":29.67,"sharesOutstanding":1148800000,"year":2019},{"capex":168100000,"ebitMargin":20.22,"fcf":933700000,"fcfMargin":16.53,"grossMargin":45.47,"netDebt":404400000,"netIncome":859100000,"operatingCf":1101800000,"revenue":5647300000,"roc":34.06,"roe":31.43,"sharesOutstanding":1151344000,"year":2020},{"capex":156600000,"ebitMargin":20.25,"fcf":613500000,"fcfMargin":10.21,"grossMargin":46.2,"netDebt":400600000,"netIncome":925000000,"operatingCf":770100000,"revenue":6010900000,"roc":33.66,"roe":30.41,"sharesOutstanding":1154234000,"year":2021},{"capex":173800000,"ebitMargin":20.82,"fcf":767200000,"fcfMargin":10.99,"grossMargin":46.07,"netDebt":572000000,"netIncome":1086900000,"operatingCf":941000000,"revenue":6980600000,"roc":38.67,"roe":34.36,"sharesOutstanding":1151246000,"year":2022},{"capex":172800000,"ebitMargin":20.81,"fcf":1259900000,"fcfMargin":17.15,"grossMargin":45.66,"netDebt":313700000,"netIncome":1155000000,"operatingCf":1432700000,"revenue":7346700000,"roc":40.21,"roe":34.49,"sharesOutstanding":1146018000,"year":2023},{"capex":226500000,"ebitMargin":20.01,"fcf":946800000,"fcfMargin":12.55,"grossMargin":45.08,"netDebt":229600000,"netIncome":1150600000,"operatingCf":1173300000,"revenue":7546000000,"roc":37.65,"roe":31.82,"sharesOutstanding":1148564000,"year":2024},{"capex":245300000,"ebitMargin":20.19,"fcf":1050600000,"fcfMargin":12.81,"grossMargin":45.01,"netDebt":165100000,"netIncome":1258400000,"operatingCf":1295900000,"revenue":8200500000,"roc":38.17,"roe":31.91,"sharesOutstanding":1150300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.51,"fcfCagr5y":12.07,"roeAvg10y":31.02,"roeAvg5y":32.6,"yearsAvailable":20},"quarterly":[{"capex":226500000,"ebitMargin":20.01,"fcf":946800000,"fcfMargin":12.55,"grossMargin":45.08,"netDebt":229600000,"netIncome":1150600000,"operatingCf":1173300000,"quarter":4,"revenue":7546000000,"roc":37.65,"roe":31.82,"sharesOutstanding":1149400000,"year":2024},{"capex":231400000,"ebitMargin":19.89,"fcf":868500000,"fcfMargin":11.41,"grossMargin":44.99,"netDebt":264000000,"netIncome":1151600000,"operatingCf":1099900000,"quarter":1,"revenue":7610300000,"roc":37.05,"roe":31.21,"sharesOutstanding":1149600000,"year":2025},{"capex":244600000,"ebitMargin":20.1,"fcf":875900000,"fcfMargin":11.27,"grossMargin":45.06,"netDebt":307400000,"netIncome":1189200000,"operatingCf":1120500000,"quarter":2,"revenue":7774400000,"roc":37.25,"roe":31.23,"sharesOutstanding":1149800000,"year":2025},{"capex":245500000,"ebitMargin":20.21,"fcf":965000000,"fcfMargin":12.07,"grossMargin":45.15,"netDebt":229200000,"netIncome":1226600000,"operatingCf":1210500000,"quarter":3,"revenue":7997500000,"roc":37.73,"roe":31.5,"sharesOutstanding":1151000000,"year":2025},{"capex":245300000,"ebitMargin":20.19,"fcf":1050500000,"fcfMargin":12.81,"grossMargin":45.01,"netDebt":165100000,"netIncome":1258600000,"operatingCf":1295800000,"quarter":4,"revenue":8200400000,"roc":38.18,"roe":31.92,"sharesOutstanding":1150600000,"year":2025},{"capex":248500000,"ebitMargin":20.25,"fcf":1163500000,"fcfMargin":13.78,"grossMargin":44.89,"netDebt":136900000,"netIncome":1299700000,"operatingCf":1412000000,"quarter":1,"revenue":8442700000,"roc":38.98,"roe":32.58,"sharesOutstanding":1150900000,"year":2026},{"capex":243299999,"ebitMargin":20.29,"fcf":1032400000,"fcfMargin":11.8,"grossMargin":44.7,"netDebt":236800000,"netIncome":1352200000,"operatingCf":1399100000,"quarter":2,"revenue":8749300000,"roc":40.24,"roe":33.23,"sharesOutstanding":1150300000,"year":2026},{"capex":256999999,"ebitMargin":20.54,"fcf":1053400000,"fcfMargin":11.6,"grossMargin":44.61,"netDebt":239800000,"netIncome":1418300000,"operatingCf":1433800000,"quarter":3,"revenue":9079300000,"roc":41.25,"roe":34.18,"sharesOutstanding":1150100000,"year":2026}]}