{"annual":[{"capex":37358000,"ebitMargin":1.47,"fcf":245189000,"fcfMargin":24.29,"grossMargin":71.59,"netDebt":-543277000,"netIncome":7987000,"operatingCf":282547000,"revenue":1009268000,"roc":1.34,"roe":1.06,"sharesOutstanding":880705000,"year":2015},{"capex":67200000,"ebitMargin":3.36,"fcf":278500000,"fcfMargin":21.84,"grossMargin":73.51,"netDebt":-709003000,"netIncome":32200000,"operatingCf":345700000,"revenue":1275400000,"roc":3.27,"roe":3.84,"sharesOutstanding":881500000,"year":2016},{"capex":135300000,"ebitMargin":7.34,"fcf":459100000,"fcfMargin":30.71,"grossMargin":74.23,"netDebt":-811000000,"netIncome":31400000,"operatingCf":594400000,"revenue":1494900000,"roc":8.92,"roe":5.33,"sharesOutstanding":890395000,"year":2017},{"capex":53000000,"ebitMargin":12.99,"fcf":585900000,"fcfMargin":32.47,"grossMargin":75.04,"netDebt":-1112400000,"netIncome":334900000,"operatingCf":638900000,"revenue":1804600000,"roc":12.87,"roe":33.15,"sharesOutstanding":871000000,"year":2018},{"capex":92200000,"ebitMargin":16.23,"fcf":715800000,"fcfMargin":33.09,"grossMargin":76.61,"netDebt":-1222500000,"netIncome":331700000,"operatingCf":808000000,"revenue":2163000000,"roc":14.48,"roe":24.71,"sharesOutstanding":875000000,"year":2019},{"capex":125900000,"ebitMargin":20.5,"fcf":957800000,"fcfMargin":36.92,"grossMargin":78.03,"netDebt":-1061800000,"netIncome":488500000,"operatingCf":1083700000,"revenue":2594400000,"roc":24.01,"roe":57.07,"sharesOutstanding":838500000,"year":2020},{"capex":295900000,"ebitMargin":19.46,"fcf":1203800000,"fcfMargin":36.02,"grossMargin":76.57,"netDebt":-330700000,"netIncome":606800000,"operatingCf":1499700000,"revenue":3342200000,"roc":18.06,"roe":76,"sharesOutstanding":835500000,"year":2021},{"capex":281200000,"ebitMargin":21.95,"fcf":1449400000,"fcfMargin":32.81,"grossMargin":75.44,"netDebt":-692500000,"netIncome":857300000,"operatingCf":1730600000,"revenue":4417400000,"roc":30.78,"roe":null,"sharesOutstanding":805300000,"year":2022},{"capex":204100000,"ebitMargin":23.4,"fcf":1731400000,"fcfMargin":32.64,"grossMargin":76.68,"netDebt":-405600000,"netIncome":1147800000,"operatingCf":1935500000,"revenue":5304800000,"roc":35.06,"roe":null,"sharesOutstanding":788200000,"year":2023},{"capex":378900000,"ebitMargin":30.28,"fcf":1879200000,"fcfMargin":31.55,"grossMargin":80.56,"netDebt":-1881600000,"netIncome":1745200000,"operatingCf":2258100000,"revenue":5955800000,"roc":31.63,"roe":116.83,"sharesOutstanding":771900000,"year":2024},{"capex":364800000,"ebitMargin":30.62,"fcf":2225800000,"fcfMargin":32.73,"grossMargin":80.84,"netDebt":-1499000000,"netIncome":1853400000,"operatingCf":2590600000,"revenue":6799600000,"roc":38.88,"roe":149.77,"sharesOutstanding":764600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":24.94,"fcfCagr5y":17.36,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":308200000,"ebitMargin":28.27,"fcf":1664000000,"fcfMargin":29.14,"grossMargin":79.71,"netDebt":-1495500000,"netIncome":1529900000,"operatingCf":1972200000,"quarter":3,"revenue":5710800000,"roc":32.5,"roe":168.47,"sharesOutstanding":771900000,"year":2024},{"capex":378900000,"ebitMargin":30.28,"fcf":1879200000,"fcfMargin":31.55,"grossMargin":80.56,"netDebt":-1881600000,"netIncome":1745200000,"operatingCf":2258100000,"quarter":4,"revenue":5955800000,"roc":31.63,"roe":116.83,"sharesOutstanding":775200000,"year":2024},{"capex":223500000,"ebitMargin":31.52,"fcf":2067500000,"fcfMargin":33.66,"grossMargin":81.34,"netDebt":-2601700000,"netIncome":1879300000,"operatingCf":2291000000,"quarter":1,"revenue":6142200000,"roc":34.09,"roe":95.74,"sharesOutstanding":776800000,"year":2025},{"capex":368200000,"ebitMargin":30.85,"fcf":2032700000,"fcfMargin":32.07,"grossMargin":81.5,"netDebt":-2373200000,"netIncome":1939600000,"operatingCf":2400900000,"quarter":2,"revenue":6337900000,"roc":33.35,"roe":94.14,"sharesOutstanding":774800000,"year":2025},{"capex":419600000,"ebitMargin":30.98,"fcf":2028400000,"fcfMargin":30.95,"grossMargin":81.27,"netDebt":-999800000,"netIncome":1873600000,"operatingCf":2448000000,"quarter":3,"revenue":6554700000,"roc":44.38,"roe":254.88,"sharesOutstanding":770200000,"year":2025},{"capex":364800000,"ebitMargin":30.62,"fcf":2225800000,"fcfMargin":32.73,"grossMargin":80.84,"netDebt":-1499000000,"netIncome":1853400000,"operatingCf":2590600000,"quarter":4,"revenue":6799600000,"roc":38.88,"roe":149.77,"sharesOutstanding":748000000,"year":2025},{"capex":368900000,"ebitMargin":31.06,"fcf":2435500000,"fcfMargin":34.26,"grossMargin":80.67,"netDebt":-1727000000,"netIncome":1954500000,"operatingCf":2804400000,"quarter":1,"revenue":7109500000,"roc":41.98,"roe":197.48,"sharesOutstanding":742800000,"year":2026},{"capex":279100000,"ebitMargin":32.43,"fcf":3117000000,"fcfMargin":41.41,"grossMargin":80.38,"netDebt":-2438000000,"netIncome":2120700000,"operatingCf":3396100000,"quarter":2,"revenue":7527400000,"roc":40.56,"roe":136.72,"sharesOutstanding":741300000,"year":2026}]}