{"annual":[{"capex":120100000,"ebitMargin":20.94,"fcf":888900000,"fcfMargin":14.39,"grossMargin":48.57,"netDebt":null,"netIncome":863800000,"operatingCf":1009000000,"revenue":6178800000,"roc":21.98,"roe":16.68,"sharesOutstanding":345200000,"year":2015},{"capex":129600000,"ebitMargin":20.37,"fcf":1007300000,"fcfMargin":16.18,"grossMargin":48.86,"netDebt":2554800000,"netIncome":872300000,"operatingCf":1136900000,"revenue":6224300000,"roc":18.86,"roe":32.42,"sharesOutstanding":347300000,"year":2016},{"capex":136100000,"ebitMargin":20.18,"fcf":1040300000,"fcfMargin":18.07,"grossMargin":50.79,"netDebt":3094100000,"netIncome":1044500000,"operatingCf":1176400000,"revenue":5756100000,"roc":13.05,"roe":27.43,"sharesOutstanding":352600000,"year":2017},{"capex":112300000,"ebitMargin":18.37,"fcf":1232100000,"fcfMargin":19.09,"grossMargin":51.5,"netDebt":2251900000,"netIncome":2913800000,"operatingCf":1344400000,"revenue":6452700000,"roc":11.06,"roe":44.18,"sharesOutstanding":350700000,"year":2018},{"capex":112500000,"ebitMargin":11.6,"fcf":1158900000,"fcfMargin":25.39,"grossMargin":54.71,"netDebt":5296900000,"netIncome":738900000,"operatingCf":1271400000,"revenue":4563900000,"roc":3.79,"roe":10,"sharesOutstanding":340000000,"year":2019},{"capex":75700000,"ebitMargin":14.03,"fcf":1361000000,"fcfMargin":29.37,"grossMargin":56.46,"netDebt":2606600000,"netIncome":1613300000,"operatingCf":1436700000,"revenue":4634400000,"roc":4.93,"roe":18,"sharesOutstanding":359000000,"year":2020},{"capex":50000000,"ebitMargin":15.82,"fcf":911100000,"fcfMargin":17.34,"grossMargin":57.28,"netDebt":3324200000,"netIncome":608400000,"operatingCf":961100000,"revenue":5254700000,"roc":6.52,"roe":6.4,"sharesOutstanding":352300000,"year":2021},{"capex":95800000,"ebitMargin":17.26,"fcf":1207400000,"fcfMargin":20.73,"grossMargin":57.73,"netDebt":2711500000,"netIncome":755200000,"operatingCf":1303200000,"revenue":5825700000,"roc":7.64,"roe":7.8,"sharesOutstanding":360800000,"year":2022},{"capex":107800000,"ebitMargin":18.69,"fcf":1245800000,"fcfMargin":20.54,"grossMargin":59.26,"netDebt":1921300000,"netIncome":865800000,"operatingCf":1353600000,"revenue":6065300000,"roc":7.5,"roe":8.39,"sharesOutstanding":355600000,"year":2023},{"capex":120400000,"ebitMargin":18.88,"fcf":1406400000,"fcfMargin":22.57,"grossMargin":59.87,"netDebt":3063600000,"netIncome":832900000,"operatingCf":1526800000,"revenue":6231800000,"roc":7.96,"roe":8.17,"sharesOutstanding":352800000,"year":2024},{"capex":105100000,"ebitMargin":17.67,"fcf":978100000,"fcfMargin":19.02,"grossMargin":60.96,"netDebt":2830500000,"netIncome":579200000,"operatingCf":1083200000,"revenue":5142599999,"roc":9.58,"roe":8.98,"sharesOutstanding":319400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.69,"fcfCagr5y":1.42,"roeAvg10y":17.18,"roeAvg5y":7.95,"yearsAvailable":14},"quarterly":[{"capex":117500000,"ebitMargin":18.55,"fcf":1353900000,"fcfMargin":21.85,"grossMargin":59.74,"netDebt":3048600000,"netIncome":889300000,"operatingCf":1471400000,"quarter":3,"revenue":6195200000,"roc":7.49,"roe":8.43,"sharesOutstanding":352300000,"year":2024},{"capex":106000000,"ebitMargin":18.44,"fcf":1420800000,"fcfMargin":22.8,"grossMargin":59.87,"netDebt":3063600000,"netIncome":832900000,"operatingCf":1526800000,"quarter":4,"revenue":6231800000,"roc":7.78,"roe":8.17,"sharesOutstanding":348000000,"year":2024},{"capex":106300000,"ebitMargin":18.94,"fcf":1405500000,"fcfMargin":22.74,"grossMargin":59.98,"netDebt":2970800000,"netIncome":797400000,"operatingCf":1511800000,"quarter":1,"revenue":6181500000,"roc":8.12,"roe":7.79,"sharesOutstanding":344600000,"year":2025},{"capex":113800000,"ebitMargin":18.42,"fcf":1400300000,"fcfMargin":22.78,"grossMargin":59.78,"netDebt":2979500000,"netIncome":768900000,"operatingCf":1514100000,"quarter":2,"revenue":6147900000,"roc":7.81,"roe":7.41,"sharesOutstanding":341700000,"year":2025},{"capex":97300000,"ebitMargin":17.63,"fcf":1122200000,"fcfMargin":19.9,"grossMargin":60.33,"netDebt":2875500000,"netIncome":602300000,"operatingCf":1219500000,"quarter":3,"revenue":5640399999,"roc":10.56,"roe":9.26,"sharesOutstanding":333400000,"year":2025},{"capex":105100000,"ebitMargin":17.67,"fcf":978100000,"fcfMargin":19.02,"grossMargin":60.96,"netDebt":2830500000,"netIncome":579200000,"operatingCf":1083200000,"quarter":4,"revenue":5142599999,"roc":9.58,"roe":8.98,"sharesOutstanding":319400000,"year":2025},{"capex":105000000,"ebitMargin":17.73,"fcf":971300000,"fcfMargin":20.5,"grossMargin":61.83,"netDebt":3133000000,"netIncome":543700000,"operatingCf":1076300000,"quarter":1,"revenue":4737799999,"roc":8.94,"roe":8.94,"sharesOutstanding":312800000,"year":2026},{"capex":96400000,"ebitMargin":18.23,"fcf":954900000,"fcfMargin":22.13,"grossMargin":63.23,"netDebt":3135100000,"netIncome":534400000,"operatingCf":1051300000,"quarter":2,"revenue":4315799999,"roc":7.62,"roe":8.82,"sharesOutstanding":307600000,"year":2026}]}