{"annual":[{"capex":79300000,"ebitMargin":-1.93,"fcf":180100000,"fcfMargin":11.21,"grossMargin":64.79,"netDebt":708000000,"netIncome":-75600000,"operatingCf":259400000,"revenue":1607300000,"roc":-1.31,"roe":-17.75,"sharesOutstanding":58676000,"year":2015},{"capex":62800000,"ebitMargin":2.71,"fcf":323700000,"fcfMargin":17.52,"grossMargin":64.4,"netDebt":480500000,"netIncome":-16500000,"operatingCf":386500000,"revenue":1847900000,"roc":1.98,"roe":-3.04,"sharesOutstanding":79835000,"year":2016},{"capex":135200000,"ebitMargin":3,"fcf":340400000,"fcfMargin":15.25,"grossMargin":65.25,"netDebt":1869000000,"netIncome":136400000,"operatingCf":475600000,"revenue":2231900000,"roc":1.7,"roe":28.04,"sharesOutstanding":177054000,"year":2017},{"capex":97000000,"ebitMargin":5.62,"fcf":462800000,"fcfMargin":17.4,"grossMargin":66.4,"netDebt":1478400000,"netIncome":77100000,"operatingCf":559800000,"revenue":2660100000,"roc":3.56,"roe":9.73,"sharesOutstanding":181353000,"year":2018},{"capex":92300000,"ebitMargin":6.78,"fcf":631100000,"fcfMargin":21.12,"grossMargin":65.64,"netDebt":1564800000,"netIncome":137000000,"operatingCf":723400000,"revenue":2988100000,"roc":4.71,"roe":17.75,"sharesOutstanding":181721000,"year":2019},{"capex":81500000,"ebitMargin":8.21,"fcf":683100000,"fcfMargin":20.6,"grossMargin":65.07,"netDebt":2557400000,"netIncome":-495100000,"operatingCf":764600000,"revenue":3316700000,"roc":6.61,"roe":null,"sharesOutstanding":168636000,"year":2020},{"capex":253200000,"ebitMargin":10.01,"fcf":576100000,"fcfMargin":15.1,"grossMargin":64.04,"netDebt":2806200000,"netIncome":242300000,"operatingCf":829300000,"revenue":3815700000,"roc":7.67,"roe":296.57,"sharesOutstanding":171105000,"year":2021},{"capex":60100000,"ebitMargin":12.19,"fcf":919600000,"fcfMargin":22.48,"grossMargin":63.72,"netDebt":3206900000,"netIncome":352200000,"operatingCf":979700000,"revenue":4091300000,"roc":11.05,"roe":null,"sharesOutstanding":161457000,"year":2022},{"capex":77400000,"ebitMargin":12.87,"fcf":970200000,"fcfMargin":22.81,"grossMargin":63.01,"netDebt":3476900000,"netIncome":1374800000,"operatingCf":1047600000,"revenue":4254100000,"roc":11.21,"roe":2210.29,"sharesOutstanding":151452000,"year":2023},{"capex":26600000,"ebitMargin":19.54,"fcf":1261100000,"fcfMargin":27.58,"grossMargin":63.88,"netDebt":2805700000,"netIncome":936900000,"operatingCf":1287700000,"revenue":4573200000,"roc":16.14,"roe":135.37,"sharesOutstanding":145287000,"year":2024},{"capex":23900000,"ebitMargin":22.77,"fcf":1575500000,"fcfMargin":31.82,"grossMargin":63.61,"netDebt":2781700000,"netIncome":875000000,"operatingCf":1599400000,"revenue":4951100000,"roc":22.37,"roe":406.79,"sharesOutstanding":140621000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.72,"fcfCagr5y":20.44,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":15},"quarterly":[{"capex":16200000,"ebitMargin":18.47,"fcf":1228700000,"fcfMargin":27.42,"grossMargin":63.57,"netDebt":3144600000,"netIncome":1852200000,"operatingCf":1244900000,"quarter":3,"revenue":4480900000,"roc":15.88,"roe":519.26,"sharesOutstanding":144138000,"year":2024},{"capex":26600000,"ebitMargin":19.54,"fcf":1261100000,"fcfMargin":27.58,"grossMargin":63.88,"netDebt":2805700000,"netIncome":936900000,"operatingCf":1287700000,"quarter":4,"revenue":4573200000,"roc":16.14,"roe":135.37,"sharesOutstanding":145582000,"year":2024},{"capex":25800000,"ebitMargin":20.76,"fcf":1369400000,"fcfMargin":29.39,"grossMargin":63.98,"netDebt":3166300000,"netIncome":754900000,"operatingCf":1395200000,"quarter":1,"revenue":4659000000,"roc":19.16,"roe":378.02,"sharesOutstanding":145173000,"year":2025},{"capex":27100000,"ebitMargin":21.58,"fcf":1453200000,"fcfMargin":30.58,"grossMargin":63.97,"netDebt":2795000000,"netIncome":808500000,"operatingCf":1480300000,"quarter":2,"revenue":4752100000,"roc":19.51,"roe":199.93,"sharesOutstanding":141408000,"year":2025},{"capex":31400000,"ebitMargin":22.05,"fcf":1537900000,"fcfMargin":31.58,"grossMargin":63.59,"netDebt":2947700000,"netIncome":828500000,"operatingCf":1569300000,"quarter":3,"revenue":4869800000,"roc":21.73,"roe":902.51,"sharesOutstanding":139073000,"year":2025},{"capex":23900000,"ebitMargin":22.99,"fcf":1575500000,"fcfMargin":31.82,"grossMargin":63.61,"netDebt":2781700000,"netIncome":875000000,"operatingCf":1599400000,"quarter":4,"revenue":4951100000,"roc":22.59,"roe":406.79,"sharesOutstanding":136182000,"year":2025},{"capex":24900000,"ebitMargin":23.92,"fcf":1641300000,"fcfMargin":32.67,"grossMargin":63.77,"netDebt":2586400000,"netIncome":870100000,"operatingCf":1666200000,"quarter":1,"revenue":5023700000,"roc":23.58,"roe":366.67,"sharesOutstanding":134289000,"year":2026},{"capex":25900000,"ebitMargin":25.2,"fcf":1702900000,"fcfMargin":33.36,"grossMargin":63.8,"netDebt":2685900000,"netIncome":910300000,"operatingCf":1728800000,"quarter":2,"revenue":5104100000,"roc":26.38,"roe":13586.57,"sharesOutstanding":130994000,"year":2026}]}