{"annual":[{"capex":81000000,"ebitMargin":31.04,"fcf":690900000,"fcfMargin":28.98,"grossMargin":66.18,"netDebt":-3347800000,"netIncome":588800000,"operatingCf":771900000,"revenue":2384400000,"roc":17.13,"roe":13.63,"sharesOutstanding":341100000,"year":2015},{"capex":53900000,"ebitMargin":34.95,"fcf":989000000,"fcfMargin":36.57,"grossMargin":69.89,"netDebt":-4837900000,"netIncome":735900000,"operatingCf":1042900000,"revenue":2704400000,"roc":16.36,"roe":12.74,"sharesOutstanding":353700000,"year":2016},{"capex":190700000,"ebitMargin":33.71,"fcf":953200000,"fcfMargin":30.46,"grossMargin":70.12,"netDebt":-3846500000,"netIncome":660000000,"operatingCf":1143900000,"revenue":3128900000,"roc":22.31,"roe":13.96,"sharesOutstanding":348900000,"year":2017},{"capex":187400000,"ebitMargin":32.21,"fcf":982200000,"fcfMargin":26.37,"grossMargin":69.92,"netDebt":-857900000,"netIncome":1127900000,"operatingCf":1169600000,"revenue":3724200000,"roc":17.07,"roe":16.89,"sharesOutstanding":356400000,"year":2018},{"capex":425600000,"ebitMargin":30.69,"fcf":1172600000,"fcfMargin":26.18,"grossMargin":69.45,"netDebt":-1091200000,"netIncome":1379300000,"operatingCf":1598200000,"revenue":4478500000,"roc":16.59,"roe":16.65,"sharesOutstanding":358500025,"year":2019},{"capex":341500000,"ebitMargin":24.09,"fcf":1143300000,"fcfMargin":26.23,"grossMargin":65.65,"netDebt":-1622600000,"netIncome":1060600000,"operatingCf":1484800000,"revenue":4358400000,"roc":10.29,"roe":10.87,"sharesOutstanding":360900025,"year":2020},{"capex":353500000,"ebitMargin":31.89,"fcf":1735900000,"fcfMargin":30.4,"grossMargin":69.32,"netDebt":-1203900000,"netIncome":1704600000,"operatingCf":2089400000,"revenue":5710100000,"roc":14.68,"roe":14.26,"sharesOutstanding":365800000,"year":2021},{"capex":532400000,"ebitMargin":25.35,"fcf":958400000,"fcfMargin":15.4,"grossMargin":67.44,"netDebt":-1581200000,"netIncome":1322300000,"operatingCf":1490800000,"revenue":6222200000,"roc":13.65,"roe":11.98,"sharesOutstanding":362000000,"year":2022},{"capex":1064200000,"ebitMargin":24.8,"fcf":749600000,"fcfMargin":10.52,"grossMargin":66.39,"netDebt":-2750100000,"netIncome":1798000000,"operatingCf":1813800000,"revenue":7124100000,"roc":12.82,"roe":13.51,"sharesOutstanding":357400000,"year":2023},{"capex":1111200000,"ebitMargin":28.12,"fcf":1303800000,"fcfMargin":15.61,"grossMargin":67.46,"netDebt":-1881400000,"netIncome":2322600000,"operatingCf":2415000000,"revenue":8352100000,"roc":13.74,"roe":14.13,"sharesOutstanding":362000000,"year":2024},{"capex":539800000,"ebitMargin":29.27,"fcf":2490700000,"fcfMargin":24.75,"grossMargin":66,"netDebt":-3065200000,"netIncome":2856000000,"operatingCf":3030500000,"revenue":10064700000,"roc":15.81,"roe":16.02,"sharesOutstanding":362700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.06,"fcfCagr5y":5.79,"roeAvg10y":14.1,"roeAvg5y":13.98,"yearsAvailable":20},"quarterly":[{"capex":1111200000,"ebitMargin":28.12,"fcf":1303800000,"fcfMargin":15.61,"grossMargin":67.46,"netDebt":-1881400000,"netIncome":2322600000,"operatingCf":2415000000,"quarter":4,"revenue":8352100000,"roc":13.74,"roe":14.13,"sharesOutstanding":363900000,"year":2024},{"capex":985900000,"ebitMargin":28.2,"fcf":1745300000,"fcfMargin":20.03,"grossMargin":67.09,"netDebt":-2573800000,"netIncome":2476100000,"operatingCf":2731200000,"quarter":1,"revenue":8714900000,"roc":13.9,"roe":14.47,"sharesOutstanding":364600000,"year":2025},{"capex":831800000,"ebitMargin":28.8,"fcf":1994300000,"fcfMargin":21.81,"grossMargin":66.61,"netDebt":-3403100000,"netIncome":2607600000,"operatingCf":2826100000,"quarter":2,"revenue":9145000000,"roc":14.26,"roe":14.61,"sharesOutstanding":364100000,"year":2025},{"capex":689300000,"ebitMargin":29.3,"fcf":2271300000,"fcfMargin":23.63,"grossMargin":66.38,"netDebt":-2806600000,"netIncome":2746900000,"operatingCf":2960600000,"quarter":3,"revenue":9612000000,"roc":16.05,"roe":16.23,"sharesOutstanding":361800000,"year":2025},{"capex":539800000,"ebitMargin":29.27,"fcf":2490700000,"fcfMargin":24.75,"grossMargin":66,"netDebt":-3065200000,"netIncome":2856000000,"operatingCf":3030500000,"quarter":4,"revenue":10064700000,"roc":15.81,"roe":16.02,"sharesOutstanding":360400000,"year":2025},{"capex":526500000,"ebitMargin":30.45,"fcf":2834300000,"fcfMargin":26.78,"grossMargin":66.29,"netDebt":-2037100000,"netIncome":2979100000,"operatingCf":3360800000,"quarter":1,"revenue":10582100000,"roc":17.71,"roe":17.05,"sharesOutstanding":359800000,"year":2026},{"capex":483800000,"ebitMargin":31.28,"fcf":3222600000,"fcfMargin":29.21,"grossMargin":66.68,"netDebt":-2760400000,"netIncome":3138800000,"operatingCf":3706400000,"quarter":2,"revenue":11034400000,"roc":18.21,"roe":17.28,"sharesOutstanding":358500000,"year":2026},{"capex":491500000,"ebitMargin":28.37,"fcf":3598000000,"fcfMargin":31.08,"grossMargin":67.19,"netDebt":-2978100000,"netIncome":2957200000,"operatingCf":4089500000,"quarter":3,"revenue":11578000000,"roc":19.53,"roe":18.5,"sharesOutstanding":351600000,"year":2026}]}