{"annual":[{"capex":69900000,"ebitMargin":8.81,"fcf":261300000,"fcfMargin":7.54,"grossMargin":27.32,"netDebt":705000000,"netIncome":186600000,"operatingCf":331200000,"revenue":3467400000,"roc":35.67,"roe":184.39,"sharesOutstanding":45600000,"year":2015},{"capex":84300000,"ebitMargin":11.79,"fcf":270200000,"fcfMargin":7.42,"grossMargin":29.56,"netDebt":818000000,"netIncome":277800000,"operatingCf":354500000,"revenue":3641600000,"roc":49.26,"roe":738.83,"sharesOutstanding":44000000,"year":2016},{"capex":98300000,"ebitMargin":12.88,"fcf":226800000,"fcfMargin":5.91,"grossMargin":29.31,"netDebt":935800000,"netIncome":305700000,"operatingCf":325100000,"revenue":3839600000,"roc":39.98,"roe":610.18,"sharesOutstanding":42800000,"year":2017},{"capex":95200000,"ebitMargin":13.13,"fcf":400300000,"fcfMargin":10.31,"grossMargin":28.61,"netDebt":995000000,"netIncome":359000000,"operatingCf":495500000,"revenue":3883900000,"roc":63.05,"roe":null,"sharesOutstanding":41100000,"year":2018},{"capex":105600000,"ebitMargin":17.25,"fcf":290500000,"fcfMargin":7.63,"grossMargin":28.36,"netDebt":1317600000,"netIncome":408700000,"operatingCf":396100000,"revenue":3807200000,"roc":63.64,"roe":null,"sharesOutstanding":39400000,"year":2019},{"capex":78500000,"ebitMargin":13.17,"fcf":533900000,"fcfMargin":14.69,"grossMargin":28.62,"netDebt":1054500000,"netIncome":356300000,"operatingCf":612400000,"revenue":3634100000,"roc":35.95,"roe":null,"sharesOutstanding":38600000,"year":2020},{"capex":106800000,"ebitMargin":14.07,"fcf":408700000,"fcfMargin":9.74,"grossMargin":28.34,"netDebt":1406600000,"netIncome":464000000,"operatingCf":515500000,"revenue":4194100000,"roc":43.9,"roe":null,"sharesOutstanding":37500000,"year":2021},{"capex":101100000,"ebitMargin":13.91,"fcf":201200000,"fcfMargin":4.26,"grossMargin":27.23,"netDebt":1697300000,"netIncome":497100000,"operatingCf":302300000,"revenue":4718400000,"roc":67.52,"roe":null,"sharesOutstanding":35800000,"year":2022},{"capex":250200000,"ebitMargin":15.86,"fcf":486000000,"fcfMargin":9.76,"grossMargin":31.07,"netDebt":1466600000,"netIncome":590100000,"operatingCf":736200000,"revenue":4981900000,"roc":44.3,"roe":206.83,"sharesOutstanding":35700000,"year":2023},{"capex":163600000,"ebitMargin":19.37,"fcf":782100000,"fcfMargin":14.64,"grossMargin":33.17,"netDebt":1073500000,"netIncome":806900000,"operatingCf":945700000,"revenue":5341300000,"roc":47.94,"roe":94.91,"sharesOutstanding":35800000,"year":2024},{"capex":118800000,"ebitMargin":20.05,"fcf":638800000,"fcfMargin":12.3,"grossMargin":33.39,"netDebt":2029900000,"netIncome":805800000,"operatingCf":757600000,"revenue":5195300000,"roc":36.04,"roe":69.28,"sharesOutstanding":35100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.22,"fcfCagr5y":18.57,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":228600000,"ebitMargin":18.94,"fcf":691000000,"fcfMargin":13.41,"grossMargin":32.45,"netDebt":1179900000,"netIncome":753700000,"operatingCf":919600000,"quarter":3,"revenue":5151100000,"roc":48.84,"roe":99.96,"sharesOutstanding":35800000,"year":2024},{"capex":163600000,"ebitMargin":19.37,"fcf":782100000,"fcfMargin":14.64,"grossMargin":33.17,"netDebt":1073500000,"netIncome":806900000,"operatingCf":945700000,"quarter":4,"revenue":5341300000,"roc":47.94,"roe":94.91,"sharesOutstanding":35800000,"year":2024},{"capex":159600000,"ebitMargin":19.07,"fcf":773100000,"fcfMargin":14.41,"grossMargin":32.8,"netDebt":1272600000,"netIncome":802900000,"operatingCf":932700000,"quarter":1,"revenue":5366800000,"roc":47.37,"roe":94.18,"sharesOutstanding":35700000,"year":2025},{"capex":155400000,"ebitMargin":19.52,"fcf":680100000,"fcfMargin":12.56,"grossMargin":33.13,"netDebt":1496600000,"netIncome":834600000,"operatingCf":835500000,"quarter":2,"revenue":5416600000,"roc":47.32,"roe":92.68,"sharesOutstanding":35500000,"year":2025},{"capex":149800000,"ebitMargin":19.91,"fcf":534300000,"fcfMargin":10,"grossMargin":33.32,"netDebt":1159000000,"netIncome":841400000,"operatingCf":684100000,"quarter":3,"revenue":5345300000,"roc":44.45,"roe":78.63,"sharesOutstanding":35500000,"year":2025},{"capex":118800000,"ebitMargin":19.55,"fcf":638800000,"fcfMargin":12.3,"grossMargin":33.02,"netDebt":2029900000,"netIncome":786200000,"operatingCf":757600000,"quarter":4,"revenue":5195300000,"roc":35.14,"roe":67.6,"sharesOutstanding":35100000,"year":2025},{"capex":148800000,"ebitMargin":19.52,"fcf":660700000,"fcfMargin":12.57,"grossMargin":33.06,"netDebt":1906700000,"netIncome":783100000,"operatingCf":809500000,"quarter":1,"revenue":5257800000,"roc":34.2,"roe":64.51,"sharesOutstanding":35000000,"year":2026},{"capex":156000000,"ebitMargin":19.37,"fcf":738700000,"fcfMargin":13.93,"grossMargin":33.1,"netDebt":1973200000,"netIncome":774500000,"operatingCf":894700000,"quarter":2,"revenue":5302200000,"roc":33.07,"roe":59.71,"sharesOutstanding":34800000,"year":2026}]}