{"annual":[{"capex":89000000,"ebitMargin":42.28,"fcf":1064599999,"fcfMargin":30.55,"grossMargin":69.56,"netDebt":1643600000,"netIncome":941300000,"operatingCf":1153600000,"revenue":3484500000,"roc":37.73,"roe":null,"sharesOutstanding":203400000,"year":2015},{"capex":115200000,"ebitMargin":42.02,"fcf":1110900000,"fcfMargin":30.82,"grossMargin":69.11,"netDebt":1311500000,"netIncome":266600000,"operatingCf":1226100000,"revenue":3604200000,"roc":52.24,"roe":null,"sharesOutstanding":195400000,"year":2016},{"capex":90600000,"ebitMargin":43.85,"fcf":664000000,"fcfMargin":15.79,"grossMargin":68.3,"netDebt":4469000000,"netIncome":1000600000,"operatingCf":754600000,"revenue":4204100000,"roc":28.22,"roe":null,"sharesOutstanding":194200000,"year":2017},{"capex":90400000,"ebitMargin":43.33,"fcf":1370700000,"fcfMargin":30.85,"grossMargin":68.8,"netDebt":3991000000,"netIncome":1309600000,"operatingCf":1461100000,"revenue":4442700000,"roc":25.92,"roe":285.32,"sharesOutstanding":194400000,"year":2018},{"capex":69000000,"ebitMargin":42.97,"fcf":1606000000,"fcfMargin":33.26,"grossMargin":67.14,"netDebt":-1258000000,"netIncome":1422000000,"operatingCf":1675000000,"revenue":4829000000,"roc":24.84,"roe":171.12,"sharesOutstanding":191600000,"year":2019},{"capex":103000000,"ebitMargin":45.56,"fcf":2043000000,"fcfMargin":38.04,"grossMargin":68.44,"netDebt":-2076000000,"netIncome":1778000000,"operatingCf":2146000000,"revenue":5371000000,"roc":24.02,"roe":100.85,"sharesOutstanding":189300000,"year":2020},{"capex":139000000,"ebitMargin":45.74,"fcf":1866000000,"fcfMargin":30.01,"grossMargin":69.54,"netDebt":-1251000000,"netIncome":2214000000,"operatingCf":2005000000,"revenue":6218000000,"roc":23.34,"roe":75.93,"sharesOutstanding":187900000,"year":2021},{"capex":283000000,"ebitMargin":36.52,"fcf":1191000000,"fcfMargin":21.78,"grossMargin":64.45,"netDebt":-1295000000,"netIncome":1374000000,"operatingCf":1474000000,"revenue":5468000000,"roc":16.68,"roe":54.55,"sharesOutstanding":184700000,"year":2022},{"capex":271000000,"ebitMargin":37.54,"fcf":1880000000,"fcfMargin":31.78,"grossMargin":65.15,"netDebt":5285000000,"netIncome":1607000000,"operatingCf":2151000000,"revenue":5916000000,"roc":18.32,"roe":46.23,"sharesOutstanding":184000000,"year":2023},{"capex":317000000,"ebitMargin":41.92,"fcf":2521000000,"fcfMargin":35.57,"grossMargin":66.41,"netDebt":5338000000,"netIncome":2058000000,"operatingCf":2838000000,"revenue":7088000000,"roc":24.95,"roe":57.73,"sharesOutstanding":182700000,"year":2024},{"capex":326000000,"ebitMargin":44.77,"fcf":2575000000,"fcfMargin":33.36,"grossMargin":68.15,"netDebt":4967000000,"netIncome":2459000000,"operatingCf":2901000000,"revenue":7718000000,"roc":26.89,"roe":60.66,"sharesOutstanding":179900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.89,"fcfCagr5y":11.01,"roeAvg10y":null,"roeAvg5y":59.02,"yearsAvailable":20},"quarterly":[{"capex":317000000,"ebitMargin":41.94,"fcf":2521000000,"fcfMargin":35.57,"grossMargin":66.41,"netDebt":5338000000,"netIncome":2058000000,"operatingCf":2838000000,"quarter":4,"revenue":7088000000,"roc":24.97,"roe":57.73,"sharesOutstanding":182700000,"year":2024},{"capex":324000000,"ebitMargin":42.25,"fcf":2496000000,"fcfMargin":34.54,"grossMargin":66.61,"netDebt":4997000000,"netIncome":2106000000,"operatingCf":2820000000,"quarter":1,"revenue":7226000000,"roc":25.07,"roe":56.92,"sharesOutstanding":180700000,"year":2025},{"capex":306000000,"ebitMargin":42.49,"fcf":2371000000,"fcfMargin":32.45,"grossMargin":66.51,"netDebt":5108000000,"netIncome":2132000000,"operatingCf":2677000000,"quarter":2,"revenue":7307000000,"roc":24.18,"roe":53.99,"sharesOutstanding":180500000,"year":2025},{"capex":394000000,"ebitMargin":43.5,"fcf":2643000000,"fcfMargin":35.24,"grossMargin":67.46,"netDebt":5464000000,"netIncome":2244000000,"operatingCf":2717000000,"quarter":3,"revenue":7501000000,"roc":25.26,"roe":56.71,"sharesOutstanding":180200000,"year":2025},{"capex":401000000,"ebitMargin":44.53,"fcf":2820000000,"fcfMargin":36.54,"grossMargin":68.17,"netDebt":4967000000,"netIncome":2459000000,"operatingCf":2901000000,"quarter":4,"revenue":7718000000,"roc":26.75,"roe":60.66,"sharesOutstanding":178700000,"year":2025},{"capex":411000000,"ebitMargin":44.16,"fcf":2992000000,"fcfMargin":38,"grossMargin":69.69,"netDebt":5844000000,"netIncome":2495000000,"operatingCf":3083000000,"quarter":1,"revenue":7873000000,"roc":31.36,"roe":83.33,"sharesOutstanding":177300000,"year":2026},{"capex":431000000,"ebitMargin":45.1,"fcf":3398000000,"fcfMargin":41.64,"grossMargin":71.94,"netDebt":6055000000,"netIncome":2795000000,"operatingCf":3319000000,"quarter":2,"revenue":8160000000,"roc":32.48,"roe":92.4,"sharesOutstanding":175900000,"year":2026},{"capex":356000000,"ebitMargin":44.88,"fcf":3163000000,"fcfMargin":38.69,"grossMargin":73.1,"netDebt":5979000000,"netIncome":2883000000,"operatingCf":3329000000,"quarter":3,"revenue":8176000000,"roc":31.77,"roe":88.22,"sharesOutstanding":173300000,"year":2026}]}