{"annual":[{"capex":433500000,"ebitMargin":30.8,"fcf":1400900000,"fcfMargin":29.45,"grossMargin":97.67,"netDebt":1666500000,"netIncome":973800000,"operatingCf":1834400000,"revenue":4756600000,"roc":12.39,"roe":11.19,"sharesOutstanding":234221729,"year":2015},{"capex":473400000,"ebitMargin":30.22,"fcf":1036600000,"fcfMargin":20.65,"grossMargin":96.89,"netDebt":3554100000,"netIncome":1032500000,"operatingCf":1510000000,"revenue":5020700000,"roc":11.8,"roe":10.57,"sharesOutstanding":229151406,"year":2016},{"capex":472800000,"ebitMargin":28.59,"fcf":1247600000,"fcfMargin":21.83,"grossMargin":94.54,"netDebt":7856400000,"netIncome":1199000000,"operatingCf":1720400000,"revenue":5715500000,"roc":12.17,"roe":11.74,"sharesOutstanding":229654401,"year":2017},{"capex":506000000,"ebitMargin":29.4,"fcf":1261500000,"fcfMargin":18.94,"grossMargin":89.73,"netDebt":9349900000,"netIncome":1556400000,"operatingCf":1767500000,"revenue":6658900000,"roc":14.08,"roe":14.81,"sharesOutstanding":224488326,"year":2018},{"capex":158000000,"ebitMargin":28.2,"fcf":2434000000,"fcfMargin":35.3,"grossMargin":88.29,"netDebt":7322000000,"netIncome":1492200000,"operatingCf":2592000000,"revenue":6895100000,"roc":1.51,"roe":13.45,"sharesOutstanding":215601149,"year":2019},{"capex":135800000,"ebitMargin":25.83,"fcf":1761000000,"fcfMargin":27.95,"grossMargin":94.84,"netDebt":4211500000,"netIncome":1209300000,"operatingCf":1896800000,"revenue":6301100000,"roc":1.33,"roe":0.75,"sharesOutstanding":209007986,"year":2020},{"capex":95500000,"ebitMargin":30.98,"fcf":1260500000,"fcfMargin":19.43,"grossMargin":100.89,"netDebt":4178200000,"netIncome":1545300000,"operatingCf":1356000000,"revenue":6488300000,"roc":1.1,"roe":0.87,"sharesOutstanding":208899230,"year":2021},{"capex":128600000,"ebitMargin":22.79,"fcf":2263800000,"fcfMargin":29.2,"grossMargin":87.07,"netDebt":-31778900000,"netIncome":1336000000,"operatingCf":2392400000,"revenue":7751700000,"roc":6.17,"roe":11.87,"sharesOutstanding":208867000,"year":2022},{"capex":675800000,"ebitMargin":12.09,"fcf":1949800000,"fcfMargin":16.09,"grossMargin":55.7,"netDebt":-23820600000,"netIncome":1107300000,"operatingCf":2625600000,"revenue":12116500000,"roc":4.76,"roe":9.31,"sharesOutstanding":207564000,"year":2023},{"capex":745500000,"ebitMargin":16.75,"fcf":-1231500000,"fcfMargin":-7.76,"grossMargin":52.24,"netDebt":-29403800000,"netIncome":2031100000,"operatingCf":-486000000,"revenue":15875600000,"roc":8.75,"roe":15.88,"sharesOutstanding":201870000,"year":2024},{"capex":74000000,"ebitMargin":16.3,"fcf":5459500000,"fcfMargin":38.18,"grossMargin":56.54,"netDebt":-44700000000,"netIncome":1736900000,"operatingCf":5533500000,"revenue":14299900000,"roc":10.9,"roe":13.4,"sharesOutstanding":188582000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.67,"fcfCagr5y":5.34,"roeAvg10y":10.27,"roeAvg5y":10.27,"yearsAvailable":20},"quarterly":[{"capex":745500000,"ebitMargin":16.75,"fcf":-1231500000,"fcfMargin":-7.76,"grossMargin":52.24,"netDebt":-29403800000,"netIncome":2031100000,"operatingCf":-486000000,"quarter":4,"revenue":15875600000,"roc":8.75,"roe":15.88,"sharesOutstanding":198114000,"year":2024},{"capex":801200000,"ebitMargin":18.27,"fcf":2915200000,"fcfMargin":18.42,"grossMargin":54.2,"netDebt":-42666200000,"netIncome":2208400000,"operatingCf":3716400000,"quarter":1,"revenue":15824000000,"roc":9.22,"roe":17.15,"sharesOutstanding":196125000,"year":2025},{"capex":836400000,"ebitMargin":15.49,"fcf":1759200000,"fcfMargin":11.95,"grossMargin":53.32,"netDebt":-44413700000,"netIncome":1733600000,"operatingCf":2595600000,"quarter":2,"revenue":14725100000,"roc":7.22,"roe":13.47,"sharesOutstanding":193374888,"year":2025},{"capex":795800000,"ebitMargin":16.01,"fcf":1714500000,"fcfMargin":11.93,"grossMargin":55.21,"netDebt":-41065300000,"netIncome":1726300000,"operatingCf":2510300000,"quarter":3,"revenue":14367600000,"roc":7.11,"roe":13.32,"sharesOutstanding":191001000,"year":2025},{"capex":799200000,"ebitMargin":16.3,"fcf":4734300000,"fcfMargin":33.11,"grossMargin":56.54,"netDebt":-44700000000,"netIncome":1736900000,"operatingCf":5533500000,"quarter":4,"revenue":14299900000,"roc":10.9,"roe":13.4,"sharesOutstanding":188582000,"year":2025},{"capex":835200000,"ebitMargin":17.23,"fcf":1628500000,"fcfMargin":11.17,"grossMargin":57.34,"netDebt":-31280700000,"netIncome":1870400000,"operatingCf":2463700000,"quarter":1,"revenue":14572800000,"roc":1.53,"roe":14.4,"sharesOutstanding":186539000,"year":2026},{"capex":837200000,"ebitMargin":19.83,"fcf":131100000,"fcfMargin":0.86,"grossMargin":59.78,"netDebt":-35993500000,"netIncome":2241300000,"operatingCf":529300000,"quarter":2,"revenue":15184400000,"roc":1.78,"roe":16.72,"sharesOutstanding":184890000,"year":2026},{"capex":null,"ebitMargin":20.83,"fcf":null,"fcfMargin":null,"grossMargin":60.93,"netDebt":-29735000000,"netIncome":2426600000,"operatingCf":null,"quarter":3,"revenue":15301600000,"roc":13.04,"roe":18.16,"sharesOutstanding":183174000,"year":2026}]}