{"annual":[{"capex":97700000,"ebitMargin":38.84,"fcf":920500000,"fcfMargin":31.18,"grossMargin":70.96,"netDebt":-131500000,"netIncome":756800000,"operatingCf":1018200000,"revenue":2951900000,"roc":55.26,"roe":39.59,"sharesOutstanding":362500000,"year":2016},{"capex":94300000,"ebitMargin":39.34,"fcf":866100000,"fcfMargin":27.48,"grossMargin":70.82,"netDebt":-184600000,"netIncome":817300000,"operatingCf":960400000,"revenue":3151300000,"roc":58.79,"roe":41.8,"sharesOutstanding":362600000,"year":2017},{"capex":154000000,"ebitMargin":38.08,"fcf":1122400000,"fcfMargin":33.2,"grossMargin":69.9,"netDebt":-358200000,"netIncome":933700000,"operatingCf":1276400000,"revenue":3380900000,"roc":59.41,"roe":46.12,"sharesOutstanding":361500000,"year":2018},{"capex":123800000,"ebitMargin":36.35,"fcf":1165700000,"fcfMargin":30.9,"grossMargin":68.78,"netDebt":135800000,"netIncome":1034400000,"operatingCf":1271500000,"revenue":3772500000,"roc":35.73,"roe":39.49,"sharesOutstanding":361800000,"year":2019},{"capex":127000000,"ebitMargin":36.15,"fcf":1313900000,"fcfMargin":32.52,"grossMargin":68.3,"netDebt":-6400000,"netIncome":1098100000,"operatingCf":1440900000,"revenue":4040500000,"roc":35.42,"roe":39.48,"sharesOutstanding":361000000,"year":2020},{"capex":114600000,"ebitMargin":36.01,"fcf":1145700000,"fcfMargin":28.24,"grossMargin":68.66,"netDebt":-69200000,"netIncome":1097500000,"operatingCf":1260300000,"revenue":4056800000,"roc":34.06,"roe":37.23,"sharesOutstanding":362100000,"year":2021},{"capex":132600000,"ebitMargin":39.9,"fcf":1372900000,"fcfMargin":29.77,"grossMargin":70.59,"netDebt":511200000,"netIncome":1392800000,"operatingCf":1505500000,"revenue":4611700000,"roc":42.14,"roe":45.14,"sharesOutstanding":363100000,"year":2022},{"capex":143000000,"ebitMargin":40.6,"fcf":1556400000,"fcfMargin":31.08,"grossMargin":70.98,"netDebt":-356300000,"netIncome":1557300000,"operatingCf":1699400000,"revenue":5007100000,"roc":42.88,"roe":44.58,"sharesOutstanding":362300000,"year":2023},{"capex":161400000,"ebitMargin":41.19,"fcf":1736300000,"fcfMargin":32.9,"grossMargin":71.97,"netDebt":-602600000,"netIncome":1690400000,"operatingCf":1897700000,"revenue":5278300000,"roc":42.85,"roe":44.47,"sharesOutstanding":362100000,"year":2024},{"capex":191800000,"ebitMargin":39.62,"fcf":1759300000,"fcfMargin":31.58,"grossMargin":72.35,"netDebt":3393700000,"netIncome":1657300000,"operatingCf":1951100000,"revenue":5571700000,"roc":22.98,"roe":40.15,"sharesOutstanding":362000000,"year":2025},{"capex":234900000,"ebitMargin":38.55,"fcf":2321800000,"fcfMargin":35.65,"grossMargin":74.29,"netDebt":3489300000,"netIncome":1760100000,"operatingCf":2556700000,"revenue":6512000000,"roc":26.9,"roe":47.12,"sharesOutstanding":360000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":9.05,"fcfCagr5y":12.6,"roeAvg10y":42.56,"roeAvg5y":44.29,"yearsAvailable":20},"quarterly":[{"capex":174200000,"ebitMargin":41.28,"fcf":1560300000,"fcfMargin":29.06,"grossMargin":71.8,"netDebt":-339300000,"netIncome":1719300000,"operatingCf":1734500000,"quarter":4,"revenue":5369800000,"roc":42.42,"roe":43.8,"sharesOutstanding":361800000,"year":2024},{"capex":176900000,"ebitMargin":41.52,"fcf":1601900000,"fcfMargin":29.45,"grossMargin":72.03,"netDebt":-700100000,"netIncome":1740000000,"operatingCf":1778800000,"quarter":1,"revenue":5439500000,"roc":41.65,"roe":42.27,"sharesOutstanding":362000000,"year":2025},{"capex":191800000,"ebitMargin":39.62,"fcf":1770700000,"fcfMargin":31.78,"grossMargin":72.35,"netDebt":3393700000,"netIncome":1657300000,"operatingCf":1900900000,"quarter":2,"revenue":5571700000,"roc":22.98,"roe":40.15,"sharesOutstanding":362300000,"year":2025},{"capex":212100000,"ebitMargin":38.03,"fcf":1922700000,"fcfMargin":33.19,"grossMargin":72.83,"netDebt":4212600000,"netIncome":1613700000,"operatingCf":2073200000,"quarter":3,"revenue":5793200000,"roc":23.1,"roe":40.64,"sharesOutstanding":361900000,"year":2025},{"capex":227200000,"ebitMargin":37.07,"fcf":2057500000,"fcfMargin":34.1,"grossMargin":73.36,"netDebt":3500600000,"netIncome":1595700000,"operatingCf":2223100000,"quarter":4,"revenue":6033900000,"roc":23.6,"roe":41.13,"sharesOutstanding":361100000,"year":2025},{"capex":229500000,"ebitMargin":36.9,"fcf":2151700000,"fcfMargin":33.97,"grossMargin":73.93,"netDebt":3221100000,"netIncome":1636700000,"operatingCf":2319600000,"quarter":1,"revenue":6333800000,"roc":24.26,"roe":40.78,"sharesOutstanding":360600000,"year":2026},{"capex":234900000,"ebitMargin":38.55,"fcf":2321800000,"fcfMargin":35.65,"grossMargin":74.29,"netDebt":3489300000,"netIncome":1760100000,"operatingCf":2556700000,"quarter":2,"revenue":6512000000,"roc":26.9,"roe":47.12,"sharesOutstanding":358200000,"year":2026},{"capex":235100000,"ebitMargin":39.19,"fcf":2016700000,"fcfMargin":30.54,"grossMargin":74.39,"netDebt":4020000000,"netIncome":1806000000,"operatingCf":2251800000,"quarter":3,"revenue":6602500000,"roc":27.76,"roe":48.74,"sharesOutstanding":356600000,"year":2026}]}