{"annual":[{"capex":136400000,"ebitMargin":11.96,"fcf":4240700000,"fcfMargin":35.44,"grossMargin":44.02,"netDebt":907100000,"netIncome":1234000000,"operatingCf":4377100000,"revenue":11964400000,"roc":0.65,"roe":13.25,"sharesOutstanding":298000000,"year":2015},{"capex":154900000,"ebitMargin":12.84,"fcf":3702900000,"fcfMargin":29.88,"grossMargin":44.22,"netDebt":457500000,"netIncome":1316500000,"operatingCf":3857800000,"revenue":12394100000,"roc":0.7,"roe":12.87,"sharesOutstanding":292700000,"year":2016},{"capex":164800000,"ebitMargin":15.98,"fcf":4023200000,"fcfMargin":28.55,"grossMargin":44.49,"netDebt":747100000,"netIncome":2310400000,"operatingCf":4188000000,"revenue":14093200000,"roc":0.89,"roe":17.98,"sharesOutstanding":293197969,"year":2017},{"capex":92300000,"ebitMargin":12.53,"fcf":5064200000,"fcfMargin":35.57,"grossMargin":42.46,"netDebt":325000000,"netIncome":1546500000,"operatingCf":5156500000,"revenue":14237200000,"roc":0.73,"roe":13.58,"sharesOutstanding":288800000,"year":2018},{"capex":132400000,"ebitMargin":10.44,"fcf":5360800000,"fcfMargin":33.05,"grossMargin":38.94,"netDebt":1311600000,"netIncome":1394200000,"operatingCf":5493200000,"revenue":16222100000,"roc":0.58,"roe":9.54,"sharesOutstanding":281000000,"year":2019},{"capex":108800000,"ebitMargin":11.49,"fcf":3629800000,"fcfMargin":24.62,"grossMargin":43.82,"netDebt":1514100000,"netIncome":1395800000,"operatingCf":3738600000,"revenue":14741700000,"roc":0.54,"roe":8.43,"sharesOutstanding":276600000,"year":2020},{"capex":129900000,"ebitMargin":13.24,"fcf":3088900000,"fcfMargin":21.41,"grossMargin":49.04,"netDebt":2360500000,"netIncome":1580200000,"operatingCf":3218800000,"revenue":14427800000,"roc":0.63,"roe":9.83,"sharesOutstanding":272900000,"year":2021},{"capex":116300000,"ebitMargin":34.14,"fcf":3056600000,"fcfMargin":17.43,"grossMargin":62.98,"netDebt":-770300000,"netIncome":4756900000,"operatingCf":3172900000,"revenue":17536100000,"roc":2.12,"roe":46.16,"sharesOutstanding":255300000,"year":2022},{"capex":102000000,"ebitMargin":5.41,"fcf":3690400000,"fcfMargin":27,"grossMargin":43.17,"netDebt":-715700000,"netIncome":623200000,"operatingCf":3792400000,"revenue":13665800000,"roc":0.26,"roe":5.71,"sharesOutstanding":244600000,"year":2023},{"capex":68800000,"ebitMargin":11.72,"fcf":4534100000,"fcfMargin":28.11,"grossMargin":45.59,"netDebt":-103900000,"netIncome":1571000000,"operatingCf":4602900000,"revenue":16127700000,"roc":0.64,"roe":14.17,"sharesOutstanding":226225161,"year":2024},{"capex":98000000,"ebitMargin":9.06,"fcf":4438700000,"fcfMargin":28.41,"grossMargin":45.19,"netDebt":-477000000,"netIncome":1185100000,"operatingCf":4536700000,"revenue":15625500000,"roc":0.44,"roe":9.97,"sharesOutstanding":225700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.71,"fcfCagr5y":9.01,"roeAvg10y":14.82,"roeAvg5y":17.17,"yearsAvailable":20},"quarterly":[{"capex":79800000,"ebitMargin":-2.35,"fcf":4008100000,"fcfMargin":28.49,"grossMargin":35.9,"netDebt":-2204300000,"netIncome":-206100000,"operatingCf":4087900000,"quarter":3,"revenue":14066500000,"roc":-0.1,"roe":-1.83,"sharesOutstanding":230700000,"year":2024},{"capex":68800000,"ebitMargin":11.72,"fcf":4534100000,"fcfMargin":28.11,"grossMargin":45.59,"netDebt":-103900000,"netIncome":1571000000,"operatingCf":4602900000,"quarter":4,"revenue":16127700000,"roc":0.61,"roe":14.17,"sharesOutstanding":231200000,"year":2024},{"capex":68400000,"ebitMargin":8.19,"fcf":4927600000,"fcfMargin":31.25,"grossMargin":43.07,"netDebt":474500000,"netIncome":1086600000,"operatingCf":4996000000,"quarter":1,"revenue":15770300000,"roc":0.44,"roe":9.69,"sharesOutstanding":224971715,"year":2025},{"capex":73700000,"ebitMargin":8.93,"fcf":4302500000,"fcfMargin":28.44,"grossMargin":45.11,"netDebt":288100000,"netIncome":1139700000,"operatingCf":4376200000,"quarter":2,"revenue":15130800000,"roc":0.42,"roe":9.98,"sharesOutstanding":226500000,"year":2025},{"capex":80500000,"ebitMargin":11.98,"fcf":4171500000,"fcfMargin":26.4,"grossMargin":46.97,"netDebt":-1199500000,"netIncome":1573500000,"operatingCf":4252000000,"quarter":3,"revenue":15800800000,"roc":0.6,"roe":13.49,"sharesOutstanding":226500000,"year":2025},{"capex":98000000,"ebitMargin":9.06,"fcf":4438700000,"fcfMargin":28.41,"grossMargin":45.19,"netDebt":-477000000,"netIncome":1185100000,"operatingCf":4536700000,"quarter":4,"revenue":15625500000,"roc":0.44,"roe":9.97,"sharesOutstanding":222400000,"year":2025},{"capex":115400000,"ebitMargin":12.36,"fcf":3631100000,"fcfMargin":23.49,"grossMargin":48.68,"netDebt":-108100000,"netIncome":1549900000,"operatingCf":3746500000,"quarter":1,"revenue":15458700000,"roc":0.61,"roe":13.12,"sharesOutstanding":220300000,"year":2026},{"capex":159800000,"ebitMargin":12.13,"fcf":4852200000,"fcfMargin":30.92,"grossMargin":48.54,"netDebt":-918900000,"netIncome":1547100000,"operatingCf":5012000000,"quarter":2,"revenue":15693200000,"roc":0.57,"roe":12.74,"sharesOutstanding":218700000,"year":2026}]}