{"annual":[{"capex":122900000,"ebitMargin":18.37,"fcf":1064800000,"fcfMargin":16.86,"grossMargin":47.09,"netDebt":73600000,"netIncome":827600000,"operatingCf":1187700000,"revenue":6316300000,"roc":19.73,"roe":36.67,"sharesOutstanding":135700000,"year":2015},{"capex":116900000,"ebitMargin":16.79,"fcf":830400000,"fcfMargin":14.11,"grossMargin":47.14,"netDebt":438500000,"netIncome":729700000,"operatingCf":947300000,"revenue":5885000000,"roc":19.28,"roe":36.67,"sharesOutstanding":131100000,"year":2016},{"capex":141700000,"ebitMargin":16.44,"fcf":892300000,"fcfMargin":14.14,"grossMargin":47.17,"netDebt":432900000,"netIncome":825700000,"operatingCf":1034000000,"revenue":6311000000,"roc":20.68,"roe":31,"sharesOutstanding":129900000,"year":2017},{"capex":125500000,"ebitMargin":19.65,"fcf":1174500000,"fcfMargin":17.63,"grossMargin":49.08,"netDebt":1157400000,"netIncome":535500000,"operatingCf":1300000000,"revenue":6663600000,"roc":32.54,"roe":33.11,"sharesOutstanding":126900000,"year":2018},{"capex":132800000,"ebitMargin":20.08,"fcf":1049200000,"fcfMargin":15.67,"grossMargin":48.7,"netDebt":1238500000,"netIncome":695800000,"operatingCf":1182000000,"revenue":6693800000,"roc":32.18,"roe":172.14,"sharesOutstanding":119300000,"year":2019},{"capex":113900000,"ebitMargin":17.25,"fcf":1006600000,"fcfMargin":15.9,"grossMargin":46.47,"netDebt":1659100000,"netIncome":1023400000,"operatingCf":1120500000,"revenue":6330500000,"roc":20.02,"roe":99.57,"sharesOutstanding":116600000,"year":2020},{"capex":120300000,"ebitMargin":10.43,"fcf":1140700000,"fcfMargin":16.3,"grossMargin":41.41,"netDebt":3722400000,"netIncome":1358100000,"operatingCf":1261000000,"revenue":6997400000,"roc":9.47,"roe":56.83,"sharesOutstanding":117100000,"year":2021},{"capex":141100000,"ebitMargin":17.21,"fcf":682000000,"fcfMargin":8.79,"grossMargin":39.97,"netDebt":3692300000,"netIncome":932200000,"operatingCf":823100000,"revenue":7760400000,"roc":18.58,"roe":34.2,"sharesOutstanding":116700000,"year":2022},{"capex":160500000,"ebitMargin":18.69,"fcf":1214100000,"fcfMargin":13.4,"grossMargin":41.04,"netDebt":2263100000,"netIncome":1387400000,"operatingCf":1374600000,"revenue":9058000000,"roc":21.33,"roe":38.95,"sharesOutstanding":115600000,"year":2023},{"capex":224700000,"ebitMargin":15.3,"fcf":639100000,"fcfMargin":7.74,"grossMargin":44.52,"netDebt":3614000000,"netIncome":952500000,"operatingCf":863800000,"revenue":8262100000,"roc":16.58,"roe":27.23,"sharesOutstanding":114500000,"year":2024},{"capex":186000000,"ebitMargin":17.06,"fcf":1358000000,"fcfMargin":16.28,"grossMargin":48.14,"netDebt":3179000000,"netIncome":869000000,"operatingCf":1544000000,"revenue":8342000000,"roc":18.3,"roe":23.78,"sharesOutstanding":113100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.78,"fcfCagr5y":4.31,"roeAvg10y":55.35,"roeAvg5y":36.2,"yearsAvailable":20},"quarterly":[{"capex":224500000,"ebitMargin":14.41,"fcf":639500000,"fcfMargin":7.74,"grossMargin":38.64,"netDebt":3614000000,"netIncome":952100000,"operatingCf":864000000,"quarter":3,"revenue":8264500000,"roc":15.61,"roe":27.22,"sharesOutstanding":113700000,"year":2024},{"capex":227600000,"ebitMargin":15.46,"fcf":967800000,"fcfMargin":11.96,"grossMargin":38.54,"netDebt":3556000000,"netIncome":921100000,"operatingCf":1195400000,"quarter":4,"revenue":8094500000,"roc":16.76,"roe":27.21,"sharesOutstanding":113500000,"year":2024},{"capex":204600000,"ebitMargin":15.87,"fcf":1069800000,"fcfMargin":13.42,"grossMargin":38.75,"netDebt":3643000000,"netIncome":907100000,"operatingCf":1274400000,"quarter":1,"revenue":7970500000,"roc":17.07,"roe":26.38,"sharesOutstanding":113300000,"year":2025},{"capex":201900000,"ebitMargin":16.85,"fcf":1320400000,"fcfMargin":16.38,"grossMargin":39.31,"netDebt":3380000000,"netIncome":970100000,"operatingCf":1522300000,"quarter":2,"revenue":8063500000,"roc":18.11,"roe":28.01,"sharesOutstanding":113000000,"year":2025},{"capex":186000000,"ebitMargin":18.37,"fcf":1358000000,"fcfMargin":16.28,"grossMargin":48.02,"netDebt":3179000000,"netIncome":869000000,"operatingCf":1544000000,"quarter":3,"revenue":8344000000,"roc":19.72,"roe":23.78,"sharesOutstanding":113000000,"year":2025},{"capex":179000000,"ebitMargin":18.19,"fcf":1235000000,"fcfMargin":14.42,"grossMargin":50.22,"netDebt":3613000000,"netIncome":990000000,"operatingCf":1414000000,"quarter":4,"revenue":8567000000,"roc":20.03,"roe":26.43,"sharesOutstanding":113100000,"year":2025},{"capex":196000000,"ebitMargin":19.08,"fcf":1339000000,"fcfMargin":15.21,"grossMargin":52.53,"netDebt":3631000000,"netIncome":1088000000,"operatingCf":1535000000,"quarter":1,"revenue":8804000000,"roc":22.37,"roe":30.89,"sharesOutstanding":112600000,"year":2026},{"capex":228000000,"ebitMargin":21.69,"fcf":1504000000,"fcfMargin":16.76,"grossMargin":54.53,"netDebt":3134000000,"netIncome":1201000000,"operatingCf":1732000000,"quarter":2,"revenue":8973000000,"roc":26.23,"roe":34.37,"sharesOutstanding":112600000,"year":2026}]}