{"annual":[{"capex":195300000,"ebitMargin":34.01,"fcf":900400000,"fcfMargin":27.38,"grossMargin":50.63,"netDebt":-1083800000,"netIncome":995200000,"operatingCf":1095700000,"revenue":3289000000,"roc":30.69,"roe":28.1,"sharesOutstanding":192100000,"year":2016},{"capex":315400000,"ebitMargin":34.34,"fcf":1155900000,"fcfMargin":31.66,"grossMargin":50.44,"netDebt":-1616800000,"netIncome":1010200000,"operatingCf":1471300000,"revenue":3651400000,"roc":29.95,"roe":24.85,"sharesOutstanding":186700000,"year":2017},{"capex":430900000,"ebitMargin":34.11,"fcf":829700000,"fcfMargin":21.45,"grossMargin":50.43,"netDebt":-733300000,"netIncome":918400000,"operatingCf":1260600000,"revenue":3868000000,"roc":29.72,"roe":22.42,"sharesOutstanding":183200000,"year":2018},{"capex":423400000,"ebitMargin":28.19,"fcf":944000000,"fcfMargin":27.96,"grossMargin":47.49,"netDebt":-851300000,"netIncome":853600000,"operatingCf":1367400000,"revenue":3376800000,"roc":21.32,"roe":20.71,"sharesOutstanding":174500000,"year":2019},{"capex":398500000,"ebitMargin":26.58,"fcf":806000000,"fcfMargin":24.02,"grossMargin":48.06,"netDebt":-387800000,"netIncome":814800000,"operatingCf":1204500000,"revenue":3355700000,"roc":19.14,"roe":19.57,"sharesOutstanding":169900000,"year":2020},{"capex":652100000,"ebitMargin":31.57,"fcf":1119900000,"fcfMargin":21.92,"grossMargin":49.18,"netDebt":1530200000,"netIncome":1498300000,"operatingCf":1772000000,"revenue":5109100000,"roc":20.33,"roe":28.29,"sharesOutstanding":167000000,"year":2021},{"capex":509700000,"ebitMargin":27.84,"fcf":914900000,"fcfMargin":16.68,"grossMargin":47.48,"netDebt":1848500000,"netIncome":1275200000,"operatingCf":1424600000,"revenue":5485500000,"roc":19.97,"roe":23.32,"sharesOutstanding":163300000,"year":2022},{"capex":236100000,"ebitMargin":23.57,"fcf":1620300000,"fcfMargin":33.95,"grossMargin":44.16,"netDebt":790500000,"netIncome":982800000,"operatingCf":1856400000,"revenue":4772400000,"roc":15.06,"roe":16.16,"sharesOutstanding":160300000,"year":2023},{"capex":157000000,"ebitMargin":15.26,"fcf":1667700000,"fcfMargin":39.92,"grossMargin":41.19,"netDebt":-168200000,"netIncome":596000000,"operatingCf":1824700000,"revenue":4178000000,"roc":8.3,"roe":9.41,"sharesOutstanding":161500000,"year":2024},{"capex":195000000,"ebitMargin":12.23,"fcf":1105800000,"fcfMargin":27.06,"grossMargin":41.16,"netDebt":41800000,"netIncome":477100000,"operatingCf":1300800000,"revenue":4086900000,"roc":7.58,"roe":8.29,"sharesOutstanding":155100000,"year":2025},{"capex":320600000,"ebitMargin":5.47,"fcf":229300000,"fcfMargin":5.79,"grossMargin":40.78,"netDebt":-133300000,"netIncome":172100000,"operatingCf":549900000,"revenue":3959600000,"roc":2.65,"roe":3.01,"sharesOutstanding":151000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":0.5,"fcfCagr5y":-6.34,"roeAvg10y":17.6,"roeAvg5y":12.04,"yearsAvailable":21},"quarterly":[{"capex":192300000,"ebitMargin":13.85,"fcf":1234700000,"fcfMargin":30.52,"grossMargin":40.94,"netDebt":-409500000,"netIncome":526700000,"operatingCf":1427000000,"quarter":4,"revenue":4045000000,"roc":7.23,"roe":8.23,"sharesOutstanding":161400000,"year":2024},{"capex":195600000,"ebitMargin":11.85,"fcf":1332900000,"fcfMargin":33.73,"grossMargin":41.18,"netDebt":-178200000,"netIncome":412100000,"operatingCf":1536100000,"quarter":1,"revenue":3952200000,"roc":6.44,"roe":6.94,"sharesOutstanding":158800000,"year":2025},{"capex":227700000,"ebitMargin":11.18,"fcf":1334900000,"fcfMargin":33.28,"grossMargin":41.49,"netDebt":21900000,"netIncome":396200000,"operatingCf":1576900000,"quarter":2,"revenue":4011700000,"roc":6.89,"roe":7.01,"sharesOutstanding":150300000,"year":2025},{"capex":195000000,"ebitMargin":12.23,"fcf":1091500000,"fcfMargin":26.71,"grossMargin":41.16,"netDebt":41800000,"netIncome":477100000,"operatingCf":1300800000,"quarter":3,"revenue":4086900000,"roc":7.58,"roe":8.29,"sharesOutstanding":155100000,"year":2025},{"capex":212500000,"ebitMargin":10.71,"fcf":1092300000,"fcfMargin":26.95,"grossMargin":41.13,"netDebt":-357500000,"netIncome":394300000,"operatingCf":1319100000,"quarter":4,"revenue":4053800000,"roc":6.6,"roe":6.85,"sharesOutstanding":150500000,"year":2025},{"capex":256400000,"ebitMargin":9.37,"fcf":697000000,"fcfMargin":17.23,"grossMargin":41.07,"netDebt":-416700000,"netIncome":361200000,"operatingCf":960000000,"quarter":1,"revenue":4044300000,"roc":5.76,"roe":6.26,"sharesOutstanding":150600000,"year":2026},{"capex":282000000,"ebitMargin":7.89,"fcf":196300000,"fcfMargin":4.89,"grossMargin":40.73,"netDebt":-108900000,"netIncome":290100000,"operatingCf":716200000,"quarter":2,"revenue":4014100000,"roc":4.84,"roe":5.06,"sharesOutstanding":150800000,"year":2026},{"capex":320700000,"ebitMargin":5.76,"fcf":-8700000,"fcfMargin":-0.22,"grossMargin":40.78,"netDebt":-133300000,"netIncome":172100000,"operatingCf":549900000,"quarter":3,"revenue":3959600000,"roc":2.79,"roe":3.01,"sharesOutstanding":151500000,"year":2026}]}