{"annual":[{"capex":80400000,"ebitMargin":22.81,"fcf":416100000,"fcfMargin":12.41,"grossMargin":49.16,"netDebt":787300000,"netIncome":478700000,"operatingCf":496500000,"revenue":3352800000,"roc":20.04,"roe":19.84,"sharesOutstanding":59100000,"year":2015},{"capex":74300000,"ebitMargin":25.1,"fcf":493000000,"fcfMargin":14.37,"grossMargin":49.86,"netDebt":932600000,"netIncome":546400000,"operatingCf":567300000,"revenue":3430400000,"roc":23.06,"roe":20.88,"sharesOutstanding":59400000,"year":2016},{"capex":82000000,"ebitMargin":23.93,"fcf":526500000,"fcfMargin":14.28,"grossMargin":49.52,"netDebt":1094800000,"netIncome":557700000,"operatingCf":608500000,"revenue":3686900000,"roc":21.75,"roe":18.88,"sharesOutstanding":58600000,"year":2017},{"capex":90900000,"ebitMargin":25.56,"fcf":673600000,"fcfMargin":18.01,"grossMargin":49.99,"netDebt":991400000,"netIncome":679900000,"operatingCf":764500000,"revenue":3740700000,"roc":21.63,"roe":21.94,"sharesOutstanding":57300000,"year":2018},{"capex":99400000,"ebitMargin":25.8,"fcf":575200000,"fcfMargin":15.42,"grossMargin":49.44,"netDebt":1022300000,"netIncome":693500000,"operatingCf":674600000,"revenue":3730000000,"roc":20.28,"roe":20.34,"sharesOutstanding":55900000,"year":2019},{"capex":65600000,"ebitMargin":24.51,"fcf":943000000,"fcfMargin":26.25,"grossMargin":48.67,"netDebt":580500000,"netIncome":627000000,"operatingCf":1008600000,"revenue":3592500000,"roc":16.33,"roe":16.39,"sharesOutstanding":54800000,"year":2020},{"capex":70100000,"ebitMargin":24.33,"fcf":896500000,"fcfMargin":19.48,"grossMargin":51.78,"netDebt":474100000,"netIncome":820500000,"operatingCf":966600000,"revenue":4601700000,"roc":19.38,"roe":19.62,"sharesOutstanding":55000000,"year":2021},{"capex":84200000,"ebitMargin":24.93,"fcf":591000000,"fcfMargin":12.2,"grossMargin":50.53,"netDebt":507900000,"netIncome":911700000,"operatingCf":675200000,"revenue":4842500000,"roc":20.12,"roe":20.34,"sharesOutstanding":54200000,"year":2022},{"capex":95000000,"ebitMargin":25.65,"fcf":1059200000,"fcfMargin":20.73,"grossMargin":51.28,"netDebt":277100000,"netIncome":1011100000,"operatingCf":1154200000,"revenue":5108300000,"roc":19.84,"roe":19.94,"sharesOutstanding":53900000,"year":2023},{"capex":83500000,"ebitMargin":26.34,"fcf":1134000000,"fcfMargin":22.2,"grossMargin":51.97,"netDebt":-67700000,"netIncome":1043900000,"operatingCf":1217500000,"revenue":5108400000,"roc":19.4,"roe":19.35,"sharesOutstanding":53500000,"year":2024},{"capex":76000000,"ebitMargin":25.75,"fcf":1005700000,"fcfMargin":19.51,"grossMargin":51.73,"netDebt":-298300000,"netIncome":1016900000,"operatingCf":1081700000,"revenue":5156100000,"roc":17.72,"roe":17.14,"sharesOutstanding":53000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.53,"fcfCagr5y":9.59,"roeAvg10y":19.48,"roeAvg5y":19.28,"yearsAvailable":20},"quarterly":[{"capex":83500000,"ebitMargin":26.87,"fcf":1134000000,"fcfMargin":22.64,"grossMargin":51.64,"netDebt":-67700000,"netIncome":1043900000,"operatingCf":1217500000,"quarter":4,"revenue":5008800000,"roc":19.4,"roe":19.35,"sharesOutstanding":53500000,"year":2024},{"capex":84600000,"ebitMargin":26.04,"fcf":1082700000,"fcfMargin":21.36,"grossMargin":52.05,"netDebt":-161000000,"netIncome":1020900000,"operatingCf":1167300000,"quarter":1,"revenue":5069700000,"roc":18.67,"roe":18.49,"sharesOutstanding":53300000,"year":2025},{"capex":81100000,"ebitMargin":25.57,"fcf":1022300000,"fcfMargin":20.16,"grossMargin":51.96,"netDebt":-187200000,"netIncome":1000000000,"operatingCf":1103400000,"quarter":2,"revenue":5070900000,"roc":17.86,"roe":17.5,"sharesOutstanding":53000000,"year":2025},{"capex":80600000,"ebitMargin":25.8,"fcf":1026500000,"fcfMargin":20.07,"grossMargin":51.81,"netDebt":-262000000,"netIncome":1014299999,"operatingCf":1107100000,"quarter":3,"revenue":5115400000,"roc":17.94,"roe":17.43,"sharesOutstanding":53100000,"year":2025},{"capex":76000000,"ebitMargin":25.75,"fcf":1005700000,"fcfMargin":19.51,"grossMargin":51.73,"netDebt":-298300000,"netIncome":1016899999,"operatingCf":1081700000,"quarter":4,"revenue":5156100000,"roc":17.72,"roe":17.14,"sharesOutstanding":52800000,"year":2025},{"capex":74300000,"ebitMargin":24.71,"fcf":1077600000,"fcfMargin":21.05,"grossMargin":51.3,"netDebt":-482300000,"netIncome":1023399999,"operatingCf":1151900000,"quarter":1,"revenue":5120100000,"roc":17.5,"roe":17.18,"sharesOutstanding":52700000,"year":2026},{"capex":77700000,"ebitMargin":23.78,"fcf":1047100000,"fcfMargin":20.64,"grossMargin":51.21,"netDebt":-365400000,"netIncome":1033699999,"operatingCf":1186200000,"quarter":2,"revenue":5074100000,"roc":16.48,"roe":17.11,"sharesOutstanding":52600000,"year":2026},{"capex":82500000,"ebitMargin":23.21,"fcf":1012100000,"fcfMargin":19.98,"grossMargin":51.24,"netDebt":-393200000,"netIncome":1011300000,"operatingCf":1156000000,"quarter":3,"revenue":5064500000,"roc":15.94,"roe":16.59,"sharesOutstanding":52400000,"year":2026}]}