{"annual":[{"capex":151300000,"ebitMargin":45.21,"fcf":1379200000,"fcfMargin":32.83,"grossMargin":62.03,"netDebt":-1172300000,"netIncome":1223000000,"operatingCf":1506400000,"revenue":4200600000,"roc":38.63,"roe":25.68,"sharesOutstanding":260900000,"year":2015},{"capex":148300000,"ebitMargin":41.05,"fcf":22200000,"fcfMargin":0.53,"grossMargin":61.27,"netDebt":-1204900000,"netIncome":1215000000,"operatingCf":170500000,"revenue":4222900000,"roc":28.87,"roe":24.26,"sharesOutstanding":250300000,"year":2016},{"capex":186100000,"ebitMargin":44,"fcf":43400000,"fcfMargin":0.91,"grossMargin":62.2,"netDebt":-1902700000,"netIncome":1497800000,"operatingCf":229500000,"revenue":4793000000,"roc":29.08,"roe":25.72,"sharesOutstanding":245100000,"year":2017},{"capex":168500000,"ebitMargin":43.95,"fcf":1451400000,"fcfMargin":27.01,"grossMargin":58.18,"netDebt":-1425200000,"netIncome":1837500000,"operatingCf":1619900000,"revenue":5372600000,"roc":31.88,"roe":30,"sharesOutstanding":246900000,"year":2018},{"capex":204600000,"ebitMargin":29.6,"fcf":1318100000,"fcfMargin":23.46,"grossMargin":83.47,"netDebt":-1635500000,"netIncome":2131300000,"operatingCf":1522700000,"revenue":5617900000,"roc":18.31,"roe":30.01,"sharesOutstanding":238600000,"year":2019},{"capex":214600000,"ebitMargin":33.15,"fcf":1704300000,"fcfMargin":27.46,"grossMargin":84.86,"netDebt":-1997600000,"netIncome":2372700000,"operatingCf":1918900000,"revenue":6206700000,"roc":19.81,"roe":30.79,"sharesOutstanding":231200000,"year":2020},{"capex":239100000,"ebitMargin":48.36,"fcf":3212900000,"fcfMargin":41.88,"grossMargin":68.94,"netDebt":-1273900000,"netIncome":3082900000,"operatingCf":3452000000,"revenue":7671900000,"roc":30.92,"roe":34.17,"sharesOutstanding":228800000,"year":2021},{"capex":237600000,"ebitMargin":36.58,"fcf":2121800000,"fcfMargin":32.7,"grossMargin":64.23,"netDebt":-1426000000,"netIncome":1557900000,"operatingCf":2359400000,"revenue":6488400000,"roc":21.21,"roe":17.62,"sharesOutstanding":227100000,"year":2022},{"capex":307900000,"ebitMargin":30.74,"fcf":911200000,"fcfMargin":14.1,"grossMargin":58.62,"netDebt":-1758100000,"netIncome":1750100000,"operatingCf":1219100000,"revenue":6460500000,"roc":16.85,"roe":18.41,"sharesOutstanding":224800000,"year":2023},{"capex":423400000,"ebitMargin":32.89,"fcf":1262200000,"fcfMargin":17.79,"grossMargin":51.94,"netDebt":-2371100000,"netIncome":2100100000,"operatingCf":1685600000,"revenue":7093600000,"roc":17.91,"roe":20.3,"sharesOutstanding":223300000,"year":2024},{"capex":274200000,"ebitMargin":29.92,"fcf":1479200000,"fcfMargin":20.22,"grossMargin":62.67,"netDebt":-2518000000,"netIncome":2087100000,"operatingCf":1753400000,"revenue":7314800000,"roc":15.04,"roe":19.22,"sharesOutstanding":223768844,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.29,"fcfCagr5y":-19.64,"roeAvg10y":25.05,"roeAvg5y":21.94,"yearsAvailable":20},"quarterly":[{"capex":392300000,"ebitMargin":31.14,"fcf":1417800000,"fcfMargin":20.51,"grossMargin":50.63,"netDebt":-2885100000,"netIncome":2097800000,"operatingCf":1810100000,"quarter":3,"revenue":6911100000,"roc":16.14,"roe":20.47,"sharesOutstanding":222800000,"year":2024},{"capex":423400000,"ebitMargin":32.89,"fcf":1262200000,"fcfMargin":17.79,"grossMargin":51.94,"netDebt":-2371100000,"netIncome":2100100000,"operatingCf":1685600000,"quarter":4,"revenue":7093600000,"roc":17.91,"roe":20.3,"sharesOutstanding":222800000,"year":2024},{"capex":null,"ebitMargin":32.97,"fcf":null,"fcfMargin":null,"grossMargin":52.37,"netDebt":-2364600000,"netIncome":2016800000,"operatingCf":null,"quarter":1,"revenue":7107300000,"roc":17.55,"roe":19.4,"sharesOutstanding":222600000,"year":2025},{"capex":null,"ebitMargin":31.8,"fcf":null,"fcfMargin":null,"grossMargin":51.27,"netDebt":-2583700000,"netIncome":2038600000,"operatingCf":null,"quarter":2,"revenue":7097300000,"roc":16.14,"roe":19.3,"sharesOutstanding":220400000,"year":2025},{"capex":null,"ebitMargin":31.73,"fcf":null,"fcfMargin":null,"grossMargin":51.39,"netDebt":-3179700000,"netIncome":2081700000,"operatingCf":null,"quarter":3,"revenue":7205200000,"roc":15.95,"roe":19.25,"sharesOutstanding":219700000,"year":2025},{"capex":null,"ebitMargin":29.92,"fcf":null,"fcfMargin":null,"grossMargin":62.67,"netDebt":-2518000000,"netIncome":2087100000,"operatingCf":null,"quarter":4,"revenue":7314800000,"roc":15.04,"roe":19.22,"sharesOutstanding":223768844,"year":2025},{"capex":null,"ebitMargin":30.18,"fcf":null,"fcfMargin":null,"grossMargin":69.05,"netDebt":-3291700000,"netIncome":2094800000,"operatingCf":null,"quarter":1,"revenue":7407900000,"roc":16.1,"roe":19.44,"sharesOutstanding":223408072,"year":2026},{"capex":null,"ebitMargin":30.27,"fcf":null,"fcfMargin":null,"grossMargin":70.75,"netDebt":-2804900000,"netIncome":2221600000,"operatingCf":null,"quarter":2,"revenue":7592000000,"roc":17.1,"roe":20.19,"sharesOutstanding":214200000,"year":2026}]}