{"annual":[{"capex":40656000,"ebitMargin":57.2,"fcf":610826000,"fcfMargin":57.66,"grossMargin":81.8,"netDebt":1641021000,"netIncome":375236000,"operatingCf":651482000,"revenue":1059366000,"roc":70.89,"roe":null,"sharesOutstanding":133031000,"year":2015},{"capex":169574000,"ebitMargin":60.11,"fcf":498375000,"fcfMargin":43.63,"grossMargin":82.64,"netDebt":1635008000,"netIncome":440645000,"operatingCf":667949000,"revenue":1142167000,"roc":84.49,"roe":null,"sharesOutstanding":128833000,"year":2016},{"capex":49499000,"ebitMargin":60.74,"fcf":653262000,"fcfMargin":56.07,"grossMargin":83.41,"netDebt":1944294000,"netIncome":457248000,"operatingCf":702761000,"revenue":1165095000,"roc":51.26,"roe":null,"sharesOutstanding":124180000,"year":2017},{"capex":37007000,"ebitMargin":63.16,"fcf":660760000,"fcfMargin":54.38,"grossMargin":84.19,"netDebt":1427632000,"netIncome":582489000,"operatingCf":697767000,"revenue":1214969000,"roc":79.37,"roe":null,"sharesOutstanding":122661000,"year":2018},{"capex":40316000,"ebitMargin":65.45,"fcf":713576000,"fcfMargin":57.94,"grossMargin":85.35,"netDebt":1279369000,"netIncome":612299000,"operatingCf":753892000,"revenue":1231661000,"roc":90.69,"roe":null,"sharesOutstanding":118968000,"year":2019},{"capex":43395000,"ebitMargin":65.15,"fcf":686788000,"fcfMargin":54.29,"grossMargin":85.76,"netDebt":1394048000,"netIncome":814888000,"operatingCf":730183000,"revenue":1265052000,"roc":105.91,"roe":null,"sharesOutstanding":115298000,"year":2020},{"capex":53033000,"ebitMargin":65.29,"fcf":754119000,"fcfMargin":56.8,"grossMargin":85.54,"netDebt":1564713000,"netIncome":784800000,"operatingCf":807152000,"revenue":1327576000,"roc":95.28,"roe":null,"sharesOutstanding":112166000,"year":2021},{"capex":27400000,"ebitMargin":66.19,"fcf":803700000,"fcfMargin":56.4,"grossMargin":85.91,"netDebt":1414300000,"netIncome":673800000,"operatingCf":831100000,"revenue":1424900000,"roc":152.98,"roe":null,"sharesOutstanding":108000000,"year":2022},{"capex":45800000,"ebitMargin":67.01,"fcf":808000000,"fcfMargin":54.12,"grossMargin":86.79,"netDebt":1557400000,"netIncome":817600000,"operatingCf":853800000,"revenue":1493100000,"roc":178.52,"roe":null,"sharesOutstanding":103500000,"year":2023},{"capex":28100000,"ebitMargin":67.95,"fcf":874500000,"fcfMargin":56.15,"grossMargin":87.71,"netDebt":1594800000,"netIncome":785700000,"operatingCf":902600000,"revenue":1557400000,"roc":null,"roe":null,"sharesOutstanding":98200000,"year":2024},{"capex":22800000,"ebitMargin":67.67,"fcf":1068300000,"fcfMargin":64.49,"grossMargin":88.15,"netDebt":1490100000,"netIncome":825700000,"operatingCf":1091100000,"revenue":1656600000,"roc":null,"roe":null,"sharesOutstanding":92600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.72,"fcfCagr5y":7.01,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":28100000,"ebitMargin":67.95,"fcf":874500000,"fcfMargin":56.15,"grossMargin":87.71,"netDebt":1594800000,"netIncome":785700000,"operatingCf":902600000,"quarter":4,"revenue":1557400000,"roc":null,"roe":null,"sharesOutstanding":95700000,"year":2024},{"capex":30100000,"ebitMargin":67.95,"fcf":906500000,"fcfMargin":57.54,"grossMargin":87.83,"netDebt":1216300000,"netIncome":790900000,"operatingCf":936600000,"quarter":1,"revenue":1575400000,"roc":664.49,"roe":null,"sharesOutstanding":94800000,"year":2025},{"capex":28700000,"ebitMargin":67.89,"fcf":950000000,"fcfMargin":59.44,"grossMargin":87.88,"netDebt":1477300000,"netIncome":799500000,"operatingCf":978700000,"quarter":2,"revenue":1598200000,"roc":732.12,"roe":null,"sharesOutstanding":94000000,"year":2025},{"capex":27800000,"ebitMargin":67.62,"fcf":1005200000,"fcfMargin":61.79,"grossMargin":87.97,"netDebt":1558200000,"netIncome":811000000,"operatingCf":1033000000,"quarter":3,"revenue":1626700000,"roc":1138.72,"roe":null,"sharesOutstanding":93600000,"year":2025},{"capex":22800000,"ebitMargin":67.67,"fcf":1068300000,"fcfMargin":64.49,"grossMargin":88.15,"netDebt":1490100000,"netIncome":825700000,"operatingCf":1091100000,"quarter":4,"revenue":1656600000,"roc":null,"roe":null,"sharesOutstanding":92600000,"year":2025},{"capex":24200000,"ebitMargin":67.93,"fcf":1048000000,"fcfMargin":62.26,"grossMargin":88.35,"netDebt":1317900000,"netIncome":840900000,"operatingCf":1072200000,"quarter":1,"revenue":1683200000,"roc":null,"roe":null,"sharesOutstanding":91800000,"year":2026},{"capex":35200000,"ebitMargin":67.86,"fcf":1066100000,"fcfMargin":62.42,"grossMargin":88.47,"netDebt":1499400000,"netIncome":850000000,"operatingCf":1101300000,"quarter":2,"revenue":1707900000,"roc":null,"roe":null,"sharesOutstanding":91100000,"year":2026},{"capex":38100000,"ebitMargin":67.63,"fcf":1023800000,"fcfMargin":59.12,"grossMargin":88.57,"netDebt":1579100000,"netIncome":849800000,"operatingCf":1061900000,"quarter":3,"revenue":1731800000,"roc":null,"roe":null,"sharesOutstanding":90400000,"year":2026}]}