{"annual":[{"capex":131600000,"ebitMargin":9.19,"fcf":80800000,"fcfMargin":5.77,"grossMargin":32.56,"netDebt":23600000,"netIncome":95600000,"operatingCf":212400000,"revenue":1399800000,"roc":9.31,"roe":9.34,"sharesOutstanding":73800000,"year":2015},{"capex":170200000,"ebitMargin":13.04,"fcf":49200000,"fcfMargin":3.26,"grossMargin":33.21,"netDebt":25600000,"netIncome":143600000,"operatingCf":219400000,"revenue":1509100000,"roc":13.34,"roe":12.85,"sharesOutstanding":75000000,"year":2016},{"capex":130800000,"ebitMargin":14.31,"fcf":132500000,"fcfMargin":8.29,"grossMargin":32.06,"netDebt":-38900000,"netIncome":150700000,"operatingCf":263300000,"revenue":1599100000,"roc":14.46,"roe":9.05,"sharesOutstanding":75800000,"year":2017},{"capex":104700000,"ebitMargin":14.83,"fcf":183900000,"fcfMargin":10.7,"grossMargin":31.8,"netDebt":-141300000,"netIncome":206900000,"operatingCf":288600000,"revenue":1718000000,"roc":19.47,"roe":14.82,"sharesOutstanding":75400000,"year":2018},{"capex":126400000,"ebitMargin":16.12,"fcf":240800000,"fcfMargin":13.06,"grossMargin":33.02,"netDebt":-109800000,"netIncome":241700000,"operatingCf":367200000,"revenue":1843600000,"roc":14.86,"roe":15.36,"sharesOutstanding":75400000,"year":2019},{"capex":174400000,"ebitMargin":19.52,"fcf":298100000,"fcfMargin":13.89,"grossMargin":35.77,"netDebt":-289800000,"netIncome":346200000,"operatingCf":472500000,"revenue":2146699999,"roc":18.29,"roe":18.67,"sharesOutstanding":75800000,"year":2020},{"capex":253400000,"ebitMargin":26.8,"fcf":330600000,"fcfMargin":11.68,"grossMargin":41.45,"netDebt":-437300000,"netIncome":661800000,"operatingCf":584000000,"revenue":2830700000,"roc":27.9,"roe":28.34,"sharesOutstanding":76300000,"year":2021},{"capex":284600000,"ebitMargin":26.46,"fcf":439400000,"fcfMargin":15.23,"grossMargin":39.47,"netDebt":-576400000,"netIncome":585900000,"operatingCf":724000000,"revenue":2885500000,"roc":24.65,"roe":21.82,"sharesOutstanding":75800000,"year":2022},{"capex":362000000,"ebitMargin":24.09,"fcf":414500000,"fcfMargin":14.05,"grossMargin":38.38,"netDebt":-544900000,"netIncome":593400000,"operatingCf":776500000,"revenue":2951100000,"roc":22.51,"roe":20.6,"sharesOutstanding":75300000,"year":2023},{"capex":377000000,"ebitMargin":20.56,"fcf":276400000,"fcfMargin":9.56,"grossMargin":34.65,"netDebt":-179300000,"netIncome":492700000,"operatingCf":653400000,"revenue":2892700000,"roc":19.22,"roe":18.37,"sharesOutstanding":73700000,"year":2024},{"capex":285900000,"ebitMargin":20.09,"fcf":468900000,"fcfMargin":15.26,"grossMargin":35.89,"netDebt":-374600000,"netIncome":493700000,"operatingCf":754800000,"revenue":3073700000,"roc":17.08,"roe":15.54,"sharesOutstanding":72700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.41,"fcfCagr5y":2.78,"roeAvg10y":17.54,"roeAvg5y":20.93,"yearsAvailable":20},"quarterly":[{"capex":380800000,"ebitMargin":20.73,"fcf":321600000,"fcfMargin":11.18,"grossMargin":35,"netDebt":-186100000,"netIncome":499600000,"operatingCf":702400000,"quarter":3,"revenue":2876300000,"roc":18.88,"roe":18.15,"sharesOutstanding":73400000,"year":2024},{"capex":377000000,"ebitMargin":20.61,"fcf":276400000,"fcfMargin":9.56,"grossMargin":34.65,"netDebt":-182300000,"netIncome":492700000,"operatingCf":653400000,"quarter":4,"revenue":2892700000,"roc":19.28,"roe":18.37,"sharesOutstanding":73700000,"year":2024},{"capex":357700000,"ebitMargin":20.64,"fcf":306900000,"fcfMargin":10.6,"grossMargin":34.66,"netDebt":-101000000,"netIncome":467200000,"operatingCf":664600000,"quarter":1,"revenue":2895600000,"roc":19.33,"roe":17.41,"sharesOutstanding":73000000,"year":2025},{"capex":332700000,"ebitMargin":21.12,"fcf":344000000,"fcfMargin":11.62,"grossMargin":35.32,"netDebt":-206400000,"netIncome":487700000,"operatingCf":676700000,"quarter":2,"revenue":2959800000,"roc":18.67,"roe":16.65,"sharesOutstanding":72800000,"year":2025},{"capex":314700000,"ebitMargin":20.91,"fcf":379100000,"fcfMargin":12.56,"grossMargin":35.59,"netDebt":-330900000,"netIncome":491700000,"operatingCf":693800000,"quarter":3,"revenue":3017200000,"roc":18.18,"roe":16.11,"sharesOutstanding":72700000,"year":2025},{"capex":285900000,"ebitMargin":20.07,"fcf":468900000,"fcfMargin":15.26,"grossMargin":35.89,"netDebt":-470200000,"netIncome":493700000,"operatingCf":754800000,"quarter":4,"revenue":3073700000,"roc":17.06,"roe":15.54,"sharesOutstanding":72700000,"year":2025},{"capex":257300000,"ebitMargin":20.67,"fcf":458000000,"fcfMargin":14.22,"grossMargin":36.24,"netDebt":-205200000,"netIncome":542700000,"operatingCf":715300000,"quarter":1,"revenue":3220400000,"roc":19.37,"roe":18.15,"sharesOutstanding":72400000,"year":2026},{"capex":225300000,"ebitMargin":20.64,"fcf":436900000,"fcfMargin":13.13,"grossMargin":36.77,"netDebt":-123700000,"netIncome":564900000,"operatingCf":662200000,"quarter":2,"revenue":3326500000,"roc":19.98,"roe":18.89,"sharesOutstanding":71300000,"year":2026}]}