ARROW ELECTRONICS, INC. (ARW)

revenue: 30852935000; averageDilutedShares: 52255000; totalDebt: 3085056000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 27923324000; averageDilutedShares: 53797000; totalDebt: 3123761000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 33107120000; averageDilutedShares: 57035000; totalDebt: 3807507000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 37124422000; averageDilutedShares: 65453000; totalDebt: 3772847000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 34477018000; averageDilutedShares: 73385000; totalDebt: 2627062000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 28673363000; averageDilutedShares: 78635000; totalDebt: 2256573000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 28916847000; averageDilutedShares: 83568000; totalDebt: 2971560000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 29676768000; averageDilutedShares: 88444000; totalDebt: 3485372000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 26554563000; averageDilutedShares: 89766000; totalDebt: 3289851000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 23487872000; averageDilutedShares: 92033000; totalDebt: 2790161000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 95686000; totalDebt: 2424599000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 99947000; totalDebt: 2081352000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 103699000; totalDebt: 2250010000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 111077000; totalDebt: 1951835000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 115932000; totalDebt: 1961666000; periodEndShares: 111814000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 119577000; totalDebt: 1822413000; periodEndShares: 114647000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 120489000; totalDebt: 1399233000; periodEndShares: 119828000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 120773; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 119308000

Calculation inputs: {"original":{"fcfTotal":{"value":-37205000,"capex":{"accession":"0001104659-26-012765","end":"2025-12-31","filed":"2026-02-11","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-012765","end":"2025-12-31","filed":"2026-02-11","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":30852935000,"tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"netIncome":{"value":569694000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"operatingIncome":{"value":822223000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingAssets":{"value":21757707000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingCurrentLiabilities":{"value":12636162000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingCapitalEmployed":{"value":9121545000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5761151000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingTotalEquity":{"value":5831528000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingCash":{"value":188807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingBorrowings":{"value":3123761000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K","reportedValue":349978000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K","reportedValue":2773783000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":8766482000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":29078138000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCurrentLiabilities":{"value":18845398000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCapitalEmployed":{"value":10232740000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6584712000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingTotalEquity":{"value":6658699000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCash":{"value":306467000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingBorrowings":{"value":3085056000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K","reportedValue":341000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K","reportedValue":3084715000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":9437288000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":571266000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":148234000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"pretaxIncome":{"value":717928000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"effectiveTaxRate":{"value":0.2064747439854693,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":652454716.5760355,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":9101885000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9677142500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.12058820335893489; cashConversion: -6.530698936622116; roce: 8.49654740539369

Calculation inputs: {"original":{"fcfTotal":{"value":1037710000,"capex":{"accession":"0001104659-26-012765","end":"2024-12-31","filed":"2026-02-11","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-012765","end":"2024-12-31","filed":"2026-02-11","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27923324000,"tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"netIncome":{"value":393507000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"operatingIncome":{"value":768557000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingAssets":{"value":21726168000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingCurrentLiabilities":{"value":13187884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingCapitalEmployed":{"value":8538284000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5805464000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingTotalEquity":{"value":5877307000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingCash":{"value":218053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingBorrowings":{"value":3807507000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":1653954000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":2153553000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":21757707000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCurrentLiabilities":{"value":12636162000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCapitalEmployed":{"value":9121545000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5761151000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingTotalEquity":{"value":5831528000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCash":{"value":188807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingBorrowings":{"value":3123761000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K","reportedValue":349978000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K","reportedValue":2773783000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":8766482000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":392074000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":95812000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"pretaxIncome":{"value":489319000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"effectiveTaxRate":{"value":0.19580682540428637,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":618068293.6877578,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8829914500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":618068293.6877578,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":768557000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"effectiveTaxRate":{"value":0.19580682540428637,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":95812000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"pretaxIncome":{"value":489319000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"averageInvestedCapital":{"value":9116621500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":9466761000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":3807507000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":1653954000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":2153553000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":5877307000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingCash":{"value":218053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingInvestedCapital":{"value":8766482000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":3123761000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":349978000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":2773783000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":5831528000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingCash":{"value":188807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"}}}}; fcfMargin: 3.716283920925747; cashConversion: 263.7081424218629; roce: 8.70401406491535

Calculation inputs: {"original":{"fcfTotal":{"value":622164000,"capex":{"accession":"0001104659-26-012765","end":"2023-12-31","filed":"2026-02-11","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-012765","end":"2023-12-31","filed":"2026-02-11","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":33107120000,"tag":"Revenues","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"netIncome":{"value":909363000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"operatingIncome":{"value":1471164000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingAssets":{"value":21763182000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingCurrentLiabilities":{"value":12389604000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingCapitalEmployed":{"value":9373578000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5546357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingTotalEquity":{"value":5611353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"openingCash":{"value":176915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingBorrowings":{"value":3772847000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":589883000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":3182964000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":21726168000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingCurrentLiabilities":{"value":13187884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingCapitalEmployed":{"value":8538284000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5805464000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingTotalEquity":{"value":5877307000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCash":{"value":218053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingBorrowings":{"value":3807507000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":1653954000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K","reportedValue":2153553000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":903505000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":254991000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"pretaxIncome":{"value":1164354000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"effectiveTaxRate":{"value":0.21899783055668637,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1148982275.606903,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8955931000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":1148982275.606903,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1471164000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"effectiveTaxRate":{"value":0.21899783055668637,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":254991000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"pretaxIncome":{"value":1164354000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"averageInvestedCapital":{"value":9337023000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":9207285000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":3772847000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":589883000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":3182964000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":5611353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingCash":{"value":176915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingInvestedCapital":{"value":9466761000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":3807507000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":1653954000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":2153553000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":5877307000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingCash":{"value":218053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"}}}}; fcfMargin: 1.8792453103743243; cashConversion: 68.41756262350678; roce: 16.426700920317497

Calculation inputs: {"original":{"fcfTotal":{"value":-111913000,"capex":{"accession":"0001558370-25-000781","end":"2022-12-31","filed":"2025-02-11","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-25-000781","end":"2022-12-31","filed":"2025-02-11","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":37124422000,"tag":"Revenues","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"netIncome":{"value":1435158000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"operatingIncome":{"value":2068494000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingAssets":{"value":19535540000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingCurrentLiabilities":{"value":11326089000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingCapitalEmployed":{"value":8209451000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5282295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingTotalEquity":{"value":5340846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"openingCash":{"value":222194000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingBorrowings":{"value":2627062000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":382619000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":2244443000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":21763182000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingCurrentLiabilities":{"value":12389604000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingCapitalEmployed":{"value":9373578000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5546357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingTotalEquity":{"value":5611353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-11","accession":"0001104659-26-012765","form":"10-K"},"closingCash":{"value":176915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingBorrowings":{"value":3772847000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":589883000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K","reportedValue":3182964000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1426884000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":448992000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"pretaxIncome":{"value":1884150000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"effectiveTaxRate":{"value":0.23829949844757584,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1575572917.2581801,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8791514500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":1575572917.2581801,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":2068494000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.23829949844757584,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":448992000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":1884150000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001859644-23-000005"},"domesticPretaxIncome":{"value":517642000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":1366508000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":8476499500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":7745714000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2627062000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":382619000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":2244443000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":5340846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":222194000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":9207285000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":3772847000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":589883000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":3182964000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":5611353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":176915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: -0.3014538515912787; cashConversion: -7.797956740651552; roce: 23.52830106803555

Calculation inputs: {"original":{"fcfTotal":{"value":335932000,"capex":{"accession":"0001558370-24-001018","end":"2021-12-31","filed":"2024-02-13","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-001018","end":"2021-12-31","filed":"2024-02-13","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":34477018000,"tag":"Revenues","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"netIncome":{"value":1110468000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"operatingIncome":{"value":1556822000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingAssets":{"value":17053911000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"openingCurrentLiabilities":{"value":9130883000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"openingCapitalEmployed":{"value":7923028000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5089319000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"openingTotalEquity":{"value":5148952000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"openingCash":{"value":373615000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingBorrowings":{"value":2256573000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":158633000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":2097940000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":19535540000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingCurrentLiabilities":{"value":11326089000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingCapitalEmployed":{"value":8209451000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5282295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingTotalEquity":{"value":5340846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-11","accession":"0001558370-25-000781","form":"10-K"},"closingCash":{"value":222194000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingBorrowings":{"value":2627062000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":382619000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K","reportedValue":2244443000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1108197000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":325906000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"pretaxIncome":{"value":1436374000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"effectiveTaxRate":{"value":0.22689494518837017,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1203586957.641951,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8066239500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":1203586957.641951,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1556822000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.22689494518837017,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":325906000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":1436374000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001859644-22-000008"},"domesticPretaxIncome":{"value":339499000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":1096875000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":7388812000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":7031910000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2256573000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":158633000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":2097940000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":5148952000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":373615000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":7745714000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2627062000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":382619000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":2244443000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":5340846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":222194000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: 0.974365010338191; cashConversion: 30.251389504245058; roce: 19.300468328519134

Calculation inputs: {"original":{"fcfTotal":{"value":1236258000,"capex":{"accession":"0001859644-23-000005","end":"2020-12-31","filed":"2023-02-09","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001859644-23-000005","end":"2020-12-31","filed":"2023-02-09","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":28673363000,"tag":"Revenues","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"netIncome":{"value":586464000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"operatingIncome":{"value":894511000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingAssets":{"value":16400796000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"openingCurrentLiabilities":{"value":8258159000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"openingCapitalEmployed":{"value":8142637000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4811919000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"openingTotalEquity":{"value":4866393000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingCash":{"value":300103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"openingBorrowings":{"value":2971560000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":331431000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":2640129000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":17053911000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"closingCurrentLiabilities":{"value":9130883000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"closingCapitalEmployed":{"value":7923028000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5089319000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"closingTotalEquity":{"value":5148952000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-13","accession":"0001558370-24-001018","form":"10-K"},"closingCash":{"value":373615000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingBorrowings":{"value":2256573000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":158633000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K","reportedValue":2097940000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":584438000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":172795000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8032832500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":690934844.5049714,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":894511000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.22758373624810507,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":172795000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":759259000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001733391-21-000003"},"domesticPretaxIncome":{"value":104637000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":654622000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":7284880000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":7537850000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2971560000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":331431000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":2640129000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":4866393000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":300103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":7031910000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2256573000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":158633000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":2097940000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":5148952000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":373615000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: 4.31152076580623; cashConversion: 210.7986167948928; roce: 11.135685948885403

Calculation inputs: {"original":{"fcfTotal":{"value":714804000,"capex":{"accession":"0001859644-22-000008","end":"2019-12-31","filed":"2022-02-11","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001859644-22-000008","end":"2019-12-31","filed":"2022-02-11","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":28916847000,"tag":"Revenues","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"netIncome":{"value":-200168000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"operatingIncome":{"value":107696000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"openingAssets":{"value":17784445000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"openingCurrentLiabilities":{"value":8790428000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"openingCapitalEmployed":{"value":8994017000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5324990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"openingTotalEquity":{"value":5376366000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"openingCash":{"value":509327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"openingBorrowings":{"value":3485372000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K","reportedValue":246257000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K","reportedValue":3239115000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":16400796000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"closingCurrentLiabilities":{"value":8258159000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"closingCapitalEmployed":{"value":8142637000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4811919000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"closingTotalEquity":{"value":4866393000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingCash":{"value":300103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-09","accession":"0001859644-23-000005","form":"10-K"},"closingBorrowings":{"value":2971560000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":331431000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K","reportedValue":2640129000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-204087000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":88338000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8568327000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.471929252867714; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.256908145545799

Calculation inputs: {"original":{"fcfTotal":{"value":137354000,"capex":{"accession":"0001733391-21-000003","end":"2018-12-31","filed":"2021-02-11","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001733391-21-000003","end":"2018-12-31","filed":"2021-02-11","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29676768000,"tag":"Revenues","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"netIncome":{"value":721574000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"operatingIncome":{"value":1147512000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"openingAssets":{"value":16459267000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"openingCurrentLiabilities":{"value":7955311000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"openingCapitalEmployed":{"value":8503956000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4949255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"openingTotalEquity":{"value":4997940000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"openingCash":{"value":730083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"openingBorrowings":{"value":3289851000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":356806000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":2933045000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":17784445000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"closingCurrentLiabilities":{"value":8790428000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"closingCapitalEmployed":{"value":8994017000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5324990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"closingTotalEquity":{"value":5376366000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"closingCash":{"value":509327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-11","accession":"0001859644-22-000008","form":"10-K"},"closingBorrowings":{"value":3485372000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K","reportedValue":246257000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K","reportedValue":3239115000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":716195000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":187799000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8748986500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":910533767.6486986,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1147512000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.2065148184518344,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":187799000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":909373000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001733391-19-000005"},"domesticPretaxIncome":{"value":186677000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":722696000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":7955059500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":7557708000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":3289851000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":356806000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":2933045000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":4997940000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":730083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":8352411000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":3485372000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":246257000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":3239115000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":5376366000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":509327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: 0.4628334190569539; cashConversion: 19.035331095632603; roce: 13.115942057974372

Calculation inputs: {"original":{"fcfTotal":{"value":-79392000,"capex":{"accession":"0001775474-20-000003","end":"2017-12-31","filed":"2020-02-13","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001775474-20-000003","end":"2017-12-31","filed":"2020-02-13","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":26554563000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"netIncome":{"value":407376000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"operatingIncome":{"value":945736000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"openingAssets":{"value":14206366000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"openingCurrentLiabilities":{"value":6689222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"openingCapitalEmployed":{"value":7517144000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4413438000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"openingTotalEquity":{"value":4463315000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"openingCash":{"value":534320000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"openingBorrowings":{"value":2790161000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K","reportedValue":93827000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K","reportedValue":2696334000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":16459267000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"closingCurrentLiabilities":{"value":7955311000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"closingCapitalEmployed":{"value":8503956000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4949255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"closingTotalEquity":{"value":4997940000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"closingCash":{"value":730083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-11","accession":"0001733391-21-000003","form":"10-K"},"closingBorrowings":{"value":3289851000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":356806000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K","reportedValue":2933045000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":402176000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":286541000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8010550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.29897686510600835; cashConversion: -19.488629668905386; roce: 11.806130665185286

Calculation inputs: {"original":{"fcfTotal":{"value":194977000,"capex":{"accession":"0001733391-19-000005","end":"2016-12-31","filed":"2019-02-07","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001733391-19-000005","end":"2016-12-31","filed":"2019-02-07","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":23487872000,"tag":"Revenues","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"netIncome":{"value":524788000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"operatingIncome":{"value":876826000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"openingAssets":{"value":13021930000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"openingCurrentLiabilities":{"value":6056152000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"openingCapitalEmployed":{"value":6965778000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4142443000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"openingTotalEquity":{"value":4194811000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"openingCash":{"value":273090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"openingBorrowings":{"value":2424599000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K","reportedValue":44024000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K","reportedValue":2380575000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":14206366000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"closingCurrentLiabilities":{"value":6689222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"closingCapitalEmployed":{"value":7517144000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4413438000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"closingTotalEquity":{"value":4463315000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"closingCash":{"value":534320000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-13","accession":"0001775474-20-000003","form":"10-K"},"closingBorrowings":{"value":2790161000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K","reportedValue":93827000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K","reportedValue":2696334000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":522815000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":190731000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7241461000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.8301177731213795; cashConversion: 37.153479119187175; roce: 12.108412929379858

Calculation inputs: {"original":{"fcfTotal":{"value":505208000,"capex":{"accession":"0001666359-18-000002","end":"2015-12-31","filed":"2018-02-06","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666359-18-000002","end":"2015-12-31","filed":"2018-02-06","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":500486000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"operatingIncome":{"value":824482000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"openingAssets":{"value":12435301000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"openingCurrentLiabilities":{"value":5838021000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"openingCapitalEmployed":{"value":6597280000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4153970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"openingTotalEquity":{"value":4158911000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"openingCash":{"value":400355000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"openingBorrowings":{"value":2081352000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":13454000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":2067898000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":13021930000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"closingCurrentLiabilities":{"value":6056152000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"closingCapitalEmployed":{"value":6965778000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4142443000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"closingTotalEquity":{"value":4194811000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"closingCash":{"value":273090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-07","accession":"0001733391-19-000005","form":"10-K"},"closingBorrowings":{"value":2424599000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K","reportedValue":44024000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K","reportedValue":2380575000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":497726000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":191697000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6781529000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":596145380.9931766,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":824482000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.2769455476369688,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":191697000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":692183000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001650030-16-000009"},"domesticPretaxIncome":{"value":281579000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":410604000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":6093114000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":5839908000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2081352000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":13454000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":2067898000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":4158911000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":400355000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":6346320000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2424599000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":44024000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":2380575000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":4194811000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":273090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 100.94348293458759; roce: 12.15775970286347

Calculation inputs: {"original":{"fcfTotal":{"value":550796000,"capex":{"accession":"0001666359-17-000005","end":"2014-12-31","filed":"2017-02-07","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666359-17-000005","end":"2014-12-31","filed":"2017-02-07","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":498390000,"tag":"ProfitLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"operatingIncome":{"value":762257000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"openingAssets":{"value":12060883000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"openingCurrentLiabilities":{"value":5301946000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"openingCapitalEmployed":{"value":6758937000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4180232000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"openingTotalEquity":{"value":4184828000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"openingCash":{"value":390602000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"openingBorrowings":{"value":2250010000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K","reportedValue":23878000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K","reportedValue":2226132000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":12435301000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"closingCurrentLiabilities":{"value":5838021000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"closingCapitalEmployed":{"value":6597280000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4153970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"closingTotalEquity":{"value":4158911000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"closingCash":{"value":400355000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-06","accession":"0001666359-18-000002","form":"10-K"},"closingBorrowings":{"value":2081352000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":13454000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K","reportedValue":2067898000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":498045000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":184943000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6678108500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 110.51505848833243; roce: 11.414264982367389

Calculation inputs: {"original":{"fcfTotal":{"value":334529000,"capex":{"accession":"0001650030-16-000009","end":"2013-12-31","filed":"2016-02-05","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001650030-16-000009","end":"2013-12-31","filed":"2016-02-05","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":399876000,"tag":"ProfitLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"operatingIncome":{"value":693500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"openingAssets":{"value":10785687000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"openingCurrentLiabilities":{"value":4910211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"openingCapitalEmployed":{"value":5875476000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3983222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"openingTotalEquity":{"value":3987362000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"openingCash":{"value":409684000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"openingBorrowings":{"value":1951835000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":364357000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":1587478000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":12060883000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"closingCurrentLiabilities":{"value":5301946000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"closingCapitalEmployed":{"value":6758937000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4180232000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"closingTotalEquity":{"value":4184828000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"closingCash":{"value":390602000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-07","accession":"0001666359-17-000005","form":"10-K"},"closingBorrowings":{"value":2250010000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K","reportedValue":23878000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K","reportedValue":2226132000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":399420000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":182343000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6317206500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":476305318.10195136,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":693500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.31318627526755394,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":182343000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":582219000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001526508-14-000006"},"domesticPretaxIncome":{"value":326990000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":255229000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":5786874500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":5529513000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1951835000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":364357000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":1587478000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3987362000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":409684000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":6044236000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2250010000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":23878000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":2226132000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":4184828000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":390602000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 83.65818403705148; roce: 10.977953625546355

Calculation inputs: {"original":{"fcfTotal":{"value":562809000,"capex":{"accession":"0001619580-15-000003","end":"2012-12-31","filed":"2015-02-05","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001619580-15-000003","end":"2012-12-31","filed":"2015-02-05","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":506717000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"operatingIncome":{"value":804123000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"openingAssets":{"value":9829079000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"openingCurrentLiabilities":{"value":3958927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"openingCapitalEmployed":{"value":5870152000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3668812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"openingTotalEquity":{"value":3675260000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"openingCash":{"value":396887000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"openingBorrowings":{"value":1961666000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":33843000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":1927823000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":10785687000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"closingCurrentLiabilities":{"value":4910211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"closingCapitalEmployed":{"value":5875476000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3983222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"closingTotalEquity":{"value":3987362000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"closingCash":{"value":409684000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-05","accession":"0001650030-16-000009","form":"10-K"},"closingBorrowings":{"value":1951835000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":364357000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K","reportedValue":1587478000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":506332000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":203642000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5872814000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":573601227.2541068,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":804123000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.2866747658578268,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":203642000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":710359000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001526508-13-000004"},"domesticPretaxIncome":{"value":441526000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":268833000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":5384776000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":5240039000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1961666000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":33843000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":1927823000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3675260000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":396887000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":5529513000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1951835000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":364357000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":1587478000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":3987362000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":409684000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 111.06968978739613; roce: 13.692294698929677

Calculation inputs: {"original":{"fcfTotal":{"value":6942000,"capex":{"accession":"0001526508-14-000006","end":"2011-12-31","filed":"2014-02-05","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001526508-14-000006","end":"2011-12-31","filed":"2014-02-05","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":599316000,"tag":"ProfitLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"operatingIncome":{"value":908843000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"openingAssets":{"value":9600538000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"openingCurrentLiabilities":{"value":4343243000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"openingCapitalEmployed":{"value":5257295000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3251195000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"openingTotalEquity":{"value":3251195000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"openingCash":{"value":926321000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"openingBorrowings":{"value":1822413000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":61210000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":1761203000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9829079000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"closingCurrentLiabilities":{"value":3958927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"closingCapitalEmployed":{"value":5870152000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3668812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"closingTotalEquity":{"value":3675260000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"closingCash":{"value":396887000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-05","accession":"0001619580-15-000003","form":"10-K"},"closingBorrowings":{"value":1961666000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":33843000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K","reportedValue":1927823000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":598810000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":210485000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5563723500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":672614816.9587344,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":908843000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"effectiveTaxRate":{"value":0.2599218820426253,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":210485000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"pretaxIncome":{"value":809801000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001526508-12-000005"},"domesticPretaxIncome":{"value":405508000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"foreignPretaxIncome":{"value":404293000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"averageInvestedCapital":{"value":4693663000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4147287000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1822413000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":61210000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":1761203000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3251195000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"openingCash":{"value":926321000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingInvestedCapital":{"value":5240039000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1961666000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":33843000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":1927823000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":3675260000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]},"closingCash":{"value":396887000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000007536.json"},{"container":"original_companyfacts","file":"CIK0000007536.json","sha256":"6a069de42ee2de2152408c745dc28775b9522f92d4e8277f166cb03aed9d1e79"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 1.1583204853533027; roce: 16.33515756129865

Calculation inputs: {"original":{"fcfTotal":{"value":108518000,"capex":{"accession":"0001526508-13-000004","end":"2010-12-31","filed":"2013-02-07","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001526508-13-000004","end":"2010-12-31","filed":"2013-02-07","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":479625000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"operatingIncome":{"value":750775000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"openingAssets":{"value":7762366000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"openingCurrentLiabilities":{"value":3332246000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"openingCapitalEmployed":{"value":4430120000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2916960000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"openingTotalEquity":{"value":2917297000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"openingCash":{"value":1137007000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"openingBorrowings":{"value":1399233000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K","reportedValue":123095000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K","reportedValue":1276138000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9600538000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"closingCurrentLiabilities":{"value":4343243000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"closingCapitalEmployed":{"value":5257295000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3251195000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"closingTotalEquity":{"value":3251195000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"closingCash":{"value":926321000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-05","accession":"0001526508-14-000006","form":"10-K"},"closingBorrowings":{"value":1822413000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":61210000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K","reportedValue":1761203000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":479630000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":199378000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4843707500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 22.625592911128486; roce: 15.500006967803074

Calculation inputs: {"original":{"fcfTotal":{"value":728339000,"capex":{"accession":"0001526508-12-000005","end":"2009-12-31","filed":"2012-02-01","form":"10-K","start":"2009-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001526508-12-000005","end":"2009-12-31","filed":"2012-02-01","form":"10-K","start":"2009-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":123505000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"operatingIncome":{"value":272787000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":2677050000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"openingCash":{"value":451272000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7762366000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"closingCurrentLiabilities":{"value":3332246000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"closingCapitalEmployed":{"value":4430120000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2916960000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"closingTotalEquity":{"value":2917297000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"closingCash":{"value":1137007000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-07","accession":"0001526508-13-000004","form":"10-K"},"closingBorrowings":{"value":1399233000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K","reportedValue":123095000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K","reportedValue":1276138000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":123512000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":65416000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 589.7243026598113; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":461111000,"capex":{"accession":"0001144204-11-005380","end":"2008-12-31","filed":"2011-02-02","form":"10-K","start":"2008-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-11-005380","end":"2008-12-31","filed":"2011-02-02","form":"10-K","start":"2008-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-613635000,"tag":"ProfitLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"operatingIncome":{"value":-493569000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":3557004000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"openingCash":{"value":447731000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2007-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":2677050000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"closingCash":{"value":451272000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-01","accession":"0001526508-12-000005","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-613739000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16722000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-02","accession":"0001144204-11-005380","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31

revenue: 30852935000; operatingIncome: 822223000; netIncome: 569694000

revenue: 27923324000; operatingIncome: 768557000; netIncome: 393507000

revenue: 33107120000; operatingIncome: 1471164000; netIncome: 909363000

revenue: 37124422000; operatingIncome: 2068494000; netIncome: 1435158000

revenue: 34477018000; operatingIncome: 1556822000; netIncome: 1110468000

revenue: 28673363000; operatingIncome: 894511000; netIncome: 586464000

revenue: 28916847000; operatingIncome: 107696000; netIncome: -200168000

revenue: 29676768000; operatingIncome: 1147512000; netIncome: 721574000

revenue: 26554563000; operatingIncome: 945736000; netIncome: 407376000

revenue: 23487872000; operatingIncome: 876826000; netIncome: 524788000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 824482000; netIncome: 500486000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 762257000; netIncome: 498390000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 693500000; netIncome: 399876000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 804123000; netIncome: 506717000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 908843000; netIncome: 599316000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 750775000; netIncome: 479625000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 272787000; netIncome: 123505000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -493569000; netIncome: -613635000