EVERTEC, Inc. (EVTC)

revenue: 931818000; averageDilutedShares: 64422155; totalDebt: 1098880000; periodEndShares: 61756639

revenue: 845486000; averageDilutedShares: 65077535; totalDebt: 965343000; periodEndShares: 63614077

revenue: 694709000; averageDilutedShares: 65814317; totalDebt: 997553000; periodEndShares: 65450799

revenue: 618409000; averageDilutedShares: 69312717; totalDebt: 430248000; periodEndShares: 64847233

revenue: 589796000; averageDilutedShares: 72870585; totalDebt: 464535000; periodEndShares: 71969856

revenue: 510588000; averageDilutedShares: 73051205; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 72137678

revenue: 487374000; averageDilutedShares: 73475763; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 72000261

revenue: 453869000; averageDilutedShares: 74420110; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 72378710

revenue: 407144000; averageDilutedShares: 72872188; totalDebt: 615738000; periodEndShares: 72393933

revenue: 389507000; averageDilutedShares: 74473369; totalDebt: 647456000; periodEndShares: 72635032

revenue: 373528000; averageDilutedShares: 77181123; totalDebt: 659047000; periodEndShares: 74988210

revenue: 361788000; averageDilutedShares: 78891139; totalDebt: 689579000; periodEndShares: 77893144

revenue: 358402000; averageDilutedShares: 78914310; totalDebt: 735880000; periodEndShares: 78286465

revenue: 342490000; averageDilutedShares: 76636417; totalDebt: 763756000; periodEndShares: 72846144

revenue: 321122000; averageDilutedShares: 73253798; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":203671000,"capex":{"accession":"0001559865-26-000012","end":"2025-12-31","filed":"2026-03-02","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-26-000012","end":"2025-12-31","filed":"2026-03-02","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":931818000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"netIncome":{"value":144560000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"operatingIncome":{"value":186440000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingAssets":{"value":1857611000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingCurrentLiabilities":{"value":279660000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingCapitalEmployed":{"value":1577951000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":472524000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingTotalEquity":{"value":475801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingCash":{"value":273645000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingBorrowings":{"value":965343000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1167499000,"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":2243296000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCurrentLiabilities":{"value":285039000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCapitalEmployed":{"value":1958257000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":621606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingTotalEquity":{"value":624837000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCash":{"value":305993000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingBorrowings":{"value":1098880000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1417724000,"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":141590000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"incomeTaxExpense":{"value":9815000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"pretaxIncome":{"value":154375000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"effectiveTaxRate":{"value":0.06357894736842105,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":174586341.0526316,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":1292611500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1768104000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":141590000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":547065000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":472524000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":472524000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":621606000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":621606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 21.857379874610707; cashConversion: 140.89028776978415; roce: 10.544628596507897

Calculation inputs: {"original":{"fcfTotal":{"value":234680000,"capex":{"accession":"0001559865-26-000012","end":"2024-12-31","filed":"2026-03-02","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-26-000012","end":"2024-12-31","filed":"2026-03-02","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":845486000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"netIncome":{"value":114779000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"operatingIncome":{"value":165666000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingAssets":{"value":2060263000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingCurrentLiabilities":{"value":298313000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingCapitalEmployed":{"value":1761950000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":594293000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingTotalEquity":{"value":598408000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingCash":{"value":295600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingBorrowings":{"value":997553000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"}],"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":1857611000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCurrentLiabilities":{"value":279660000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCapitalEmployed":{"value":1577951000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":472524000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingTotalEquity":{"value":475801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCash":{"value":273645000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingBorrowings":{"value":965343000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1167499000,"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":112620000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"incomeTaxExpense":{"value":4847000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"pretaxIncome":{"value":119626000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"effectiveTaxRate":{"value":0.040517947603363816,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":158953553.69234112,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1669950500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":158953553.69234112,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":165666000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"effectiveTaxRate":{"value":0.040517947603363816,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":4847000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"pretaxIncome":{"value":119626000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"averageInvestedCapital":{"value":1233930000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1300361000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":997553000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":598408000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingCash":{"value":295600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingInvestedCapital":{"value":1167499000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":965343000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":475801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingCash":{"value":273645000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"}},"roe":{"commonNetIncome":{"value":112620000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":533408500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":594293000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":594293000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":472524000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":472524000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 27.756816789396865; cashConversion: 204.46248878279127; roce: 9.920413808672771

Calculation inputs: {"original":{"fcfTotal":{"value":189766000,"capex":{"accession":"0001559865-26-000012","end":"2023-12-31","filed":"2026-03-02","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-26-000012","end":"2023-12-31","filed":"2026-03-02","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":694709000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"netIncome":{"value":79876000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"operatingIncome":{"value":136160000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingAssets":{"value":1131743000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"openingCurrentLiabilities":{"value":208410000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"openingCapitalEmployed":{"value":923333000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":471511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"openingTotalEquity":{"value":474748000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"openingCash":{"value":185274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingBorrowings":{"value":430248000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","reportedValue":20750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","reportedValue":389498000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","reportedValue":20000000}],"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":2060263000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingCurrentLiabilities":{"value":298313000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingCapitalEmployed":{"value":1761950000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":594293000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingTotalEquity":{"value":598408000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCash":{"value":295600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingBorrowings":{"value":997553000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"}],"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":79722000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"incomeTaxExpense":{"value":5477000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"pretaxIncome":{"value":85353000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"effectiveTaxRate":{"value":0.06416880484575821,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":127422775.53220156,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1342641500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":79722000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":532902000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":471511000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":471511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":594293000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":594293000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 27.31589773559865; cashConversion: 237.5757424007211; roce: 10.141202994246788

Calculation inputs: {"original":{"fcfTotal":{"value":192828000,"capex":{"accession":"0001559865-25-000007","end":"2022-12-31","filed":"2025-03-03","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-25-000007","end":"2022-12-31","filed":"2025-03-03","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":618409000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"netIncome":{"value":238869000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"operatingIncome":{"value":157400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingAssets":{"value":1144756000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"openingCurrentLiabilities":{"value":152884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"openingCapitalEmployed":{"value":991872000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":466212000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"openingTotalEquity":{"value":470268000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"openingCash":{"value":257856000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"openingBorrowings":{"value":464535000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","reportedValue":19750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","reportedValue":444785000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","reportedValue":0}],"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":1131743000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"closingCurrentLiabilities":{"value":208410000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"closingCapitalEmployed":{"value":923333000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":471511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"closingTotalEquity":{"value":474748000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-03-02","accession":"0001559865-26-000012","form":"10-K"},"closingCash":{"value":185274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingBorrowings":{"value":430248000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","reportedValue":20750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","reportedValue":389498000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K","reportedValue":20000000}],"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":239009000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"incomeTaxExpense":{"value":28983000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"pretaxIncome":{"value":267852000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"effectiveTaxRate":{"value":0.10820527754132879,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":140368489.31499484,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":957602500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":239009000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":468861500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":466212000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":466212000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":471511000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":471511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 31.18130557608314; cashConversion: 80.72541853484546; roce: 16.436882735790686

Calculation inputs: {"original":{"fcfTotal":{"value":203317000,"capex":{"accession":"0001559865-24-000008","end":"2021-12-31","filed":"2024-02-29","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-24-000008","end":"2021-12-31","filed":"2024-02-29","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":589796000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"netIncome":{"value":161143000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"operatingIncome":{"value":196514000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"openingAssets":{"value":1072579000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"openingCurrentLiabilities":{"value":152992000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"openingCapitalEmployed":{"value":919587000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":337741000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"openingTotalEquity":{"value":342429000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"openingCash":{"value":202649000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","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 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":1144756000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"closingCurrentLiabilities":{"value":152884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"closingCapitalEmployed":{"value":991872000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":466212000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"closingTotalEquity":{"value":470268000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-03-03","accession":"0001559865-25-000007","form":"10-K"},"closingCash":{"value":257856000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"closingBorrowings":{"value":464535000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","reportedValue":19750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","reportedValue":444785000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K","reportedValue":0}],"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":161130000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"incomeTaxExpense":{"value":20562000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"pretaxIncome":{"value":181705000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"effectiveTaxRate":{"value":0.11316144299826641,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":174276192.1906387,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":955729500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":161130000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":401976500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":337741000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":337741000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":466212000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":466212000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 34.47242775468128; cashConversion: 126.17178530870096; roce: 20.56167566241285

Calculation inputs: {"original":{"fcfTotal":{"value":182007000,"capex":{"accession":"0001559865-23-000007","end":"2020-12-31","filed":"2023-02-24","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-23-000007","end":"2020-12-31","filed":"2023-02-24","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":510588000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"netIncome":{"value":104851000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"operatingIncome":{"value":141392000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"openingAssets":{"value":1011676000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"openingCurrentLiabilities":{"value":144314000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"openingCapitalEmployed":{"value":867362000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":267187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"openingTotalEquity":{"value":271623000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"openingCash":{"value":111030000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","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 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":1072579000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"closingCurrentLiabilities":{"value":152992000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"closingCapitalEmployed":{"value":919587000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":337741000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"closingTotalEquity":{"value":342429000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-29","accession":"0001559865-24-000008","form":"10-K"},"closingCash":{"value":202649000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","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 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":104436000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"incomeTaxExpense":{"value":19002000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"pretaxIncome":{"value":123853000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"effectiveTaxRate":{"value":0.15342381694428073,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":119699099.67461425,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":893474500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":104436000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":302464000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":267187000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":267187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":337741000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":337741000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 35.646548685045474; cashConversion: 173.58632726440376; roce: 15.824961988282821

Calculation inputs: {"original":{"fcfTotal":{"value":156947000,"capex":{"accession":"0001559865-22-000007","end":"2019-12-31","filed":"2022-02-25","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-22-000007","end":"2019-12-31","filed":"2022-02-25","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":487374000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"netIncome":{"value":103700000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"operatingIncome":{"value":144502000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"openingAssets":{"value":927292000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"openingCurrentLiabilities":{"value":136705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"openingCapitalEmployed":{"value":790587000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":211459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"openingTotalEquity":{"value":215606000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"openingCash":{"value":69973000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"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":1011676000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"closingCurrentLiabilities":{"value":144314000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"closingCapitalEmployed":{"value":867362000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":267187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"closingTotalEquity":{"value":271623000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-24","accession":"0001559865-23-000007","form":"10-K"},"closingCash":{"value":111030000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","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 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":103466000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"incomeTaxExpense":{"value":12975000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"pretaxIncome":{"value":116675000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"effectiveTaxRate":{"value":0.11120634240411399,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":128432461.10992073,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":828974500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":103466000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":239323000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":211459000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":211459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":267187000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":267187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 32.20257953850636; cashConversion: 151.34715525554486; roce: 17.431416768549575

Calculation inputs: {"original":{"fcfTotal":{"value":158801000,"capex":{"accession":"0001559865-21-000009","end":"2018-12-31","filed":"2021-03-01","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-21-000009","end":"2018-12-31","filed":"2021-03-01","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":453869000,"tag":"Revenues","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"netIncome":{"value":86569000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"operatingIncome":{"value":125128000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"openingAssets":{"value":902788000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingCurrentLiabilities":{"value":147216000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingCapitalEmployed":{"value":755572000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":144112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingTotalEquity":{"value":147976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"openingCash":{"value":50423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"openingBorrowings":{"value":615738000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":46487000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":557251000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":12000000}],"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":927292000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"closingCurrentLiabilities":{"value":136705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"closingCapitalEmployed":{"value":790587000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":211459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"closingTotalEquity":{"value":215606000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-25","accession":"0001559865-22-000007","form":"10-K"},"closingCash":{"value":69973000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"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":86266000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"incomeTaxExpense":{"value":12596000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"pretaxIncome":{"value":99165000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"effectiveTaxRate":{"value":0.127020622195331,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":109234163.58594263,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":773079500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":158801000,"capex":{"accession":"0001559865-21-000009","end":"2018-12-31","filed":"2021-03-01","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-21-000009","end":"2018-12-31","filed":"2021-03-01","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":453869000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"}},"roic":{"nopat":{"value":109234163.58594263,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":125128000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"effectiveTaxRate":{"value":0.127020622195331,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":12596000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"pretaxIncome":{"value":99165000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"averageInvestedCapital":{"value":698615000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":713291000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":615738000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":46487000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":557251000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":12000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":147976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingCash":{"value":50423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingInvestedCapital":{"value":683939000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":538306000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":14250000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":524056000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":215606000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingCash":{"value":69973000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"}},"roe":{"commonNetIncome":{"value":86266000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":177785500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":144112000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":144112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":211459000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":211459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 34.98828957254186; cashConversion: 183.43864431840498; roce: 16.185657490594433

Calculation inputs: {"original":{"fcfTotal":{"value":134496000,"capex":{"accession":"0001559865-20-000006","end":"2017-12-31","filed":"2020-02-27","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-20-000006","end":"2017-12-31","filed":"2020-02-27","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":407144000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"netIncome":{"value":55419000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"operatingIncome":{"value":86083000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"openingAssets":{"value":885662000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingCurrentLiabilities":{"value":129163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingCapitalEmployed":{"value":756499000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":104676000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingTotalEquity":{"value":108175000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"openingCash":{"value":51920000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingBorrowings":{"value":647456000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":19789000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":599667000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":28000000}],"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":902788000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingCurrentLiabilities":{"value":147216000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingCapitalEmployed":{"value":755572000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":144112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingTotalEquity":{"value":147976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-03-01","accession":"0001559865-21-000009","form":"10-K"},"closingCash":{"value":50423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"closingBorrowings":{"value":615738000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":46487000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":557251000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K","reportedValue":12000000}],"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":55044000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"incomeTaxExpense":{"value":4780000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"pretaxIncome":{"value":60199000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"effectiveTaxRate":{"value":0.07940331234738118,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":79247724.66320038,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":756035500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":134496000,"capex":{"accession":"0001559865-20-000006","end":"2017-12-31","filed":"2020-02-27","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-20-000006","end":"2017-12-31","filed":"2020-02-27","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":407144000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"}},"roic":{"nopat":{"value":79247724.66320038,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":86083000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"effectiveTaxRate":{"value":0.07940331234738118,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":4780000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"pretaxIncome":{"value":60199000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"averageInvestedCapital":{"value":708501000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":703711000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":647456000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":19789000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":599667000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":28000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":108175000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingCash":{"value":51920000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingInvestedCapital":{"value":713291000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":615738000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":46487000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":557251000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":12000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":147976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingCash":{"value":50423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"}},"roe":{"commonNetIncome":{"value":55044000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":124394000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":104676000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":104676000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":144112000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":144112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 33.03401253610516; cashConversion: 242.6893303740594; roce: 11.386105546631077

Calculation inputs: {"original":{"fcfTotal":{"value":149604000,"capex":{"accession":"0001559865-19-000018","end":"2016-12-31","filed":"2019-02-26","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-19-000018","end":"2016-12-31","filed":"2019-02-26","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":389507000,"tag":"Revenues","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"netIncome":{"value":75126000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"operatingIncome":{"value":107145000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingAssets":{"value":863654000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingCurrentLiabilities":{"value":102501000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingCapitalEmployed":{"value":761153000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":98214000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingTotalEquity":{"value":98214000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"openingCash":{"value":28747000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingBorrowings":{"value":659047000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":22750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":619297000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":17000000}],"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":885662000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingCurrentLiabilities":{"value":129163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingCapitalEmployed":{"value":756499000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":104676000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingTotalEquity":{"value":108175000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-27","accession":"0001559865-20-000006","form":"10-K"},"closingCash":{"value":51920000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingBorrowings":{"value":647456000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":19789000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":599667000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K","reportedValue":28000000}],"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":75024000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"incomeTaxExpense":{"value":8271000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"pretaxIncome":{"value":83397000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"effectiveTaxRate":{"value":0.09917622936076838,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":96518762.90514047,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":758826000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":96518762.90514047,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":107145000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"effectiveTaxRate":{"value":0.09917622936076838,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":8271000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"pretaxIncome":{"value":83397000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"averageInvestedCapital":{"value":716112500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":728514000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":659047000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":22750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":619297000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":17000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":98214000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingCash":{"value":28747000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingInvestedCapital":{"value":703711000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":647456000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":19789000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":599667000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":28000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":108175000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingCash":{"value":51920000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"}},"roe":{"commonNetIncome":{"value":75024000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":101445000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":98214000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":98214000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":104676000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":104676000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 38.408552349508476; cashConversion: 199.1374490855363; roce: 14.119837749365466

Calculation inputs: {"original":{"fcfTotal":{"value":141397000,"capex":{"accession":"0001559865-18-000005","end":"2015-12-31","filed":"2018-02-28","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001559865-18-000005","end":"2015-12-31","filed":"2018-02-28","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":373528000,"tag":"Revenues","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"netIncome":{"value":85377000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"operatingIncome":{"value":103360000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingAssets":{"value":885321000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingCurrentLiabilities":{"value":91057000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingCapitalEmployed":{"value":794264000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":94840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingTotalEquity":{"value":94840000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingCash":{"value":32114000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"openingBorrowings":{"value":689579000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","reportedValue":647579000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","reportedValue":23000000}],"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":863654000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingCurrentLiabilities":{"value":102501000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingCapitalEmployed":{"value":761153000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":98214000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingTotalEquity":{"value":98214000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-26","accession":"0001559865-19-000018","form":"10-K"},"closingCash":{"value":28747000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingBorrowings":{"value":659047000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":22750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":619297000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K","reportedValue":17000000}],"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":85368000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"incomeTaxExpense":{"value":-3335000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"pretaxIncome":{"value":82042000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":777708500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":85368000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"averageCommonEquity":{"value":96527000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":94840000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":94840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingCommonEquity":{"value":98214000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":98214000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001559865.json"},{"container":"original_companyfacts","file":"CIK0001559865.json","sha256":"4550787b103208449360aa947cfa80ed3aa3c012d9cf3e801188c83491fa8ffb"}]}}}}; fcfMargin: 37.854458032597286; cashConversion: 165.6148611452733; roce: 13.290326645523354

Calculation inputs: {"original":{"fcfTotal":{"value":128921000,"capex":{"accession":"0001193125-17-056193","end":"2014-12-31","filed":"2017-02-24","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-056193","end":"2014-12-31","filed":"2017-02-24","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":361788000,"tag":"Revenues","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"netIncome":{"value":66157000,"tag":"ProfitLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"operatingIncome":{"value":96987000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingAssets":{"value":921311000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"openingCurrentLiabilities":{"value":123756000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"openingCapitalEmployed":{"value":797555000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":87972000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingTotalEquity":{"value":87972000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingCash":{"value":22275000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"openingBorrowings":{"value":735880000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K","reportedValue":665680000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K","reportedValue":51200000}],"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":885321000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"closingCurrentLiabilities":{"value":91057000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"closingCapitalEmployed":{"value":794264000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":94840000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"closingTotalEquity":{"value":94840000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingCash":{"value":32114000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001559865-18-000005","form":"10-K"},"closingBorrowings":{"value":689579000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","reportedValue":647579000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K","reportedValue":23000000}],"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":66157000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"incomeTaxExpense":{"value":8901000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"pretaxIncome":{"value":75058000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"effectiveTaxRate":{"value":0.11858829172106904,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":85485477.35084867,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":795909500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 35.63440467898327; cashConversion: 194.87129101984672; roce: 12.18568191484082

Calculation inputs: {"original":{"fcfTotal":{"value":50918000,"capex":{"accession":"0001193125-16-604225","end":"2013-12-31","filed":"2016-05-26","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-16-604225","end":"2013-12-31","filed":"2016-05-26","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":358402000,"tag":"Revenues","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":86246000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingAssets":{"value":977745000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"openingCurrentLiabilities":{"value":96895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"openingCapitalEmployed":{"value":880850000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":101593000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":855290000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"openingCash":{"value":25634000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"openingBorrowings":{"value":763756000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K","reportedValue":6052000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K","reportedValue":730709000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K","reportedValue":26995000}],"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":921311000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"closingCurrentLiabilities":{"value":123756000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"closingCapitalEmployed":{"value":797555000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":87972000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"closingTotalEquity":{"value":87972000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingCash":{"value":22275000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001193125-17-056193","form":"10-K"},"closingBorrowings":{"value":735880000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K","reportedValue":665680000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K","reportedValue":51200000}],"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":-27117000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"incomeTaxExpense":{"value":1435000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"pretaxIncome":{"value":-25682000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":839202500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.206951970134096; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 10.27713811624727

Calculation inputs: {"original":{"fcfTotal":{"value":66051000,"capex":{"accession":"0001193125-15-073450","end":"2012-12-31","filed":"2015-03-02","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-15-073450","end":"2012-12-31","filed":"2015-03-02","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":342490000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":79646000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","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 2011-12-31"},"openingParentEquity":{"value":366176000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":56200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","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 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":977745000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"closingCurrentLiabilities":{"value":96895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"closingCapitalEmployed":{"value":880850000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":101593000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":855290000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"closingCash":{"value":25634000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-05-26","accession":"0001193125-16-604225","form":"10-K"},"closingBorrowings":{"value":763756000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K","reportedValue":6052000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K","reportedValue":730709000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K","reportedValue":26995000}],"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":77366000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-59658000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"pretaxIncome":{"value":17708000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.2855265847178; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2011-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":60408000,"capex":{"accession":"0001193125-14-102676","end":"2011-12-31","filed":"2014-03-17","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-102676","end":"2011-12-31","filed":"2014-03-17","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":321122000,"tag":"Revenues","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":62515000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","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 2010-12-31"},"openingParentEquity":{"value":339613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":55199000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","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 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":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 2011-12-31"},"closingParentEquity":{"value":366176000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":56200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-03-02","accession":"0001193125-15-073450","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 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":24214000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-29227000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"pretaxIncome":{"value":-5013000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-03-17","accession":"0001193125-14-102676","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.811542030754666; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2010-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31

revenue: 931818000; operatingIncome: 186440000; netIncome: 144560000

revenue: 845486000; operatingIncome: 165666000; netIncome: 114779000

revenue: 694709000; operatingIncome: 136160000; netIncome: 79876000

revenue: 618409000; operatingIncome: 157400000; netIncome: 238869000

revenue: 589796000; operatingIncome: 196514000; netIncome: 161143000

revenue: 510588000; operatingIncome: 141392000; netIncome: 104851000

revenue: 487374000; operatingIncome: 144502000; netIncome: 103700000

revenue: 453869000; operatingIncome: 125128000; netIncome: 86569000

revenue: 407144000; operatingIncome: 86083000; netIncome: 55419000

revenue: 389507000; operatingIncome: 107145000; netIncome: 75126000

revenue: 373528000; operatingIncome: 103360000; netIncome: 85377000

revenue: 361788000; operatingIncome: 96987000; netIncome: 66157000

revenue: 358402000; operatingIncome: 86246000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 342490000; operatingIncome: 79646000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 321122000; operatingIncome: 62515000; netIncome: Consolidated income including noncontrolling interests is not confirmed