The interactive chart is unavailable. The financial history below remains available.
Loading stock chart…
Ingredion Inc (INGR)
Price & fundamentals
Compound Annual Growth Rate(CAGR)
Historical valuation multiples
Ratio observations in the selected window
| Price date | EPS fiscal end | Basic P/E (×) | Diluted P/E (×) | P/S (×) | P/FCF (×) |
|---|
Profit margins
Calculation inputs, filings & unavailable observations
Yield, cash conversion & capital returns
Calculation inputs, filings & unavailable observations
Price & growth-based reference
Annual change in the selected reference metric
YEAR-OVER-YEAR
Annual metric change
Change from the previous reported fiscal year
Annual data and sources
Ingredion Inc (INGR) · NYSE · USD · Sector unavailable · CIK 0001046257
Annual coverage: 2008-12-31–2025-12-31 (18 periods). Financial snapshot built 2026-10-09.
INGR annual financial history
All stored annual observations, independent of the chart window. Per-share amounts in USD. Unavailable values are not zero.
See the calculation and limitations.
Annual per-share context (USD/share)
Complete annual history, independent of chart loading and range. Revenue/share is annual revenue per average diluted share. Debt/share is borrowings per year-end common share, excluding leases. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue / share | Total debt / share | Inputs & filing sources |
|---|---|---|---|
| 2025-12-31 | 110.72 | Unavailable | Inputs & filingsrevenue: 7219000000; averageDilutedShares: 65200000; totalDebt: 1790000000; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2026-02-17)averageDilutedShares (2026-02-17) totalDebt component 1 (2026-02-17) |
| 2024-12-31 | 111.56 | 28.39 | Inputs & filingsrevenue: 7430000000; averageDilutedShares: 66600000; totalDebt: 1831000000; periodEndShares: 64494000 revenue (2026-02-17)averageDilutedShares (2026-02-17) totalDebt component 1 (2026-02-17) periodEndShares (2025-02-20) |
| 2023-12-31 | 121.79 | 33.54 | Inputs & filingsrevenue: 8160000000; averageDilutedShares: 67000000; totalDebt: 2188000000; periodEndShares: 65239000 revenue (2026-02-17)averageDilutedShares (2026-02-17) totalDebt component 1 (2025-02-20) periodEndShares (2025-02-20) |
| 2022-12-31 | 118.60 | 37.80 | Inputs & filingsrevenue: 7946000000; averageDilutedShares: 67000000; totalDebt: 2483000000; periodEndShares: 65694000 revenue (2025-02-20)averageDilutedShares (2025-02-20) totalDebt component 1 (2024-02-21) periodEndShares (2025-02-20) |
| 2021-12-31 | 101.68 | 30.69 | Inputs & filingsrevenue: 6894000000; averageDilutedShares: 67800000; totalDebt: 2046000000; periodEndShares: 66657000 revenue (2024-02-21)averageDilutedShares (2024-02-21) totalDebt component 1 (2023-02-21) periodEndShares (2025-02-20) |
| 2020-12-31 | 88.57 | 32.62 | Inputs & filingsrevenue: 5987000000; averageDilutedShares: 67600000; totalDebt: 2186000000; periodEndShares: 67016000 revenue (2023-02-21)averageDilutedShares (2023-02-21) totalDebt component 1 (2022-02-22) periodEndShares (2024-02-21) |
| 2019-12-31 | 92.12 | 27.66 | Inputs & filingsrevenue: 6209000000; averageDilutedShares: 67400000; totalDebt: 1848000000; periodEndShares: 66818000 revenue (2022-02-22)averageDilutedShares (2022-02-22) totalDebt component 1 (2021-02-24) periodEndShares (2023-02-21) |
| 2018-12-31 | 87.59 | 31.57 | Inputs & filingsrevenue: 6289000000; averageDilutedShares: 71800000; totalDebt: 2100000000; periodEndShares: 66526000 revenue (2021-02-24)averageDilutedShares (2021-02-24) totalDebt component 1 (2020-02-19) periodEndShares (2022-02-22) |
| 2017-12-31 | 84.95 | 25.89 | Inputs & filingsrevenue: 6244000000; averageDilutedShares: 73500000; totalDebt: 1864000000; periodEndShares: 71996000 revenue (2020-02-19)averageDilutedShares (2020-02-19) totalDebt component 1 (2019-02-25) periodEndShares (2021-02-24) |
| 2016-12-31 | 76.98 | Unavailable | Inputs & filingsrevenue: 5704000000; averageDilutedShares: 74100000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 72414000 revenue (2019-02-25)averageDilutedShares (2019-02-25) periodEndShares (2020-02-19) |
| 2015-12-31 | Unavailable | 25.66 | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 73000000; totalDebt: 1838000000; periodEndShares: 71616000 averageDilutedShares (2018-02-21)totalDebt component 1 (2017-02-22) · totalDebt component 2 (2017-02-22) periodEndShares (2019-02-25) |
| 2014-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 74900000; totalDebt: 1821000000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2017-02-22)totalDebt component 1 (2016-02-19) · totalDebt component 2 (2016-02-19) |
| 2013-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 78300000; totalDebt: 1810000000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2016-02-19)totalDebt component 1 (2015-02-20) · totalDebt component 2 (2015-02-20) |
| 2012-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 78200000; totalDebt: 1800000000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2015-02-20)totalDebt component 1 (2014-02-24) · totalDebt component 2 (2014-02-24) |
| 2011-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 78200000; totalDebt: 1949000000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2014-02-24)totalDebt component 1 (2013-02-28) · totalDebt component 2 (2013-02-28) |
| 2010-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 76800000; totalDebt: 1769000000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2013-02-28)totalDebt component 1 (2012-02-27) · totalDebt component 2 (2012-02-27) |
| 2009-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 75500000; totalDebt: 544000000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2012-02-27)totalDebt component 1 (2011-02-28) · totalDebt component 2 (2011-02-28) |
| 2008-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 75900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2011-02-28) |
Annual returns and cash generation (%)
Complete annual history, independent of chart loading and range. FCF margin and FCF / net income use matching annual totals. ROCE uses positive exact opening and closing capital-employed bases. Inputs, scopes and unavailable reasons are disclosed below. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | FCF margin (%) | FCF / net income (%) | ROCE (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2025-12-31 | 7.08 | 69.43 | 15.94 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":511000000,"capex":{"accession":"0001628280-26-008603","end":"2025-12-31","filed":"2026-02-17","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-008603","end":"2025-12-31","filed":"2026-02-17","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7219000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"netIncome":{"value":736000000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"operatingIncome":{"value":1016000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingAssets":{"value":7444000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingCurrentLiabilities":{"value":1281000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingCapitalEmployed":{"value":6163000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3804000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingTotalEquity":{"value":3823000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingCash":{"value":997000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingBorrowings":{"value":1831000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":4657000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingCommonEquity":{"value":3804000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7897000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCurrentLiabilities":{"value":1316000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCapitalEmployed":{"value":6581000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4274000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingTotalEquity":{"value":4295000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCash":{"value":1030000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingBorrowings":{"value":1790000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":5055000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCommonEquity":{"value":4274000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":729000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"incomeTaxExpense":{"value":238000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"pretaxIncome":{"value":974000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"effectiveTaxRate":{"value":0.24435318275154005,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":767737166.3244354,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":4856000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6372000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":4039000000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.078542734450755; cashConversion: 69.42934782608695; roce: 15.944758317639673 fcfMargin component 1 (2026-02-17) · fcfMargin component 2 (2026-02-17) · fcfMargin component 3 (2026-02-17)cashConversion component 1 (2026-02-17) · cashConversion component 2 (2026-02-17) · cashConversion component 3 (2026-02-17) roce component 1 (2026-02-17) · roce component 2 (2026-02-17) · roce component 3 (2026-02-17) · roce component 4 (2026-02-17) · roce component 5 (2026-02-17) |
| 2024-12-31 | 15.36 | 174.46 | 14.68 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":1141000000,"capex":{"accession":"0001628280-26-008603","end":"2024-12-31","filed":"2026-02-17","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-008603","end":"2024-12-31","filed":"2026-02-17","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7430000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"netIncome":{"value":654000000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"operatingIncome":{"value":883000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingAssets":{"value":7642000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingCurrentLiabilities":{"value":1772000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingCapitalEmployed":{"value":5870000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3538000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingTotalEquity":{"value":3552000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingCash":{"value":401000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingBorrowings":{"value":2188000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":5339000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingCommonEquity":{"value":3538000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7444000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCurrentLiabilities":{"value":1281000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCapitalEmployed":{"value":6163000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3804000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingTotalEquity":{"value":3823000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCash":{"value":997000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingBorrowings":{"value":1831000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":4657000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"closingCommonEquity":{"value":3804000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":647000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"incomeTaxExpense":{"value":277000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"pretaxIncome":{"value":931000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"effectiveTaxRate":{"value":0.2975295381310419,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":620281417.83029,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":4998000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6016500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3671000000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.356662180349934; cashConversion: 174.46483180428135; roce: 14.676306822903681 fcfMargin component 1 (2026-02-17) · fcfMargin component 2 (2026-02-17) · fcfMargin component 3 (2026-02-17)cashConversion component 1 (2026-02-17) · cashConversion component 2 (2026-02-17) · cashConversion component 3 (2026-02-17) roce component 1 (2026-02-17) · roce component 2 (2025-02-20) · roce component 3 (2025-02-20) · roce component 4 (2026-02-17) · roce component 5 (2026-02-17) |
| 2023-12-31 | 9.11 | 114.13 | 16.57 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":743000000,"capex":{"accession":"0001628280-26-008603","end":"2023-12-31","filed":"2026-02-17","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-008603","end":"2023-12-31","filed":"2026-02-17","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8160000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"netIncome":{"value":651000000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"operatingIncome":{"value":957000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"openingAssets":{"value":7561000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingCurrentLiabilities":{"value":1882000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingCapitalEmployed":{"value":5679000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3147000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingTotalEquity":{"value":3163000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingCash":{"value":236000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingBorrowings":{"value":2483000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":5410000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingCommonEquity":{"value":3147000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7642000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"closingCurrentLiabilities":{"value":1772000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"closingCapitalEmployed":{"value":5870000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3538000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"closingTotalEquity":{"value":3552000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"closingCash":{"value":401000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"closingBorrowings":{"value":2188000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":5339000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"closingCommonEquity":{"value":3538000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":643000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"incomeTaxExpense":{"value":188000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"pretaxIncome":{"value":839000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001628280-26-008603","form":"10-K"},"effectiveTaxRate":{"value":0.22407628128724671,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":742558998.8081049,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":5374500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5774500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3342500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.105392156862745; cashConversion: 114.13210445468509; roce: 16.572863451381075 fcfMargin component 1 (2026-02-17) · fcfMargin component 2 (2026-02-17) · fcfMargin component 3 (2026-02-17)cashConversion component 1 (2026-02-17) · cashConversion component 2 (2026-02-17) · cashConversion component 3 (2026-02-17) roce component 1 (2026-02-17) · roce component 2 (2024-02-21) · roce component 3 (2024-02-21) · roce component 4 (2025-02-20) · roce component 5 (2025-02-20) |
| 2022-12-31 | -1.86 | -29.48 | 13.65 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-148000000,"capex":{"accession":"0001046257-25-000018","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001046257-25-000018","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7946000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"netIncome":{"value":502000000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"operatingIncome":{"value":762000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"openingAssets":{"value":6999000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingCurrentLiabilities":{"value":1512000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingCapitalEmployed":{"value":5487000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3100000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingTotalEquity":{"value":3118000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingCash":{"value":328000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingBorrowings":{"value":2046000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":4836000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingCommonEquity":{"value":3100000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7561000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"closingCurrentLiabilities":{"value":1882000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"closingCapitalEmployed":{"value":5679000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3147000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"closingTotalEquity":{"value":3163000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"closingCash":{"value":236000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"closingBorrowings":{"value":2483000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":5410000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"closingCommonEquity":{"value":3147000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":492000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"incomeTaxExpense":{"value":166000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"pretaxIncome":{"value":668000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001046257-25-000018","form":"10-K"},"effectiveTaxRate":{"value":0.24850299401197604,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":572640718.5628742,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":5123000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5583000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3123500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.86257236345331; cashConversion: -29.482071713147413; roce: 13.648576034390114 fcfMargin component 1 (2025-02-20) · fcfMargin component 2 (2025-02-20) · fcfMargin component 3 (2025-02-20)cashConversion component 1 (2025-02-20) · cashConversion component 2 (2025-02-20) · cashConversion component 3 (2025-02-20) roce component 1 (2025-02-20) · roce component 2 (2023-02-21) · roce component 3 (2023-02-21) · roce component 4 (2024-02-21) · roce component 5 (2024-02-21) |
| 2021-12-31 | 1.33 | 73.60 | 5.69 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":92000000,"capex":{"accession":"0001046257-24-000005","end":"2021-12-31","filed":"2024-02-21","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001046257-24-000005","end":"2021-12-31","filed":"2024-02-21","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6894000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"netIncome":{"value":125000000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"operatingIncome":{"value":310000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"openingAssets":{"value":6858000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingCurrentLiabilities":{"value":1458000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingCapitalEmployed":{"value":5400000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2951000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingTotalEquity":{"value":2972000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingCash":{"value":665000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingBorrowings":{"value":2186000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":4493000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingCommonEquity":{"value":2951000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6999000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"closingCurrentLiabilities":{"value":1512000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"closingCapitalEmployed":{"value":5487000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3100000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"closingTotalEquity":{"value":3118000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"closingCash":{"value":328000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"closingBorrowings":{"value":2046000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":4836000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"closingCommonEquity":{"value":3100000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":117000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"incomeTaxExpense":{"value":123000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"pretaxIncome":{"value":248000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0001046257-24-000005","form":"10-K"},"effectiveTaxRate":{"value":0.4959677419354839,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":156250000,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":4664500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5443500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3025500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.3344937626921962; cashConversion: 73.6; roce: 5.694865435840911 fcfMargin component 1 (2024-02-21) · fcfMargin component 2 (2024-02-21) · fcfMargin component 3 (2024-02-21)cashConversion component 1 (2024-02-21) · cashConversion component 2 (2024-02-21) · cashConversion component 3 (2024-02-21) roce component 1 (2024-02-21) · roce component 2 (2022-02-22) · roce component 3 (2022-02-22) · roce component 4 (2023-02-21) · roce component 5 (2023-02-21) |
| 2020-12-31 | 8.17 | 138.14 | 11.11 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":489000000,"capex":{"accession":"0001046257-23-000006","end":"2020-12-31","filed":"2023-02-21","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001046257-23-000006","end":"2020-12-31","filed":"2023-02-21","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5987000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"netIncome":{"value":354000000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"operatingIncome":{"value":582000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"openingAssets":{"value":6040000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingCurrentLiabilities":{"value":967000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingCapitalEmployed":{"value":5073000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2720000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingTotalEquity":{"value":2741000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingCash":{"value":264000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingBorrowings":{"value":1848000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":4325000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingCommonEquity":{"value":2720000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6858000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"closingCurrentLiabilities":{"value":1458000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"closingCapitalEmployed":{"value":5400000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2951000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"closingTotalEquity":{"value":2972000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"closingCash":{"value":665000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"closingBorrowings":{"value":2186000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":4493000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"closingCommonEquity":{"value":2951000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":348000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"incomeTaxExpense":{"value":152000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"pretaxIncome":{"value":506000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-21","accession":"0001046257-23-000006","form":"10-K"},"effectiveTaxRate":{"value":0.30039525691699603,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":407169960.47430825,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":4409000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5236500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2835500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.167696676131618; cashConversion: 138.135593220339; roce: 11.11429389859639 fcfMargin component 1 (2023-02-21) · fcfMargin component 2 (2023-02-21) · fcfMargin component 3 (2023-02-21)cashConversion component 1 (2023-02-21) · cashConversion component 2 (2023-02-21) · cashConversion component 3 (2023-02-21) roce component 1 (2023-02-21) · roce component 2 (2021-02-24) · roce component 3 (2021-02-24) · roce component 4 (2022-02-22) · roce component 5 (2022-02-22) |
| 2019-12-31 | 5.67 | 83.02 | 13.48 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":352000000,"capex":{"accession":"0001558370-22-001549","end":"2019-12-31","filed":"2022-02-22","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-22-001549","end":"2019-12-31","filed":"2022-02-22","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6209000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"netIncome":{"value":424000000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"operatingIncome":{"value":664000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"openingAssets":{"value":5728000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingCurrentLiabilities":{"value":946000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingCapitalEmployed":{"value":4782000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2388000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingTotalEquity":{"value":2408000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingCash":{"value":327000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingBorrowings":{"value":2100000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","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 2018-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingCommonEquity":{"value":2388000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6040000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingCurrentLiabilities":{"value":967000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingCapitalEmployed":{"value":5073000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2720000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingTotalEquity":{"value":2741000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingCash":{"value":264000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingBorrowings":{"value":1848000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":4325000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingCommonEquity":{"value":2720000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":413000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"incomeTaxExpense":{"value":158000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"pretaxIncome":{"value":582000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-22","accession":"0001558370-22-001549","form":"10-K"},"effectiveTaxRate":{"value":0.27147766323024053,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":483738831.61512035,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4927500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2554000000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":483738831.61512035,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":664000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"effectiveTaxRate":{"value":0.27147766323024053,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":158000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"pretaxIncome":{"value":582000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"averageInvestedCapital":{"value":4253000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4181000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2100000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2408000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingCash":{"value":327000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingInvestedCapital":{"value":4325000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1848000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2741000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingCash":{"value":264000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"}}}}; fcfMargin: 5.669189885649863; cashConversion: 83.01886792452831; roce: 13.4753932014206 fcfMargin component 1 (2022-02-22) · fcfMargin component 2 (2022-02-22) · fcfMargin component 3 (2022-02-22)cashConversion component 1 (2022-02-22) · cashConversion component 2 (2022-02-22) · cashConversion component 3 (2022-02-22) roce component 1 (2022-02-22) · roce component 2 (2020-02-19) · roce component 3 (2020-02-19) · roce component 4 (2021-02-24) · roce component 5 (2021-02-24) |
| 2018-12-31 | 5.61 | 77.75 | 14.19 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":353000000,"capex":{"accession":"0001558370-21-001632","end":"2018-12-31","filed":"2021-02-24","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-001632","end":"2018-12-31","filed":"2021-02-24","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6289000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"netIncome":{"value":454000000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"operatingIncome":{"value":703000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingAssets":{"value":6080000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingCurrentLiabilities":{"value":957000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingCapitalEmployed":{"value":5123000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2891000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingTotalEquity":{"value":2917000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingCash":{"value":595000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"openingBorrowings":{"value":1864000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","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 2017-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingCommonEquity":{"value":2891000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5728000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingCurrentLiabilities":{"value":946000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingCapitalEmployed":{"value":4782000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2388000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingTotalEquity":{"value":2408000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingCash":{"value":327000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingBorrowings":{"value":2100000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","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 2018-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"closingCommonEquity":{"value":2388000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":443000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"incomeTaxExpense":{"value":167000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"pretaxIncome":{"value":621000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"effectiveTaxRate":{"value":0.2689210950080515,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":513948470.2093398,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4952500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2639500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":513948470.2093398,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":703000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"effectiveTaxRate":{"value":0.2689210950080515,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":167000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"pretaxIncome":{"value":621000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"averageInvestedCapital":{"value":4183500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4186000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1864000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2917000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingCash":{"value":595000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingInvestedCapital":{"value":4181000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2100000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2408000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingCash":{"value":327000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"}}}}; fcfMargin: 5.612975035776753; cashConversion: 77.75330396475772; roce: 14.19485108531045 fcfMargin component 1 (2021-02-24) · fcfMargin component 2 (2021-02-24) · fcfMargin component 3 (2021-02-24)cashConversion component 1 (2021-02-24) · cashConversion component 2 (2021-02-24) · cashConversion component 3 (2021-02-24) roce component 1 (2021-02-24) · roce component 2 (2019-02-25) · roce component 3 (2019-02-25) · roce component 4 (2020-02-19) · roce component 5 (2020-02-19) |
| 2017-12-31 | 7.29 | 85.53 | 16.84 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":455000000,"capex":{"accession":"0001558370-20-000978","end":"2017-12-31","filed":"2020-02-19","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-000978","end":"2017-12-31","filed":"2020-02-19","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6244000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"netIncome":{"value":532000000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"operatingIncome":{"value":836000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"openingAssets":{"value":5782000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingCurrentLiabilities":{"value":978000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingCapitalEmployed":{"value":4804000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2565000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingTotalEquity":{"value":2595000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingCash":{"value":512000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","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 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingCommonEquity":{"value":2565000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6080000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingCurrentLiabilities":{"value":957000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingCapitalEmployed":{"value":5123000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2891000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingTotalEquity":{"value":2917000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingCash":{"value":595000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-24","accession":"0001558370-21-001632","form":"10-K"},"closingBorrowings":{"value":1864000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","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 2017-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingCommonEquity":{"value":2891000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":519000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"incomeTaxExpense":{"value":237000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"pretaxIncome":{"value":769000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","form":"10-K"},"effectiveTaxRate":{"value":0.3081924577373212,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":578351105.3315995,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4963500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2728000000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.286995515695067; cashConversion: 85.52631578947368; roce: 16.842953560995266 fcfMargin component 1 (2020-02-19) · fcfMargin component 2 (2020-02-19) · fcfMargin component 3 (2020-02-19)cashConversion component 1 (2020-02-19) · cashConversion component 2 (2020-02-19) · cashConversion component 3 (2020-02-19) roce component 1 (2020-02-19) · roce component 2 (2018-02-21) · roce component 3 (2018-02-21) · roce component 4 (2019-02-25) · roce component 5 (2019-02-25) |
| 2016-12-31 | 8.54 | 98.19 | 17.64 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":487000000,"capex":{"accession":"0001558370-19-000999","end":"2016-12-31","filed":"2019-02-25","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-000999","end":"2016-12-31","filed":"2019-02-25","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5704000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"netIncome":{"value":496000000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"operatingIncome":{"value":806000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingAssets":{"value":5074000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingCurrentLiabilities":{"value":742000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingCapitalEmployed":{"value":4332000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2144000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingTotalEquity":{"value":2180000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingCash":{"value":434000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"openingBorrowings":{"value":1838000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K","reportedValue":1819000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingCommonEquity":{"value":2144000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5782000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"closingCurrentLiabilities":{"value":978000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"closingCapitalEmployed":{"value":4804000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2565000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"closingTotalEquity":{"value":2595000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"closingCash":{"value":512000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-19","accession":"0001558370-20-000978","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 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"closingCommonEquity":{"value":2565000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":485000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"incomeTaxExpense":{"value":246000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"pretaxIncome":{"value":742000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"effectiveTaxRate":{"value":0.33153638814016173,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":538781671.1590296,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4568000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2354500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.537868162692847; cashConversion: 98.18548387096774; roce: 17.644483362521893 fcfMargin component 1 (2019-02-25) · fcfMargin component 2 (2019-02-25) · fcfMargin component 3 (2019-02-25)cashConversion component 1 (2019-02-25) · cashConversion component 2 (2019-02-25) · cashConversion component 3 (2019-02-25) roce component 1 (2019-02-25) · roce component 2 (2017-02-22) · roce component 3 (2017-02-22) · roce component 4 (2018-02-21) · roce component 5 (2018-02-21) |
| 2015-12-31 | Unavailable | 98.54 | 15.18 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":406000000,"capex":{"accession":"0001558370-18-000857","end":"2015-12-31","filed":"2018-02-21","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-000857","end":"2015-12-31","filed":"2018-02-21","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":412000000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"operatingIncome":{"value":660000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingAssets":{"value":5085000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingCurrentLiabilities":{"value":721000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31"},"openingParentEquity":{"value":2177000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingTotalEquity":{"value":2207000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingCash":{"value":580000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"openingBorrowings":{"value":1821000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":1798000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"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":5074000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingCurrentLiabilities":{"value":742000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingCapitalEmployed":{"value":4332000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2144000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingTotalEquity":{"value":2180000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingCash":{"value":434000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-25","accession":"0001558370-19-000999","form":"10-K"},"closingBorrowings":{"value":1838000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K","reportedValue":1819000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingCommonEquity":{"value":2144000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":402000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"incomeTaxExpense":{"value":187000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"pretaxIncome":{"value":599000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"effectiveTaxRate":{"value":0.3121869782971619,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":453956594.32387316,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":453956594.32387316,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":660000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"effectiveTaxRate":{"value":0.3121869782971619,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":187000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"pretaxIncome":{"value":599000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"averageInvestedCapital":{"value":3516000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3448000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1821000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":1798000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2207000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingCash":{"value":580000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingInvestedCapital":{"value":3584000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1838000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":19000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":1819000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2180000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingCash":{"value":434000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"}},"roce":{"operatingIncome":{"value":660000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"averageCapitalEmployed":{"value":4348000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4364000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":5085000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingCurrentLiabilities":{"value":721000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingCapitalEmployed":{"value":4332000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":5074000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingCurrentLiabilities":{"value":742000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 98.54368932038835; roce: 15.179392824287028 fcfMargin component 1 (2018-02-21) · fcfMargin component 2 (2018-02-21)cashConversion component 1 (2018-02-21) · cashConversion component 2 (2018-02-21) · cashConversion component 3 (2018-02-21) roce component 1 (2016-02-19) · roce component 2 (2016-02-19) · roce component 3 (2016-02-19) · roce component 4 (2016-02-19) · roce component 5 (2016-02-19) |
| 2014-12-31 | Unavailable | 125.34 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":455000000,"capex":{"accession":"0001558370-17-000769","end":"2014-12-31","filed":"2017-02-22","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-17-000769","end":"2014-12-31","filed":"2017-02-22","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":363000000,"tag":"ProfitLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"operatingIncome":{"value":581000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingAssets":{"value":5353000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingCurrentLiabilities":{"value":820000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31"},"openingParentEquity":{"value":2404000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingTotalEquity":{"value":2429000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingCash":{"value":574000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"openingBorrowings":{"value":1810000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K","reportedValue":93000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K","reportedValue":1717000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingCommonEquity":{"value":2404000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5085000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingCurrentLiabilities":{"value":721000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31"},"closingParentEquity":{"value":2177000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingTotalEquity":{"value":2207000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingCash":{"value":580000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-21","accession":"0001558370-18-000857","form":"10-K"},"closingBorrowings":{"value":1821000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K","reportedValue":1798000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"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":354900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"incomeTaxExpense":{"value":157000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"pretaxIncome":{"value":520000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"effectiveTaxRate":{"value":0.3019230769230769,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":405582692.3076923,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":354900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"averageCommonEquity":{"value":2290500000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2404000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2404000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingCommonEquity":{"value":2177000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2177000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 125.34435261707988; 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 2013-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31 fcfMargin component 1 (2017-02-22) · fcfMargin component 2 (2017-02-22)cashConversion component 1 (2017-02-22) · cashConversion component 2 (2017-02-22) · cashConversion component 3 (2017-02-22) roce component 1 (2017-02-22) · roce component 2 (2016-02-19) · roce component 3 (2015-02-20) · roce component 4 (2017-02-22) · roce component 5 (2016-02-19) |
| 2013-12-31 | Unavailable | 79.65 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":321000000,"capex":{"accession":"0001104659-16-098429","end":"2013-12-31","filed":"2016-02-19","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-16-098429","end":"2013-12-31","filed":"2016-02-19","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":403000000,"tag":"ProfitLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"operatingIncome":{"value":613000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingAssets":{"value":5592000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingCurrentLiabilities":{"value":933000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-31"},"openingParentEquity":{"value":2437000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingTotalEquity":{"value":2459000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingCash":{"value":609000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"openingBorrowings":{"value":1800000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":76000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":1724000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingCommonEquity":{"value":2437000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5353000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingCurrentLiabilities":{"value":820000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31"},"closingParentEquity":{"value":2404000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingTotalEquity":{"value":2429000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingCash":{"value":574000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-22","accession":"0001558370-17-000769","form":"10-K"},"closingBorrowings":{"value":1810000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K","reportedValue":93000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K","reportedValue":1717000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingCommonEquity":{"value":2404000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":395700000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"incomeTaxExpense":{"value":144000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"pretaxIncome":{"value":547000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"effectiveTaxRate":{"value":0.263254113345521,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":451625228.51919556,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2420500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":451625228.51919556,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":613000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"effectiveTaxRate":{"value":0.263254113345521,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":144000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"pretaxIncome":{"value":547000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"averageInvestedCapital":{"value":3657500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3650000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1800000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":76000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":1724000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2459000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingCash":{"value":609000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingInvestedCapital":{"value":3665000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1810000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":93000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":1717000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2429000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingCash":{"value":574000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 79.65260545905707; 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 2012-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31 fcfMargin component 1 (2016-02-19) · fcfMargin component 2 (2016-02-19)cashConversion component 1 (2016-02-19) · cashConversion component 2 (2016-02-19) · cashConversion component 3 (2016-02-19) roce component 1 (2016-02-19) · roce component 2 (2015-02-20) · roce component 3 (2014-02-24) · roce component 4 (2016-02-19) · roce component 5 (2015-02-20) |
| 2012-12-31 | Unavailable | 96.54 | 14.76 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":419000000,"capex":{"accession":"0001104659-15-012662","end":"2012-12-31","filed":"2015-02-20","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-15-012662","end":"2012-12-31","filed":"2015-02-20","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":434000000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"operatingIncome":{"value":668000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingAssets":{"value":5317000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingCurrentLiabilities":{"value":926000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"openingParentEquity":{"value":2104000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingTotalEquity":{"value":2133000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingCash":{"value":401000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"openingBorrowings":{"value":1949000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":148000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":1801000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5592000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingCurrentLiabilities":{"value":933000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-31"},"closingParentEquity":{"value":2437000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingTotalEquity":{"value":2459000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingCash":{"value":609000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-19","accession":"0001104659-16-098429","form":"10-K"},"closingBorrowings":{"value":1800000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":76000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K","reportedValue":1724000000}],"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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingCommonEquity":{"value":2437000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":427500000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"incomeTaxExpense":{"value":167000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"pretaxIncome":{"value":601000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"effectiveTaxRate":{"value":0.2778702163061564,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":482382695.50748754,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":482382695.50748754,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":668000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"effectiveTaxRate":{"value":0.2778702163061564,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":167000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"pretaxIncome":{"value":601000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"averageInvestedCapital":{"value":3665500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3681000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1949000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":148000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":1801000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2133000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingCash":{"value":401000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingInvestedCapital":{"value":3650000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1800000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":76000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":1724000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2459000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingCash":{"value":609000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"}},"roce":{"operatingIncome":{"value":668000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"averageCapitalEmployed":{"value":4525000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4391000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":5317000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingCurrentLiabilities":{"value":926000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingCapitalEmployed":{"value":4659000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":5592000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingCurrentLiabilities":{"value":933000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 96.54377880184332; roce: 14.76243093922652 fcfMargin component 1 (2015-02-20) · fcfMargin component 2 (2015-02-20)cashConversion component 1 (2015-02-20) · cashConversion component 2 (2015-02-20) · cashConversion component 3 (2015-02-20) roce component 1 (2013-02-28) · roce component 2 (2013-02-28) · roce component 3 (2013-02-28) · roce component 4 (2013-02-28) · roce component 5 (2013-02-28) |
| 2011-12-31 | Unavailable | 8.75 | 15.68 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":37000000,"capex":{"accession":"0001104659-14-012704","end":"2011-12-31","filed":"2014-02-24","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-14-012704","end":"2011-12-31","filed":"2014-02-24","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":423000000,"tag":"ProfitLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"operatingIncome":{"value":671000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingAssets":{"value":5040000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingCurrentLiabilities":{"value":873000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-31"},"openingParentEquity":{"value":1975000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingTotalEquity":{"value":2001000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingCash":{"value":302000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"openingBorrowings":{"value":1769000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":88000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":1681000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5317000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingCurrentLiabilities":{"value":926000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"closingParentEquity":{"value":2104000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingTotalEquity":{"value":2133000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingCash":{"value":401000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-20","accession":"0001104659-15-012662","form":"10-K"},"closingBorrowings":{"value":1949000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":148000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K","reportedValue":1801000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":416000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"incomeTaxExpense":{"value":170000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"pretaxIncome":{"value":593000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"effectiveTaxRate":{"value":0.2866779089376054,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":478639123.1028667,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":478639123.1028667,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":671000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"effectiveTaxRate":{"value":0.2866779089376054,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":170000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"pretaxIncome":{"value":593000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"averageInvestedCapital":{"value":3574500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3468000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1769000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":88000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":1681000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2001000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingCash":{"value":302000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingInvestedCapital":{"value":3681000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1949000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":148000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":1801000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2133000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingCash":{"value":401000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"}},"roce":{"operatingIncome":{"value":671000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"averageCapitalEmployed":{"value":4279000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4167000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":5040000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingCurrentLiabilities":{"value":873000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingCapitalEmployed":{"value":4391000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":5317000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingCurrentLiabilities":{"value":926000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"}},"roe":{"commonNetIncome":{"value":416000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001046257.json"},{"container":"original_companyfacts","file":"CIK0001046257.json","sha256":"53e524af4fe360cdf8eed3ee3055c87ff7abae5eb7e2053ff291667f5fb90745"}]},"averageCommonEquity":{"value":2039500000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1975000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1975000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001046257.json"},{"container":"original_companyfacts","file":"CIK0001046257.json","sha256":"53e524af4fe360cdf8eed3ee3055c87ff7abae5eb7e2053ff291667f5fb90745"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001046257.json"},{"container":"original_companyfacts","file":"CIK0001046257.json","sha256":"53e524af4fe360cdf8eed3ee3055c87ff7abae5eb7e2053ff291667f5fb90745"}]},"closingCommonEquity":{"value":2104000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2104000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001046257.json"},{"container":"original_companyfacts","file":"CIK0001046257.json","sha256":"53e524af4fe360cdf8eed3ee3055c87ff7abae5eb7e2053ff291667f5fb90745"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2011-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001046257.json"},{"container":"original_companyfacts","file":"CIK0001046257.json","sha256":"53e524af4fe360cdf8eed3ee3055c87ff7abae5eb7e2053ff291667f5fb90745"}]}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 8.747044917257684; roce: 15.681233933161954 fcfMargin component 1 (2014-02-24) · fcfMargin component 2 (2014-02-24)cashConversion component 1 (2014-02-24) · cashConversion component 2 (2014-02-24) · cashConversion component 3 (2014-02-24) roce component 1 (2012-02-27) · roce component 2 (2012-02-27) · roce component 3 (2012-02-27) · roce component 4 (2012-02-27) · roce component 5 (2012-02-27) |
| 2010-12-31 | Unavailable | 133.52 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":235000000,"capex":{"accession":"0001104659-13-015305","end":"2010-12-31","filed":"2013-02-28","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-010836","end":"2010-12-31","filed":"2011-02-28","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":176000000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"operatingIncome":{"value":339000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingAssets":{"value":2952000000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingCurrentLiabilities":{"value":565000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31"},"openingParentEquity":{"value":1681000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"openingTotalEquity":{"value":1704000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"openingCash":{"value":175000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"openingBorrowings":{"value":544000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K","reportedValue":136000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K","reportedValue":408000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5040000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingCurrentLiabilities":{"value":873000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-31"},"closingParentEquity":{"value":1975000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingTotalEquity":{"value":2001000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingCash":{"value":302000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-24","accession":"0001104659-14-012704","form":"10-K"},"closingBorrowings":{"value":1769000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":88000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K","reportedValue":1681000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":169000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"incomeTaxExpense":{"value":99000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"pretaxIncome":{"value":275000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"effectiveTaxRate":{"value":0.36,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":216960000,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":235000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"}},"netIncome":{"value":176000000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 133.52272727272728; 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 2009-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-31 fcfMargin component 1 (2011-02-28) · fcfMargin component 2 (2013-02-28)cashConversion component 1 (2011-02-28) · cashConversion component 2 (2011-02-28) · cashConversion component 3 (2011-02-28) roce component 1 (2013-02-28) · roce component 2 (2012-02-27) · roce component 3 (2011-02-28) · roce component 4 (2013-02-28) · roce component 5 (2012-02-27) |
| 2009-12-31 | Unavailable | 936.17 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":440000000,"capex":{"accession":"0001104659-12-013085","end":"2009-12-31","filed":"2012-02-27","form":"10-K","start":"2009-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-010836","end":"2009-12-31","filed":"2011-02-28","form":"10-K","start":"2009-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":47000000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"operatingIncome":{"value":153000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":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":107000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2952000000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingCurrentLiabilities":{"value":565000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31"},"closingParentEquity":{"value":1681000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"closingTotalEquity":{"value":1704000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"closingCash":{"value":175000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-28","accession":"0001104659-13-015305","form":"10-K"},"closingBorrowings":{"value":544000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K","reportedValue":136000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K","reportedValue":408000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":41000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"incomeTaxExpense":{"value":68000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"pretaxIncome":{"value":115000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"effectiveTaxRate":{"value":0.591304347826087,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":62530434.78260869,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":440000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"}},"netIncome":{"value":47000000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 936.1702127659574; 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 2008-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31 fcfMargin component 1 (2011-02-28) · fcfMargin component 2 (2012-02-27)cashConversion component 1 (2011-02-28) · cashConversion component 2 (2011-02-28) · cashConversion component 3 (2011-02-28) roce component 1 (2012-02-27) · roce component 2 (2012-02-27) · roce component 3 (2011-02-28) |
| 2008-12-31 | Unavailable | -111.64 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-307000000,"capex":{"accession":"0001104659-11-010836","end":"2008-12-31","filed":"2011-02-28","form":"10-K","start":"2008-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-010836","end":"2008-12-31","filed":"2011-02-28","form":"10-K","start":"2008-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":275000000,"tag":"ProfitLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"operatingIncome":{"value":434000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":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":175000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2007-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":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":107000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-27","accession":"0001104659-12-013085","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":267000000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":130000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010836","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -111.63636363636364; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31 fcfMargin component 1 (2011-02-28) · fcfMargin component 2 (2011-02-28)cashConversion component 1 (2011-02-28) · cashConversion component 2 (2011-02-28) · cashConversion component 3 (2011-02-28) roce component 1 (2011-02-28) |
Annual operating facts
Complete annual history, independent of chart loading and range. Operating margin is operating profit as a percentage of revenue; net margin is consolidated net profit as a percentage of revenue. Negative margins show losses. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue (USD) | Operating margin (%) | Net margin (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2025-12-31 | 7,219,000,000.00 | 14.07 | 10.20 | Inputs & filingsrevenue: 7219000000; operatingIncome: 1016000000; netIncome: 736000000 revenue (2026-02-17)operatingIncome (2026-02-17) netIncome (2026-02-17) |
| 2024-12-31 | 7,430,000,000.00 | 11.88 | 8.80 | Inputs & filingsrevenue: 7430000000; operatingIncome: 883000000; netIncome: 654000000 revenue (2026-02-17)operatingIncome (2026-02-17) netIncome (2026-02-17) |
| 2023-12-31 | 8,160,000,000.00 | 11.73 | 7.98 | Inputs & filingsrevenue: 8160000000; operatingIncome: 957000000; netIncome: 651000000 revenue (2026-02-17)operatingIncome (2026-02-17) netIncome (2026-02-17) |
| 2022-12-31 | 7,946,000,000.00 | 9.59 | 6.32 | Inputs & filingsrevenue: 7946000000; operatingIncome: 762000000; netIncome: 502000000 revenue (2025-02-20)operatingIncome (2025-02-20) netIncome (2025-02-20) |
| 2021-12-31 | 6,894,000,000.00 | 4.50 | 1.81 | Inputs & filingsrevenue: 6894000000; operatingIncome: 310000000; netIncome: 125000000 revenue (2024-02-21)operatingIncome (2024-02-21) netIncome (2024-02-21) |
| 2020-12-31 | 5,987,000,000.00 | 9.72 | 5.91 | Inputs & filingsrevenue: 5987000000; operatingIncome: 582000000; netIncome: 354000000 revenue (2023-02-21)operatingIncome (2023-02-21) netIncome (2023-02-21) |
| 2019-12-31 | 6,209,000,000.00 | 10.69 | 6.83 | Inputs & filingsrevenue: 6209000000; operatingIncome: 664000000; netIncome: 424000000 revenue (2022-02-22)operatingIncome (2022-02-22) netIncome (2022-02-22) |
| 2018-12-31 | 6,289,000,000.00 | 11.18 | 7.22 | Inputs & filingsrevenue: 6289000000; operatingIncome: 703000000; netIncome: 454000000 revenue (2021-02-24)operatingIncome (2021-02-24) netIncome (2021-02-24) |
| 2017-12-31 | 6,244,000,000.00 | 13.39 | 8.52 | Inputs & filingsrevenue: 6244000000; operatingIncome: 836000000; netIncome: 532000000 revenue (2020-02-19)operatingIncome (2020-02-19) netIncome (2020-02-19) |
| 2016-12-31 | 5,704,000,000.00 | 14.13 | 8.70 | Inputs & filingsrevenue: 5704000000; operatingIncome: 806000000; netIncome: 496000000 revenue (2019-02-25)operatingIncome (2019-02-25) netIncome (2019-02-25) |
| 2015-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 660000000; netIncome: 412000000 operatingIncome (2018-02-21)netIncome (2018-02-21) |
| 2014-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 581000000; netIncome: 363000000 operatingIncome (2017-02-22)netIncome (2017-02-22) |
| 2013-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 613000000; netIncome: 403000000 operatingIncome (2016-02-19)netIncome (2016-02-19) |
| 2012-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 668000000; netIncome: 434000000 operatingIncome (2015-02-20)netIncome (2015-02-20) |
| 2011-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 671000000; netIncome: 423000000 operatingIncome (2014-02-24)netIncome (2014-02-24) |
| 2010-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 339000000; netIncome: 176000000 operatingIncome (2013-02-28)netIncome (2013-02-28) |
| 2009-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 153000000; netIncome: 47000000 operatingIncome (2012-02-27)netIncome (2012-02-27) |
| 2008-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 434000000; netIncome: 275000000 operatingIncome (2011-02-28)netIncome (2011-02-28) |
Ingredion Inc (INGR) P/E ratio history
The interactive P/E chart contains all 1129 stored weekly price points (2005-02-25–2026-10-08); 928 have an eligible basic or diluted ratio. Annual EPS is carried forward from its fiscal end. Use the P/E range bar or any other chart range bar to change all five chart windows.
Fiscal-year-end snapshots
18 eligible fiscal-year-end observations span 2008-12-31–2025-12-31. Latest eligible diluted P/E: 9.96×; basic P/E: 9.81×, for fiscal end 2025-12-31, using the close on 2025-12-26.
Annual P/E = eligible fiscal-year-end close ÷ reported annual EPS. This is retrospective annual P/E, not TTM or forward P/E. Why we use annual data. Missing or non-positive EPS and missing eligible prices produce unavailable ratios.
Explore the P/E chart and optional reference lines · How P/E history is calculated.
Complete annual P/E history (18 fiscal periods)
| Fiscal end | Price date | Close | Price basis | Basic P/E | Diluted P/E | EPS filings |
|---|---|---|---|---|---|---|
| 2025-12-31 | 2025-12-26 | 111.40 | Adjusted close | 9.81 | 9.96 | Basic EPS (2026-02-17) Diluted EPS (2026-02-17) |
| 2024-12-31 | 2024-12-27 | 138.57 | Adjusted close | 14.03 | 14.27 | Basic EPS (2026-02-17) Diluted EPS (2026-02-17) |
| 2023-12-31 | 2023-12-29 | 108.53 | Adjusted close | 11.14 | 11.31 | Basic EPS (2026-02-17) Diluted EPS (2026-02-17) |
| 2022-12-31 | 2022-12-30 | 97.93 | Adjusted close | 13.18 | 13.34 | Basic EPS (2025-02-20) Diluted EPS (2025-02-20) |
| 2021-12-31 | 2021-12-31 | 94.42 | Adjusted close | 54.26 | 54.58 | Basic EPS (2024-02-21) Diluted EPS (2024-02-21) |
| 2020-12-31 | 2020-12-31 | 74.73 | Adjusted close | 14.43 | 14.51 | Basic EPS (2023-02-21) Diluted EPS (2023-02-21) |
| 2019-12-31 | 2019-12-27 | 85.97 | Adjusted close | 13.93 | 14.02 | Basic EPS (2022-02-22) Diluted EPS (2022-02-22) |
| 2018-12-31 | 2018-12-28 | 80.78 | Adjusted close | 12.92 | 13.09 | Basic EPS (2021-02-24) Diluted EPS (2021-02-24) |
| 2017-12-31 | 2017-12-29 | 122.04 | Adjusted close | 16.93 | 17.29 | Basic EPS (2020-02-19) Diluted EPS (2020-02-19) |
| 2016-12-31 | 2016-12-30 | 107.16 | Adjusted close | 15.99 | 16.36 | Basic EPS (2019-02-25) Diluted EPS (2019-02-25) |
| 2015-12-31 | 2015-12-31 | 80.90 | Adjusted close | 14.40 | 14.68 | Basic EPS (2018-02-21) Diluted EPS (2018-02-21) |
| 2014-12-31 | 2014-12-26 | 71.48 | Adjusted close | 14.83 | 15.08 | Basic EPS (2017-02-22) Diluted EPS (2017-02-22) |
| 2013-12-31 | 2013-12-27 | 54.69 | Adjusted close | 10.64 | 10.83 | Basic EPS (2016-02-19) Diluted EPS (2016-02-19) |
| 2012-12-31 | 2012-12-28 | 50.51 | Adjusted close | 9.04 | 9.23 | Basic EPS (2015-02-20) Diluted EPS (2015-02-20) |
| 2011-12-31 | 2011-12-30 | 40.88 | Adjusted close | 7.51 | 7.68 | Basic EPS (2014-02-24) Diluted EPS (2014-02-24) |
| 2010-12-31 | 2010-12-31 | 35.27 | Adjusted close | 15.75 | 16.03 | Basic EPS (2013-02-28) Diluted EPS (2013-02-28) |
| 2009-12-31 | 2009-12-31 | 22.41 | Adjusted close | 40.75 | 41.51 | Basic EPS (2012-02-27) Diluted EPS (2012-02-27) |
| 2008-12-31 | 2008-12-26 | 21.43 | Adjusted close | 5.97 | 6.09 | Basic EPS (2011-02-28) Diluted EPS (2011-02-28) |
Did this research save you time?
I build and maintain Stock Value Lens independently. If you found it useful, a coffee helps me maintain the tools and improve data updates.