The interactive chart is unavailable. The financial history below remains available.
Loading stock chart…
LAUREATE EDUCATION, INC. (LAUR)
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
LAUREATE EDUCATION, INC. (LAUR) · Nasdaq · USD · Sector unavailable · CIK 0000912766
Annual coverage: 2015-12-31–2025-12-31 (11 periods). Financial snapshot built 2026-10-09.
LAUR 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 | 11.45 | Unavailable | Inputs & filingsrevenue: 1701930000; averageDilutedShares: 148672000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 142940000 revenue (2026-02-19)averageDilutedShares (2026-02-19) periodEndShares (2026-02-19) |
| 2024-12-31 | 10.18 | Unavailable | Inputs & filingsrevenue: 1566642000; averageDilutedShares: 153896000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 150794000 revenue (2026-02-19)averageDilutedShares (2026-02-19) periodEndShares (2026-02-19) |
| 2023-12-31 | 9.40 | Unavailable | Inputs & filingsrevenue: 1484288000; averageDilutedShares: 157879000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 157586000 revenue (2024-02-22)averageDilutedShares (2026-02-19) periodEndShares (2025-02-20) |
| 2022-12-31 | 7.38 | Unavailable | Inputs & filingsrevenue: 1242271000; averageDilutedShares: 168268000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 157013000 revenue (2024-02-22)averageDilutedShares (2025-02-20) periodEndShares (2024-02-22) |
| 2021-12-31 | 5.73 | Unavailable | Inputs & filingsrevenue: 1086701000; averageDilutedShares: 189692000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 180611000 revenue (2024-02-22)averageDilutedShares (2024-02-22) periodEndShares (2022-02-24) |
| 2020-12-31 | 4.89 | Unavailable | Inputs & filingsrevenue: 1024917000; averageDilutedShares: 209710000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2023-02-23)averageDilutedShares (2023-02-23) |
| 2019-12-31 | 5.46 | Unavailable | Inputs & filingsrevenue: 1212070000; averageDilutedShares: 221928000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2022-02-24)averageDilutedShares (2022-02-24) |
| 2018-12-31 | 5.38 | Unavailable | Inputs & filingsrevenue: 1144574000; averageDilutedShares: 212769000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2021-02-25)averageDilutedShares (2020-02-27) |
| 2017-12-31 | 19.33 | Unavailable | Inputs & filingsrevenue: 3333073000; averageDilutedShares: 172409000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 133376000 revenue (2020-02-27)averageDilutedShares (2020-02-27) periodEndShares (2019-02-28) |
| 2016-12-31 | 24.57 | Unavailable | Inputs & filingsrevenue: 3301864000; averageDilutedShares: 134406000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 133376000 revenue (2019-02-28)averageDilutedShares (2019-02-28) periodEndShares (2018-03-20) |
| 2015-12-31 | 32.28 | Unavailable | Inputs & filingsrevenue: 4291659000; averageDilutedShares: 132950000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2018-03-20)averageDilutedShares (2018-03-20) |
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 | 15.46 | 92.73 | 26.71 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":263149000,"capex":{"accession":"0001628280-26-009479","end":"2025-12-31","filed":"2026-02-19","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-26-009479","end":"2025-12-31","filed":"2026-02-19","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1701930000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"netIncome":{"value":283784000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"operatingIncome":{"value":431102000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingAssets":{"value":1862060000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingCurrentLiabilities":{"value":367895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingCapitalEmployed":{"value":1494165000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":959549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingTotalEquity":{"value":957145000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingCash":{"value":91350000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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 2024-12-31"},"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":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingCommonEquity":{"value":959549000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2206350000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCurrentLiabilities":{"value":472907000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCapitalEmployed":{"value":1733443000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1187937000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingTotalEquity":{"value":1187362000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCash":{"value":146703000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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 2025-12-31"},"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":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCommonEquity":{"value":1187937000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":281630000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":117310000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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":1613804000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1073743000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":281630000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":281662000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"commonDiscontinuedIncome":{"value":-32000,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"averageCommonEquity":{"value":1073743000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":959549000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":959549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingCommonEquity":{"value":1187937000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1187937000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]}}}}; fcfMargin: 15.461799251438075; cashConversion: 92.7286245877146; roce: 26.713405097521136 fcfMargin component 1 (2026-02-19) · fcfMargin component 2 (2026-02-19) · fcfMargin component 3 (2026-02-19)cashConversion component 1 (2026-02-19) · cashConversion component 2 (2026-02-19) · cashConversion component 3 (2026-02-19) roce component 1 (2026-02-19) · roce component 2 (2026-02-19) · roce component 3 (2026-02-19) · roce component 4 (2026-02-19) · roce component 5 (2026-02-19) |
| 2024-12-31 | 10.27 | 54.27 | 23.62 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":160847000,"capex":{"accession":"0001628280-26-009479","end":"2024-12-31","filed":"2026-02-19","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-26-009479","end":"2024-12-31","filed":"2026-02-19","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1566642000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"netIncome":{"value":296396000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"operatingIncome":{"value":373983000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingAssets":{"value":2125616000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"openingCurrentLiabilities":{"value":453214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"openingCapitalEmployed":{"value":1672402000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":950069000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"openingTotalEquity":{"value":947740000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingCash":{"value":89392000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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 2023-12-31"},"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":"0001628280-25-006557","form":"10-K"},"openingCommonEquity":{"value":950069000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1862060000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCurrentLiabilities":{"value":367895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCapitalEmployed":{"value":1494165000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":959549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingTotalEquity":{"value":957145000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCash":{"value":91350000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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 2024-12-31"},"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":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCommonEquity":{"value":959549000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":296474000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":118979000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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":1583283500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":954809000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":296474000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":295820000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"commonDiscontinuedIncome":{"value":654000,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"averageCommonEquity":{"value":954809000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":950069000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":950069000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingCommonEquity":{"value":959549000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":959549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]}}}}; fcfMargin: 10.26699143773753; cashConversion: 54.26760145211137; roce: 23.62072237852539 fcfMargin component 1 (2026-02-19) · fcfMargin component 2 (2026-02-19) · fcfMargin component 3 (2026-02-19)cashConversion component 1 (2026-02-19) · cashConversion component 2 (2026-02-19) · cashConversion component 3 (2026-02-19) roce component 1 (2026-02-19) · roce component 2 (2025-02-20) · roce component 3 (2025-02-20) · roce component 4 (2026-02-19) · roce component 5 (2026-02-19) |
| 2023-12-31 | 13.09 | 181.18 | 20.77 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":194343000,"capex":{"accession":"0001628280-26-009479","end":"2023-12-31","filed":"2026-02-19","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-26-009479","end":"2023-12-31","filed":"2026-02-19","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1484288000,"tag":"Revenues","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"netIncome":{"value":107267000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"operatingIncome":{"value":338822000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingAssets":{"value":1972237000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"openingCurrentLiabilities":{"value":381387000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"openingCapitalEmployed":{"value":1590850000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":776226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"openingTotalEquity":{"value":774357000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"openingCash":{"value":85167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","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 2022-12-31"},"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":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"openingCommonEquity":{"value":776226000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2125616000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"closingCurrentLiabilities":{"value":453214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"closingCapitalEmployed":{"value":1672402000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":950069000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"closingTotalEquity":{"value":947740000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCash":{"value":89392000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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 2023-12-31"},"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":"0001628280-25-006557","form":"10-K"},"closingCommonEquity":{"value":950069000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":107590000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":137603000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","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":1631626000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":863147500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":194343000,"capex":{"accession":"0001628280-26-009479","end":"2023-12-31","filed":"2026-02-19","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-26-009479","end":"2023-12-31","filed":"2026-02-19","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1484288000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"}},"roe":{"commonNetIncome":{"value":107590000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":117352000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"commonDiscontinuedIncome":{"value":-9762000,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"averageCommonEquity":{"value":863147500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":776226000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":776226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingCommonEquity":{"value":950069000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":950069000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]}}}}; fcfMargin: 13.093348460676097; cashConversion: 181.17687639255314; roce: 20.765910815346164 fcfMargin component 1 (2026-02-19) · fcfMargin component 2 (2026-02-19) · fcfMargin component 3 (2026-02-19)cashConversion component 1 (2026-02-19) · cashConversion component 2 (2026-02-19) · cashConversion component 3 (2026-02-19) roce component 1 (2026-02-19) · roce component 2 (2024-02-22) · roce component 3 (2024-02-22) · roce component 4 (2025-02-20) · roce component 5 (2025-02-20) |
| 2022-12-31 | 10.10 | 181.90 | 15.74 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":125474000,"capex":{"accession":"0001628280-25-006557","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-25-006557","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1242271000,"tag":"Revenues","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"netIncome":{"value":68978000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"operatingIncome":{"value":270012000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"openingAssets":{"value":2211310000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingCurrentLiabilities":{"value":371928000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingCapitalEmployed":{"value":1839382000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1140843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingTotalEquity":{"value":1139558000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"openingCash":{"value":324801000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","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 2021-12-31"},"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":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingCommonEquity":{"value":1140843000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1972237000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"closingCurrentLiabilities":{"value":381387000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"closingCapitalEmployed":{"value":1590850000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":776226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"closingTotalEquity":{"value":774357000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-19","accession":"0001628280-26-009479","form":"10-K"},"closingCash":{"value":85167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","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 2022-12-31"},"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":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"closingCommonEquity":{"value":776226000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":69573000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":185391000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","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":1715116000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":958534500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":125474000,"capex":{"accession":"0001628280-25-006557","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-25-006557","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1242271000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"}},"roe":{"commonNetIncome":{"value":69573000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":61313000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"commonDiscontinuedIncome":{"value":8260000,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"averageCommonEquity":{"value":958534500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1140843000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1140843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingCommonEquity":{"value":776226000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":776226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]}}}}; fcfMargin: 10.100372624008772; cashConversion: 181.90437530806923; roce: 15.743075103957981 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 (2023-02-23) · roce component 3 (2023-02-23) · roce component 4 (2024-02-22) · roce component 5 (2024-02-22) |
| 2021-12-31 | -19.00 | -101.35 | -0.15 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-206526000,"capex":{"accession":"0001628280-24-006141","end":"2021-12-31","filed":"2024-02-22","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-24-006141","end":"2021-12-31","filed":"2024-02-22","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1086701000,"tag":"Revenues","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"netIncome":{"value":203785000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"operatingIncome":{"value":-4647000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"openingAssets":{"value":4970894000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingCurrentLiabilities":{"value":804555000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingCapitalEmployed":{"value":4166339000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2276816000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingTotalEquity":{"value":2263934000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"openingCash":{"value":750147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingCommonEquity":{"value":2276816000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2211310000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"closingCurrentLiabilities":{"value":371928000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"closingCapitalEmployed":{"value":1839382000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1140843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"closingTotalEquity":{"value":1139558000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-20","accession":"0001628280-25-006557","form":"10-K"},"closingCash":{"value":324801000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","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 2021-12-31"},"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":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"closingCommonEquity":{"value":1140843000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":192446000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":145573000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","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":3002860500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1708829500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":192358000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":-295007000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"commonDiscontinuedIncome":{"value":487365000,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"averageCommonEquity":{"value":1708829500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2276816000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2276816000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingCommonEquity":{"value":1140843000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1140843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912766.json"},{"container":"original_companyfacts","file":"CIK0000912766.json","sha256":"b16b40f41a476c7331ea7488f76dc5b1748bcff58c8a9897da4b8892ff93c8ef"}]}}}}; fcfMargin: -19.00485966240944; cashConversion: -101.34504502294084; roce: -0.15475244354507975 fcfMargin component 1 (2024-02-22) · fcfMargin component 2 (2024-02-22) · fcfMargin component 3 (2024-02-22)cashConversion component 1 (2024-02-22) · cashConversion component 2 (2024-02-22) · cashConversion component 3 (2024-02-22) roce component 1 (2024-02-22) · roce component 2 (2022-02-24) · roce component 3 (2022-02-24) · roce component 4 (2023-02-23) · roce component 5 (2023-02-23) |
| 2020-12-31 | 18.04 | Unavailable | -6.85 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":184932000,"capex":{"accession":"0001628280-23-004686","end":"2020-12-31","filed":"2023-02-23","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-23-004686","end":"2020-12-31","filed":"2023-02-23","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1024917000,"tag":"Revenues","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"netIncome":{"value":-618702000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"operatingIncome":{"value":-329302000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingAssets":{"value":6496423000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"openingCurrentLiabilities":{"value":1045055000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"openingCapitalEmployed":{"value":5451368000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2816963000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"openingTotalEquity":{"value":2804151000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"openingCash":{"value":61576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"openingCommonEquity":{"value":2816963000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4970894000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"closingCurrentLiabilities":{"value":804555000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"closingCapitalEmployed":{"value":4166339000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2276816000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"closingTotalEquity":{"value":2263934000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-22","accession":"0001628280-24-006141","form":"10-K"},"closingCash":{"value":750147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"closingCommonEquity":{"value":2276816000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-613182000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"incomeTaxExpense":{"value":-130069000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","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":4808853500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2546889500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.04360743357755; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -6.847827657881448 fcfMargin component 1 (2023-02-23) · fcfMargin component 2 (2023-02-23) · fcfMargin component 3 (2023-02-23)cashConversion component 1 (2023-02-23) · cashConversion component 2 (2023-02-23) · cashConversion component 3 (2023-02-23) roce component 1 (2023-02-23) · roce component 2 (2021-02-25) · roce component 3 (2021-02-25) · roce component 4 (2022-02-24) · roce component 5 (2022-02-24) |
| 2019-12-31 | 15.19 | 19.64 | 0.65 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":184128000,"capex":{"accession":"0001628280-22-003638","end":"2019-12-31","filed":"2022-02-24","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-22-003638","end":"2019-12-31","filed":"2022-02-24","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1212070000,"tag":"Revenues","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"netIncome":{"value":937664000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"operatingIncome":{"value":36020000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingAssets":{"value":6769636000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"openingCurrentLiabilities":{"value":1190087000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"openingCapitalEmployed":{"value":5579549000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2061079000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"openingTotalEquity":{"value":2050946000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"openingCash":{"value":77765000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","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 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":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"openingCommonEquity":{"value":2061079000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6496423000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"closingCurrentLiabilities":{"value":1045055000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"closingCapitalEmployed":{"value":5451368000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2816963000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"closingTotalEquity":{"value":2804151000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-23","accession":"0001628280-23-004686","form":"10-K"},"closingCash":{"value":61576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"closingCommonEquity":{"value":2816963000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":938276000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"incomeTaxExpense":{"value":31041000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","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":5515458500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2439021000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.191201828277245; cashConversion: 19.63688485427616; roce: 0.6530735386731674 fcfMargin component 1 (2022-02-24) · fcfMargin component 2 (2022-02-24) · fcfMargin component 3 (2022-02-24)cashConversion component 1 (2022-02-24) · cashConversion component 2 (2022-02-24) · cashConversion component 3 (2022-02-24) roce component 1 (2022-02-24) · roce component 2 (2020-02-27) · roce component 3 (2020-02-27) · roce component 4 (2021-02-25) · roce component 5 (2021-02-25) |
| 2018-12-31 | 13.88 | 42.81 | -0.46 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":158812000,"capex":{"accession":"0001628280-21-003163","end":"2018-12-31","filed":"2021-02-25","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-21-003163","end":"2018-12-31","filed":"2021-02-25","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1144574000,"tag":"Revenues","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"netIncome":{"value":370930000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"operatingIncome":{"value":-26792000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"openingAssets":{"value":7391285000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"openingCurrentLiabilities":{"value":1374589000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"openingCapitalEmployed":{"value":6016696000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1575164000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"openingTotalEquity":{"value":1587282000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"openingCash":{"value":319040000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","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 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":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"openingCommonEquity":{"value":1575164000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6769636000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"closingCurrentLiabilities":{"value":1190087000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"closingCapitalEmployed":{"value":5579549000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2061079000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"closingTotalEquity":{"value":2050946000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-24","accession":"0001628280-22-003638","form":"10-K"},"closingCash":{"value":77765000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","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 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":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"closingCommonEquity":{"value":2061079000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":381352000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"incomeTaxExpense":{"value":71196000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","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":5798122500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1818121500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.87520597182882; cashConversion: 42.81454721915186; roce: -0.4620806131640027 fcfMargin component 1 (2021-02-25) · fcfMargin component 2 (2021-02-25) · fcfMargin component 3 (2021-02-25)cashConversion component 1 (2021-02-25) · cashConversion component 2 (2021-02-25) · cashConversion component 3 (2021-02-25) roce component 1 (2021-02-25) · roce component 2 (2019-02-28) · roce component 3 (2019-02-28) · roce component 4 (2020-02-27) · roce component 5 (2020-02-27) |
| 2017-12-31 | -2.46 | -87.35 | 4.04 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-81906000,"capex":{"accession":"0001628280-20-002350","end":"2017-12-31","filed":"2020-02-27","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001628280-20-002350","end":"2017-12-31","filed":"2020-02-27","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3333073000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"netIncome":{"value":93764000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"operatingIncome":{"value":235155000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"openingAssets":{"value":7062470000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"openingCurrentLiabilities":{"value":1440232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"openingCapitalEmployed":{"value":5622238000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":632210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"openingTotalEquity":{"value":664392000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"openingCash":{"value":295785000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","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 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":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"openingCommonEquity":{"value":632210000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7391285000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"closingCurrentLiabilities":{"value":1374589000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"closingCapitalEmployed":{"value":6016696000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1575164000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"closingTotalEquity":{"value":1587282000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-25","accession":"0001628280-21-003163","form":"10-K"},"closingCash":{"value":319040000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","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 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":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"closingCommonEquity":{"value":1575164000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-207032000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"incomeTaxExpense":{"value":-92989000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","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":5819467000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1103687000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.4573719207470104; cashConversion: -87.35335523228531; roce: 4.040833980156601 fcfMargin component 1 (2020-02-27) · fcfMargin component 2 (2020-02-27) · fcfMargin component 3 (2020-02-27)cashConversion component 1 (2020-02-27) · cashConversion component 2 (2020-02-27) · cashConversion component 3 (2020-02-27) roce component 1 (2020-02-27) · roce component 2 (2018-03-20) · roce component 3 (2018-03-20) · roce component 4 (2019-02-28) · roce component 5 (2019-02-28) |
| 2016-12-31 | -1.45 | -13.11 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-48002000,"capex":{"accession":"0001047469-19-000767","end":"2016-12-31","filed":"2019-02-28","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001047469-19-000767","end":"2016-12-31","filed":"2019-02-28","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3301864000,"tag":"Revenues","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"netIncome":{"value":366186000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"operatingIncome":{"value":290677000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","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 2015-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":355426000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"openingCash":{"value":458673000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","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 2015-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7062470000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"closingCurrentLiabilities":{"value":1440232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"closingCapitalEmployed":{"value":5622238000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":632210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"closingTotalEquity":{"value":664392000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-27","accession":"0001628280-20-002350","form":"10-K"},"closingCash":{"value":295785000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","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 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":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"closingCommonEquity":{"value":632210000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":370310000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"incomeTaxExpense":{"value":34440000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","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: -1.4537848924122858; cashConversion: -13.10863877919964; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-31 fcfMargin component 1 (2019-02-28) · fcfMargin component 2 (2019-02-28) · fcfMargin component 3 (2019-02-28)cashConversion component 1 (2019-02-28) · cashConversion component 2 (2019-02-28) · cashConversion component 3 (2019-02-28) roce component 1 (2019-02-28) · roce component 2 (2018-03-20) · roce component 3 (2018-03-20) |
| 2015-12-31 | -4.04 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-173570000,"capex":{"accession":"0001047469-18-001893","end":"2015-12-31","filed":"2018-03-20","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001047469-18-001893","end":"2015-12-31","filed":"2018-03-20","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":4291659000,"tag":"Revenues","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"netIncome":{"value":-315845000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"operatingIncome":{"value":336957000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","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 2014-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1056548000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"openingCash":{"value":461584000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","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 2014-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2015-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":355426000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-28","accession":"0001047469-19-000767","form":"10-K"},"closingCash":{"value":458673000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","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 2015-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-322421000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","form":"10-K"},"incomeTaxExpense":{"value":117730000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-20","accession":"0001047469-18-001893","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: -4.044356739433399; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-31 fcfMargin component 1 (2018-03-20) · fcfMargin component 2 (2018-03-20) · fcfMargin component 3 (2018-03-20)cashConversion component 1 (2018-03-20) · cashConversion component 2 (2018-03-20) · cashConversion component 3 (2018-03-20) roce component 1 (2018-03-20) |
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 | 1,701,930,000.00 | 25.33 | 16.67 | Inputs & filingsrevenue: 1701930000; operatingIncome: 431102000; netIncome: 283784000 revenue (2026-02-19)operatingIncome (2026-02-19) netIncome (2026-02-19) |
| 2024-12-31 | 1,566,642,000.00 | 23.87 | 18.92 | Inputs & filingsrevenue: 1566642000; operatingIncome: 373983000; netIncome: 296396000 revenue (2026-02-19)operatingIncome (2026-02-19) netIncome (2026-02-19) |
| 2023-12-31 | 1,484,288,000.00 | 22.83 | 7.23 | Inputs & filingsrevenue: 1484288000; operatingIncome: 338822000; netIncome: 107267000 revenue (2024-02-22)operatingIncome (2026-02-19) netIncome (2026-02-19) |
| 2022-12-31 | 1,242,271,000.00 | 21.74 | 5.55 | Inputs & filingsrevenue: 1242271000; operatingIncome: 270012000; netIncome: 68978000 revenue (2024-02-22)operatingIncome (2025-02-20) netIncome (2025-02-20) |
| 2021-12-31 | 1,086,701,000.00 | -0.43 | 18.75 | Inputs & filingsrevenue: 1086701000; operatingIncome: -4647000; netIncome: 203785000 revenue (2024-02-22)operatingIncome (2024-02-22) netIncome (2024-02-22) |
| 2020-12-31 | 1,024,917,000.00 | -32.13 | -60.37 | Inputs & filingsrevenue: 1024917000; operatingIncome: -329302000; netIncome: -618702000 revenue (2023-02-23)operatingIncome (2023-02-23) netIncome (2023-02-23) |
| 2019-12-31 | 1,212,070,000.00 | 2.97 | 77.36 | Inputs & filingsrevenue: 1212070000; operatingIncome: 36020000; netIncome: 937664000 revenue (2022-02-24)operatingIncome (2022-02-24) netIncome (2022-02-24) |
| 2018-12-31 | 1,144,574,000.00 | -2.34 | 32.41 | Inputs & filingsrevenue: 1144574000; operatingIncome: -26792000; netIncome: 370930000 revenue (2021-02-25)operatingIncome (2021-02-25) netIncome (2021-02-25) |
| 2017-12-31 | 3,333,073,000.00 | 7.06 | 2.81 | Inputs & filingsrevenue: 3333073000; operatingIncome: 235155000; netIncome: 93764000 revenue (2020-02-27)operatingIncome (2020-02-27) netIncome (2020-02-27) |
| 2016-12-31 | 3,301,864,000.00 | 8.80 | 11.09 | Inputs & filingsrevenue: 3301864000; operatingIncome: 290677000; netIncome: 366186000 revenue (2019-02-28)operatingIncome (2019-02-28) netIncome (2019-02-28) |
| 2015-12-31 | 4,291,659,000.00 | 7.85 | -7.36 | Inputs & filingsrevenue: 4291659000; operatingIncome: 336957000; netIncome: -315845000 revenue (2018-03-20)operatingIncome (2018-03-20) netIncome (2018-03-20) |
LAUREATE EDUCATION, INC. (LAUR) P/E ratio history
The interactive P/E chart contains all 506 stored weekly price points (2017-02-03–2026-10-08); 402 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
7 eligible fiscal-year-end observations span 2018-12-31–2025-12-31. Latest eligible diluted P/E: 18.17×; basic P/E: 17.98×, 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 (11 fiscal periods)
| Fiscal end | Price date | Close | Price basis | Basic P/E | Diluted P/E | EPS filings |
|---|---|---|---|---|---|---|
| 2025-12-31 | 2025-12-26 | 34.35 | Adjusted close | 17.98 | 18.17 | Basic EPS (2026-02-19) Diluted EPS (2026-02-19) |
| 2024-12-31 | 2024-12-27 | 18.21 | Adjusted close | 9.44 | 9.48 | Basic EPS (2026-02-19) Diluted EPS (2026-02-19) |
| 2023-12-31 | 2023-12-29 | 13.71 | Adjusted close | 19.87 | 20.16 | Basic EPS (2026-02-19) Diluted EPS (2026-02-19) |
| 2022-12-31 | 2022-12-30 | 9.62 | Adjusted close | 22.90 | 23.46 | Basic EPS (2025-02-20) Diluted EPS (2025-02-20) |
| 2021-12-31 | 2021-12-31 | 11.54 | Adjusted close | 11.43 | 11.43 | Basic EPS (2024-02-22) Diluted EPS (2024-02-22) |
| 2020-12-31 | 2020-12-31 | 7.72 | Adjusted close | Unavailable | Unavailable | Basic EPS (2023-02-23) Diluted EPS (2023-02-23) |
| 2019-12-31 | 2019-12-27 | 9.42 | Adjusted close | 2.23 | 2.23 | Basic EPS (2022-02-24) Diluted EPS (2022-02-24) |
| 2018-12-31 | 2018-12-28 | 7.86 | Adjusted close | 4.39 | 4.54 | Basic EPS (2021-02-25) Diluted EPS (2021-02-25) |
| 2017-12-31 | 2017-12-29 | 7.19 | Adjusted close | Unavailable | Unavailable | Basic EPS (2020-02-27) Diluted EPS (2020-02-27) |
| 2016-12-31 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Basic EPS (2019-02-28) Diluted EPS (2019-02-28) |
| 2015-12-31 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Basic EPS (2018-03-20) Diluted EPS (2018-03-20) |
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.