Morningstar, Inc. (MORN)

revenue: 2445500000; averageDilutedShares: 42200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39740881

revenue: 2275100000; averageDilutedShares: 43100000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 42869380

revenue: 2038600000; averageDilutedShares: 42900000; totalDebt: 1004500000; periodEndShares: 42728182

revenue: 1870600000; averageDilutedShares: 42900000; totalDebt: 1141700000; periodEndShares: 42480051

revenue: 1699300000; averageDilutedShares: 43400000; totalDebt: 359400000; periodEndShares: 43136273

revenue: 1389500000; averageDilutedShares: 43200000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 42898158

revenue: 1179000000; averageDilutedShares: 43200000; totalDebt: 513100000; periodEndShares: 42848359

revenue: 1019900000; averageDilutedShares: 43000000; totalDebt: 70000000; periodEndShares: 46624118

revenue: 911700000; averageDilutedShares: 43000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42547707

revenue: 798600000; averageDilutedShares: 43300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42932994

revenue: 788800000; averageDilutedShares: 44300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43403076

revenue: 760100000; averageDilutedShares: 44900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44345763

revenue: 698300000; averageDilutedShares: 46500000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44967423

revenue: 658288000; averageDilutedShares: 49148000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 46541571

revenue: 631400000; averageDilutedShares: 50988000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 50083940

revenue: 555351000; averageDilutedShares: 50555000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49874392

revenue: 478996000; averageDilutedShares: 49793000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48768541

revenue: 502457000; averageDilutedShares: 49213000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":442600000,"capex":{"accession":"0001289419-26-000013","end":"2025-12-31","filed":"2026-02-13","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-26-000013","end":"2025-12-31","filed":"2026-02-13","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2445500000,"tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"netIncome":{"value":374200000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"operatingIncome":{"value":526600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingAssets":{"value":3548900000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingCurrentLiabilities":{"value":967300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingCapitalEmployed":{"value":2581600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1618600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingCash":{"value":502700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-31"},"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":3590200000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCurrentLiabilities":{"value":1053300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCapitalEmployed":{"value":2536900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1221900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCash":{"value":474500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":121500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"pretaxIncome":{"value":495700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"effectiveTaxRate":{"value":0.24510792818236837,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":397526165.0191648,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2559250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.09854835411981; cashConversion: 118.2789951897381; roce: 20.576340724821726

Calculation inputs: {"original":{"fcfTotal":{"value":448900000,"capex":{"accession":"0001289419-26-000013","end":"2024-12-31","filed":"2026-02-13","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-26-000013","end":"2024-12-31","filed":"2026-02-13","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2275100000,"tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"netIncome":{"value":369900000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"operatingIncome":{"value":484800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingAssets":{"value":3403400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"openingCurrentLiabilities":{"value":880800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"openingCapitalEmployed":{"value":2522600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1327800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingCash":{"value":337900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"openingBorrowings":{"value":1004500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":32100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":972400000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3548900000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCurrentLiabilities":{"value":967300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCapitalEmployed":{"value":2581600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1618600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCash":{"value":502700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-31"},"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":369900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"incomeTaxExpense":{"value":104000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"pretaxIncome":{"value":473900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"effectiveTaxRate":{"value":0.21945558134627557,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":378407934.1633256,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2552100000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":378407934.1633256,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":484800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"effectiveTaxRate":{"value":0.21945558134627557,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":104000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"pretaxIncome":{"value":473900000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001289419-25-000041"},"pretaxBeforeEquityMethod":{"value":491300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"equityMethodIncome":{"value":-17400000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"averageInvestedCapital":{"value":1904450000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1994400000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1004500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":32100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":972400000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1327800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"openingCash":{"value":337900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingInvestedCapital":{"value":1814500000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":698600000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":698600000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1618600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingCash":{"value":502700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}}}}; fcfMargin: 19.731000835128125; cashConversion: 121.35712354690457; roce: 18.99612084165981

Calculation inputs: {"original":{"fcfTotal":{"value":197300000,"capex":{"accession":"0001289419-26-000013","end":"2023-12-31","filed":"2026-02-13","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-26-000013","end":"2023-12-31","filed":"2026-02-13","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2038600000,"tag":"Revenues","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"netIncome":{"value":141100000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"operatingIncome":{"value":230600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingAssets":{"value":3474800000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"openingCurrentLiabilities":{"value":882500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"openingCapitalEmployed":{"value":2592300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1207100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"openingCash":{"value":376600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"openingBorrowings":{"value":1141700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":32100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":1109600000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3403400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"closingCurrentLiabilities":{"value":880800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"closingCapitalEmployed":{"value":2522600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1327800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCash":{"value":337900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"closingBorrowings":{"value":1004500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":32100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K","reportedValue":972400000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":141100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"incomeTaxExpense":{"value":33000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"pretaxIncome":{"value":174100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"effectiveTaxRate":{"value":0.18954623779437105,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":186890637.56461802,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2557450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":186890637.56461802,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":230600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"effectiveTaxRate":{"value":0.18954623779437105,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":33000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"pretaxIncome":{"value":174100000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001289419-24-000010"},"pretaxBeforeEquityMethod":{"value":181500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"equityMethodIncome":{"value":-7400000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"averageInvestedCapital":{"value":1983300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1972200000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1141700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":32100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":1109600000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1207100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"openingCash":{"value":376600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingInvestedCapital":{"value":1994400000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1004500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":32100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":972400000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1327800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingCash":{"value":337900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}}}}; fcfMargin: 9.678210536642794; cashConversion: 139.82990786676118; roce: 9.016794072220376

Calculation inputs: {"original":{"fcfTotal":{"value":168300000,"capex":{"accession":"0001289419-25-000041","end":"2022-12-31","filed":"2025-02-28","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-25-000041","end":"2022-12-31","filed":"2025-02-28","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1870600000,"tag":"Revenues","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"netIncome":{"value":70500000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"operatingIncome":{"value":167800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"openingAssets":{"value":2862700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"openingCurrentLiabilities":{"value":783500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"openingCapitalEmployed":{"value":2079200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1415900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"openingCash":{"value":483800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"openingBorrowings":{"value":359400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":359400000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3474800000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"closingCurrentLiabilities":{"value":882500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"closingCapitalEmployed":{"value":2592300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1207100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-13","accession":"0001289419-26-000013","form":"10-K"},"closingCash":{"value":376600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"closingBorrowings":{"value":1141700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":32100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K","reportedValue":1109600000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":70500000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"incomeTaxExpense":{"value":56500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","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":2335750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":93148818.8976378,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":167800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"effectiveTaxRate":{"value":0.4448818897637795,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":56500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"pretaxIncome":{"value":127000000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001289419-23-000005"},"pretaxBeforeEquityMethod":{"value":130600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"equityMethodIncome":{"value":-3600000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"averageInvestedCapital":{"value":1631850000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1291500000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":359400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":359400000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1415900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"openingCash":{"value":483800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingInvestedCapital":{"value":1972200000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1141700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":32100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":1109600000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1207100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingCash":{"value":376600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}}}}; fcfMargin: 8.997113225702982; cashConversion: 238.72340425531914; roce: 7.183988012415712

Calculation inputs: {"original":{"fcfTotal":{"value":348100000,"capex":{"accession":"0001289419-24-000010","end":"2021-12-31","filed":"2024-02-29","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-24-000010","end":"2021-12-31","filed":"2024-02-29","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1699300000,"tag":"Revenues","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"netIncome":{"value":193300000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"operatingIncome":{"value":257000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"openingAssets":{"value":2696000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"openingCurrentLiabilities":{"value":626500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"openingCapitalEmployed":{"value":2069500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1271400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"openingCash":{"value":422500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2862700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"closingCurrentLiabilities":{"value":783500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"closingCapitalEmployed":{"value":2079200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1415900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-28","accession":"0001289419-25-000041","form":"10-K"},"closingCash":{"value":483800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"closingBorrowings":{"value":359400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K","reportedValue":359400000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":193300000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"incomeTaxExpense":{"value":62600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","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":2074350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.48490554934385; cashConversion: 180.0827728918779; roce: 12.389423192807387

Calculation inputs: {"original":{"fcfTotal":{"value":307600000,"capex":{"accession":"0001289419-23-000005","end":"2020-12-31","filed":"2023-02-24","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-23-000005","end":"2020-12-31","filed":"2023-02-24","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1389500000,"tag":"Revenues","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"netIncome":{"value":223600000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"operatingIncome":{"value":215200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"openingAssets":{"value":2370900000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"openingCurrentLiabilities":{"value":495800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"openingCapitalEmployed":{"value":1875100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1083600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"openingCash":{"value":334100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"openingBorrowings":{"value":513100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":11000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":502100000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2696000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"closingCurrentLiabilities":{"value":626500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"closingCapitalEmployed":{"value":2069500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1271400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-29","accession":"0001289419-24-000010","form":"10-K"},"closingCash":{"value":422500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":223600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"incomeTaxExpense":{"value":59700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1972300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":169850758.91281328,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":215200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"effectiveTaxRate":{"value":0.21073067419696434,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":59700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"pretaxIncome":{"value":283300000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001289419-21-000039"},"pretaxBeforeEquityMethod":{"value":283000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"equityMethodIncome":{"value":300000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"averageInvestedCapital":{"value":1280300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1262600000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":513100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":11000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":502100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1083600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"openingCash":{"value":334100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingInvestedCapital":{"value":1298000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":449100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":449100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1271400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingCash":{"value":422500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}}}}; fcfMargin: 22.137459517812164; cashConversion: 137.56708407871199; roce: 10.911118998124017

Calculation inputs: {"original":{"fcfTotal":{"value":254400000,"capex":{"accession":"0001289419-22-000005","end":"2019-12-31","filed":"2022-02-25","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-22-000005","end":"2019-12-31","filed":"2022-02-25","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1179000000,"tag":"Revenues","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"netIncome":{"value":152000000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"operatingIncome":{"value":189600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"openingAssets":{"value":1453800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"openingCurrentLiabilities":{"value":362800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"openingCapitalEmployed":{"value":1091000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":934700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"openingCash":{"value":369300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"openingBorrowings":{"value":70000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":70000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2370900000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"closingCurrentLiabilities":{"value":495800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"closingCapitalEmployed":{"value":1875100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1083600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-24","accession":"0001289419-23-000005","form":"10-K"},"closingCash":{"value":334100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"closingBorrowings":{"value":513100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":11000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K","reportedValue":502100000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":152000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"incomeTaxExpense":{"value":45600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1483050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":145846153.84615383,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":189600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"effectiveTaxRate":{"value":0.23076923076923078,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":45600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"pretaxIncome":{"value":197600000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001289419-20-000041"},"pretaxBeforeEquityMethod":{"value":198500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"equityMethodIncome":{"value":-900000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"averageInvestedCapital":{"value":949000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":635400000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":70000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":70000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":934700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"openingCash":{"value":369300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingInvestedCapital":{"value":1262600000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":513100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":11000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":502100000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1083600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]},"closingCash":{"value":334100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001289419.json"},{"container":"original_companyfacts","file":"CIK0001289419.json","sha256":"f44913455438e9c0ab8a06a12e326d50209b0ef9ae7e4c377ab9bf54c95241d1"}]}}}}; fcfMargin: 21.57760814249364; cashConversion: 167.3684210526316; roce: 12.784464448265398

Calculation inputs: {"original":{"fcfTotal":{"value":238700000,"capex":{"accession":"0001289419-21-000039","end":"2018-12-31","filed":"2021-02-26","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-21-000039","end":"2018-12-31","filed":"2021-02-26","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1019900000,"tag":"Revenues","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"netIncome":{"value":183000000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"operatingIncome":{"value":215800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"openingAssets":{"value":1405700000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"openingCurrentLiabilities":{"value":323200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"openingCapitalEmployed":{"value":1082500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":804900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"openingTotalEquity":{"value":804900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"openingCash":{"value":308200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","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":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":1453800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"closingCurrentLiabilities":{"value":362800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"closingCapitalEmployed":{"value":1091000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":934700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-25","accession":"0001289419-22-000005","form":"10-K"},"closingCash":{"value":369300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"closingBorrowings":{"value":70000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K","reportedValue":70000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":183000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"incomeTaxExpense":{"value":47800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","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":1086750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.404255319148938; cashConversion: 130.43715846994536; roce: 19.85737290085116

Calculation inputs: {"original":{"fcfTotal":{"value":183500000,"capex":{"accession":"0001289419-20-000041","end":"2017-12-31","filed":"2020-03-02","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-20-000041","end":"2017-12-31","filed":"2020-03-02","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":911700000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"netIncome":{"value":136900000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"operatingIncome":{"value":169800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"openingAssets":{"value":1350900000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"openingCurrentLiabilities":{"value":294900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"openingCapitalEmployed":{"value":1056000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":696500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"openingTotalEquity":{"value":696800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"openingCash":{"value":259100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","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":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":1405700000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"closingCurrentLiabilities":{"value":323200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"closingCapitalEmployed":{"value":1082500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":804900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"closingTotalEquity":{"value":804900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-26","accession":"0001289419-21-000039","form":"10-K"},"closingCash":{"value":308200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","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":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":136900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"incomeTaxExpense":{"value":42900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","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":1069250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.127234836020623; cashConversion: 134.03944485025565; roce: 15.880289922843113

Calculation inputs: {"original":{"fcfTotal":{"value":150900000,"capex":{"accession":"0001289419-19-000035","end":"2016-12-31","filed":"2019-03-01","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-19-000035","end":"2016-12-31","filed":"2019-03-01","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":798600000,"tag":"Revenues","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"netIncome":{"value":161000000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"operatingIncome":{"value":180800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"openingAssets":{"value":1029000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"openingCurrentLiabilities":{"value":304400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"openingCapitalEmployed":{"value":724600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":640300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"openingTotalEquity":{"value":640600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"openingCash":{"value":207100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","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":1350900000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"closingCurrentLiabilities":{"value":294900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"closingCapitalEmployed":{"value":1056000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":696500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"closingTotalEquity":{"value":696800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","form":"10-K"},"closingCash":{"value":259100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-03-02","accession":"0001289419-20-000041","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":161000000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":63700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","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":890300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.89556724267468; cashConversion: 93.72670807453416; roce: 20.307761428731887

Calculation inputs: {"original":{"fcfTotal":{"value":184200000,"capex":{"accession":"0001289419-18-000008","end":"2015-12-31","filed":"2018-03-01","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-18-000008","end":"2015-12-31","filed":"2018-03-01","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":788800000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"netIncome":{"value":132800000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"operatingIncome":{"value":190600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"openingAssets":{"value":1010300000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"openingCurrentLiabilities":{"value":293800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"openingCapitalEmployed":{"value":716500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":653500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"openingTotalEquity":{"value":654400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"openingCash":{"value":185200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","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":1029000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"closingCurrentLiabilities":{"value":304400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"closingCapitalEmployed":{"value":724600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":640300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"closingTotalEquity":{"value":640600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","form":"10-K"},"closingCash":{"value":207100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-03-01","accession":"0001289419-19-000035","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":132600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"incomeTaxExpense":{"value":62700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":720550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.351926977687626; cashConversion: 138.7048192771084; roce: 26.45201582124766

Calculation inputs: {"original":{"fcfTotal":{"value":78300000,"capex":{"accession":"0001289419-17-000009","end":"2014-12-31","filed":"2017-03-01","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-17-000009","end":"2014-12-31","filed":"2017-03-01","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":760100000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"netIncome":{"value":78300000,"tag":"ProfitLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"operatingIncome":{"value":105600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"openingAssets":{"value":1030668000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"openingCurrentLiabilities":{"value":269545000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"openingCapitalEmployed":{"value":761123000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":690257000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"openingTotalEquity":{"value":691300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"openingCash":{"value":168200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","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 2013-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1010300000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"closingCurrentLiabilities":{"value":293800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"closingCapitalEmployed":{"value":716500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":653500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"closingTotalEquity":{"value":654400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","form":"10-K"},"closingCash":{"value":185200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-03-01","accession":"0001289419-18-000008","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 2014-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":78300000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"incomeTaxExpense":{"value":35700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":738811500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.30127614787528; cashConversion: 100; roce: 14.29322635069974

Calculation inputs: {"original":{"fcfTotal":{"value":153100000,"capex":{"accession":"0001289419-16-000256","end":"2013-12-31","filed":"2016-03-01","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-16-000256","end":"2013-12-31","filed":"2016-03-01","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":698300000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"netIncome":{"value":123400000,"tag":"ProfitLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"operatingIncome":{"value":170700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"openingAssets":{"value":1041952000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"openingCurrentLiabilities":{"value":257365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"openingCapitalEmployed":{"value":784587000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":725517000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"openingTotalEquity":{"value":726900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"openingCash":{"value":163900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","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 2012-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1030668000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"closingCurrentLiabilities":{"value":269545000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"closingCapitalEmployed":{"value":761123000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":690257000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"closingTotalEquity":{"value":691300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","form":"10-K"},"closingCash":{"value":168200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-01","accession":"0001289419-17-000009","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 2013-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":123500000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"incomeTaxExpense":{"value":56000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","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":772855000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.924674208792784; cashConversion: 124.06807131280388; roce: 22.086937394465973

Calculation inputs: {"original":{"fcfTotal":{"value":115957000,"capex":{"accession":"0001289419-15-000044","end":"2012-12-31","filed":"2015-02-27","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-15-000044","end":"2012-12-31","filed":"2015-02-27","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":658288000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"netIncome":{"value":107962000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"operatingIncome":{"value":150668000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"openingAssets":{"value":1172084000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"openingCurrentLiabilities":{"value":270633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"openingCapitalEmployed":{"value":901451000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":855370000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"openingTotalEquity":{"value":857016000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"openingCash":{"value":200437000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1041952000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"closingCurrentLiabilities":{"value":257365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"closingCapitalEmployed":{"value":784587000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":725517000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"closingTotalEquity":{"value":726900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","form":"10-K"},"closingCash":{"value":163900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-03-01","accession":"0001289419-16-000256","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 2012-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":107991000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"incomeTaxExpense":{"value":52878000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","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":843019000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.614934496755218; cashConversion: 107.40538337563217; roce: 17.87243229393406

Calculation inputs: {"original":{"fcfTotal":{"value":141654000,"capex":{"accession":"0001289419-14-000044","end":"2011-12-31","filed":"2014-02-28","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-14-000044","end":"2011-12-31","filed":"2014-02-28","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":631400000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"netIncome":{"value":98314000,"tag":"ProfitLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"operatingIncome":{"value":138415000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"openingAssets":{"value":1086302000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"openingCurrentLiabilities":{"value":252724000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"openingCapitalEmployed":{"value":833578000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":780316000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"openingTotalEquity":{"value":781425000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"openingCash":{"value":180176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1172084000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"closingCurrentLiabilities":{"value":270633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"closingCapitalEmployed":{"value":901451000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":855370000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"closingTotalEquity":{"value":857016000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"closingCash":{"value":200437000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001289419-15-000044","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":98058000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"incomeTaxExpense":{"value":43658000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","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":867514500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 22.434906556857776; cashConversion: 144.08324348515978; roce: 15.955352907645922

Calculation inputs: {"original":{"fcfTotal":{"value":108645000,"capex":{"accession":"0001289419-13-000059","end":"2010-12-31","filed":"2013-02-28","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-13-000059","end":"2010-12-31","filed":"2013-02-28","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":555351000,"tag":"Revenues","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"netIncome":{"value":86457000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"operatingIncome":{"value":121059000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"openingAssets":{"value":919083000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"openingCurrentLiabilities":{"value":207502000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"openingCapitalEmployed":{"value":711581000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":664620000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"openingTotalEquity":{"value":665789000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"openingCash":{"value":130496000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","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 2009-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1086302000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"closingCurrentLiabilities":{"value":252724000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"closingCapitalEmployed":{"value":833578000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":780316000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"closingTotalEquity":{"value":781425000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","form":"10-K"},"closingCash":{"value":180176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-28","accession":"0001289419-14-000044","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 2010-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":86025000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"incomeTaxExpense":{"value":42756000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","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":772579500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":108645000,"capex":{"accession":"0001289419-13-000059","end":"2010-12-31","filed":"2013-02-28","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-13-000059","end":"2010-12-31","filed":"2013-02-28","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":555351000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"}}}}; fcfMargin: 19.563303208241276; cashConversion: 125.66362469204344; roce: 15.66945537643699

Calculation inputs: {"original":{"fcfTotal":{"value":88884000,"capex":{"accession":"0001289419-12-000063","end":"2009-12-31","filed":"2012-02-24","form":"10-K","start":"2009-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-12-000063","end":"2009-12-31","filed":"2012-02-24","form":"10-K","start":"2009-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":478996000,"tag":"Revenues","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"netIncome":{"value":81997000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"operatingIncome":{"value":124673000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":530245000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"openingCash":{"value":173891000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":919083000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"closingCurrentLiabilities":{"value":207502000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"closingCapitalEmployed":{"value":711581000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":664620000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"closingTotalEquity":{"value":665789000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","form":"10-K"},"closingCash":{"value":130496000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-28","accession":"0001289419-13-000059","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 2009-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":82129000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"incomeTaxExpense":{"value":46775000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","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":{"fcfTotal":{"value":88884000,"capex":{"accession":"0001289419-12-000063","end":"2009-12-31","filed":"2012-02-24","form":"10-K","start":"2009-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001289419-12-000063","end":"2009-12-31","filed":"2012-02-24","form":"10-K","start":"2009-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":478996000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"}}}}; fcfMargin: 18.556313622660735; cashConversion: 108.39908777150384; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":502457000,"tag":"Revenues","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"netIncome":{"value":90026000,"tag":"ProfitLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"operatingIncome":{"value":138876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":402415000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"openingCash":{"value":159576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2007-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":530245000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"closingCash":{"value":173891000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-24","accession":"0001289419-12-000063","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":89629000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":54423000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-01-01","end":"2008-12-31","filed":"2011-02-28","accession":"0001104659-11-010974","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: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31

revenue: 2445500000; operatingIncome: 526600000; netIncome: 374200000

revenue: 2275100000; operatingIncome: 484800000; netIncome: 369900000

revenue: 2038600000; operatingIncome: 230600000; netIncome: 141100000

revenue: 1870600000; operatingIncome: 167800000; netIncome: 70500000

revenue: 1699300000; operatingIncome: 257000000; netIncome: 193300000

revenue: 1389500000; operatingIncome: 215200000; netIncome: 223600000

revenue: 1179000000; operatingIncome: 189600000; netIncome: 152000000

revenue: 1019900000; operatingIncome: 215800000; netIncome: 183000000

revenue: 911700000; operatingIncome: 169800000; netIncome: 136900000

revenue: 798600000; operatingIncome: 180800000; netIncome: 161000000

revenue: 788800000; operatingIncome: 190600000; netIncome: 132800000

revenue: 760100000; operatingIncome: 105600000; netIncome: 78300000

revenue: 698300000; operatingIncome: 170700000; netIncome: 123400000

revenue: 658288000; operatingIncome: 150668000; netIncome: 107962000

revenue: 631400000; operatingIncome: 138415000; netIncome: 98314000

revenue: 555351000; operatingIncome: 121059000; netIncome: 86457000

revenue: 478996000; operatingIncome: 124673000; netIncome: 81997000

revenue: 502457000; operatingIncome: 138876000; netIncome: 90026000