The interactive chart is unavailable. The financial history below remains available.
Loading stock chart…
OUTFRONT Media Inc. (OUT)
Price & fundamentals
Compound Annual Growth Rate(CAGR)
Historical valuation multiples
Ratio observations in the selected window
| Price date | EPS fiscal end | Basic P/E (×) | Diluted P/E (×) | P/S (×) | P/FCF (×) |
|---|
Profit margins
Calculation inputs, filings & unavailable observations
Yield, cash conversion & capital returns
Calculation inputs, filings & unavailable observations
Price & growth-based reference
Annual change in the selected reference metric
YEAR-OVER-YEAR
Annual metric change
Change from the previous reported fiscal year
Annual data and sources
OUTFRONT Media Inc. (OUT) · NYSE · USD · Sector unavailable · CIK 0001579877
Annual coverage: 2012-12-31–2025-12-31 (14 periods). Financial snapshot built 2026-10-09.
OUT annual financial history
All stored annual observations, independent of the chart window. Per-share amounts in USD. Unavailable values are not zero.
See the calculation and limitations.
Annual per-share context (USD/share)
Complete annual history, independent of chart loading and range. Revenue/share is annual revenue per average diluted share. Debt/share is borrowings per year-end common share, excluding leases. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue / share | Total debt / share | Inputs & filing sources |
|---|---|---|---|
| 2025-12-31 | 10.83 | 14.75 | Inputs & filingsrevenue: 1831700000; averageDilutedShares: 169200000; totalDebt: 2583400000; periodEndShares: 175177242 revenue (2026-02-26)averageDilutedShares (2026-02-26) totalDebt component 1 (2026-02-26) periodEndShares (2026-02-26) |
| 2024-12-31 | 10.72 | 15.02 | Inputs & filingsrevenue: 1830900000; averageDilutedShares: 170800000; totalDebt: 2492500000; periodEndShares: 166000000 revenue (2026-02-26)averageDilutedShares (2026-02-26) totalDebt component 1 (2026-02-26) periodEndShares (2026-02-26) |
| 2023-12-31 | 11.31 | 17.02 | Inputs & filingsrevenue: 1820600000; averageDilutedShares: 161000000; totalDebt: 2741500000; periodEndShares: 161100000 revenue (2026-02-26)averageDilutedShares (2026-02-26) totalDebt component 1 (2025-02-28) periodEndShares (2025-02-28) |
| 2022-12-31 | 11.22 | 16.18 | Inputs & filingsrevenue: 1772100000; averageDilutedShares: 157900000; totalDebt: 2656000000; periodEndShares: 164200000 revenue (2025-02-28)averageDilutedShares (2025-02-28) totalDebt component 1 (2024-02-22) periodEndShares (2024-02-22) |
| 2021-12-31 | 10.02 | 18.00 | Inputs & filingsrevenue: 1463900000; averageDilutedShares: 146100000; totalDebt: 2620600000; periodEndShares: 145600000 revenue (2024-02-22)averageDilutedShares (2024-02-22) totalDebt component 1 (2023-02-23) periodEndShares (2023-02-23) |
| 2020-12-31 | 8.57 | 18.69 | Inputs & filingsrevenue: 1236300000; averageDilutedShares: 144300000; totalDebt: 2700800000; periodEndShares: 144500000 revenue (2023-02-23)averageDilutedShares (2023-02-23) totalDebt component 1 (2022-02-24) periodEndShares (2022-02-24) |
| 2019-12-31 | 12.45 | 16.83 | Inputs & filingsrevenue: 1782200000; averageDilutedShares: 143200000; totalDebt: 2417100000; periodEndShares: 143600000 revenue (2022-02-24)averageDilutedShares (2022-02-24) totalDebt component 1 (2021-02-26) periodEndShares (2021-02-26) |
| 2018-12-31 | 11.51 | 16.47 | Inputs & filingsrevenue: 1606200000; averageDilutedShares: 139600000; totalDebt: 2309600000; periodEndShares: 140239977 revenue (2021-02-26)averageDilutedShares (2021-02-26) totalDebt component 1 (2020-02-26) periodEndShares (2020-02-26) |
| 2017-12-31 | 10.95 | 16.05 | Inputs & filingsrevenue: 1520500000; averageDilutedShares: 138900000; totalDebt: 2225300000; periodEndShares: 138644917 revenue (2020-02-26)averageDilutedShares (2020-02-26) totalDebt component 1 (2019-02-27) periodEndShares (2019-02-27) |
| 2016-12-31 | 10.94 | 15.48 | Inputs & filingsrevenue: 1513900000; averageDilutedShares: 138400000; totalDebt: 2136800000; periodEndShares: 138044896 revenue (2019-02-27)averageDilutedShares (2019-02-27) totalDebt component 1 (2018-02-28) periodEndShares (2018-02-28) |
| 2015-12-31 | 11.03 | Unavailable | Inputs & filingsrevenue: 1513800000; averageDilutedShares: 137300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 137583604 revenue (2018-02-28)averageDilutedShares (2018-02-28) periodEndShares (2017-02-23) |
| 2014-12-31 | 11.79 | Unavailable | Inputs & filingsrevenue: 1353800000; averageDilutedShares: 114800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 136624157 revenue (2017-02-23)averageDilutedShares (2017-02-23) periodEndShares (2016-02-29) |
| 2013-12-31 | 11.27 | Unavailable | Inputs & filingsrevenue: 1294000000; averageDilutedShares: 114800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2016-02-29)averageDilutedShares (2016-02-29) |
| 2012-12-31 | 11.19 | Unavailable | Inputs & filingsrevenue: 1284600000; averageDilutedShares: 114800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2015-03-06)averageDilutedShares (2015-03-06) |
Annual returns and cash generation (%)
Complete annual history, independent of chart loading and range. FCF margin and FCF / net income use matching annual totals. ROCE uses positive exact opening and closing capital-employed bases. Inputs, scopes and unavailable reasons are disclosed below. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | FCF margin (%) | FCF / net income (%) | ROCE (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2025-12-31 | 11.95 | 148.84 | 6.20 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":218800000,"capex":{"accession":"0001579877-26-000008","end":"2025-12-31","filed":"2026-02-26","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-26-000008","end":"2025-12-31","filed":"2026-02-26","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1831700000,"tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"netIncome":{"value":147000000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"operatingIncome":{"value":293500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingAssets":{"value":5215200000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingCurrentLiabilities":{"value":520800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingCapitalEmployed":{"value":4694400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":649000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingTotalEquity":{"value":650600000,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingNoncontrollingEquity":{"value":1600000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingCash":{"value":46900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingBorrowings":{"value":2492500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":3096200000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5311600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":545300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":4766300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":710400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingTotalEquity":{"value":711900000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":1500000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingCash":{"value":99900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingBorrowings":{"value":2583400000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":3195400000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":139100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"incomeTaxExpense":{"value":2000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","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":3145800000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4730350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":289560402.68456376,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":293500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"effectiveTaxRate":{"value":0.013422818791946308,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":2000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"pretaxIncome":{"value":149000000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001579877-26-000008"},"pretaxBeforeEquityMethod":{"value":146500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"equityMethodIncome":{"value":2500000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"averageInvestedCapital":{"value":3145800000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3096200000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2492500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":650600000,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingParentEquity":{"value":649000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingNoncontrollingEquity":{"value":1600000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingCash":{"value":46900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingInvestedCapital":{"value":3195400000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2583400000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":711900000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingParentEquity":{"value":710400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingNoncontrollingEquity":{"value":1500000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingCash":{"value":99900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}}}}; fcfMargin: 11.945187530709177; cashConversion: 148.843537414966; roce: 6.204614880505671 fcfMargin component 1 (2026-02-26) · fcfMargin component 2 (2026-02-26) · fcfMargin component 3 (2026-02-26)cashConversion component 1 (2026-02-26) · cashConversion component 2 (2026-02-26) · cashConversion component 3 (2026-02-26) roce component 1 (2026-02-26) · roce component 2 (2026-02-26) · roce component 3 (2026-02-26) · roce component 4 (2026-02-26) · roce component 5 (2026-02-26) |
| 2024-12-31 | 12.08 | 85.47 | 8.79 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":221100000,"capex":{"accession":"0001579877-26-000008","end":"2024-12-31","filed":"2026-02-26","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-26-000008","end":"2024-12-31","filed":"2026-02-26","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1830900000,"tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"netIncome":{"value":258700000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"operatingIncome":{"value":425500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingAssets":{"value":5582900000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingCurrentLiabilities":{"value":593000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingCapitalEmployed":{"value":4989900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":577300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":1700000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingLiabilities":{"value":4852800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingCash":{"value":36000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingBorrowings":{"value":2741500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5215200000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":520800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":4694400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":649000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingTotalEquity":{"value":650600000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":1600000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingCash":{"value":46900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingBorrowings":{"value":2492500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":3096200000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":249400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"incomeTaxExpense":{"value":11000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","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":4842150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":408145532.0726734,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":425500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"effectiveTaxRate":{"value":0.04078605858361142,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":11000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"pretaxIncome":{"value":269700000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001579877-25-000034"},"pretaxBeforeEquityMethod":{"value":269100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"equityMethodIncome":{"value":600000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"averageInvestedCapital":{"value":3190350000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3284500000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2741500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":579000000,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingParentEquity":{"value":577300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingNoncontrollingEquity":{"value":1700000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingCash":{"value":36000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingInvestedCapital":{"value":3096200000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2492500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":650600000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingParentEquity":{"value":649000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingNoncontrollingEquity":{"value":1600000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingCash":{"value":46900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}}}}; fcfMargin: 12.076028182860888; cashConversion: 85.46579049091612; roce: 8.787418811891412 fcfMargin component 1 (2026-02-26) · fcfMargin component 2 (2026-02-26) · fcfMargin component 3 (2026-02-26)cashConversion component 1 (2026-02-26) · cashConversion component 2 (2026-02-26) · cashConversion component 3 (2026-02-26) roce component 1 (2026-02-26) · roce component 2 (2025-02-28) · roce component 3 (2025-02-28) · roce component 4 (2026-02-26) · roce component 5 (2026-02-26) |
| 2023-12-31 | 9.19 | Unavailable | -4.86 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":167400000,"capex":{"accession":"0001579877-26-000008","end":"2023-12-31","filed":"2026-02-26","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-26-000008","end":"2023-12-31","filed":"2026-02-26","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1820600000,"tag":"Revenues","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"netIncome":{"value":-424500000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"operatingIncome":{"value":-253200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingAssets":{"value":5990000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingCurrentLiabilities":{"value":551600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingCapitalEmployed":{"value":5438400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1195200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":4000000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingLiabilities":{"value":4640800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingCash":{"value":40400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingBorrowings":{"value":2656000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":5582900000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"closingCurrentLiabilities":{"value":593000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"closingCapitalEmployed":{"value":4989900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":577300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":1700000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"closingLiabilities":{"value":4852800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"closingCash":{"value":36000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"closingBorrowings":{"value":2741500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-434000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"incomeTaxExpense":{"value":4000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","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":5214150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.194770954630343; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.8560168004372715 fcfMargin component 1 (2026-02-26) · fcfMargin component 2 (2026-02-26) · fcfMargin component 3 (2026-02-26)cashConversion component 1 (2026-02-26) · cashConversion component 2 (2026-02-26) · cashConversion component 3 (2026-02-26) roce component 1 (2026-02-26) · roce component 2 (2024-02-22) · roce component 3 (2024-02-22) · roce component 4 (2025-02-28) · roce component 5 (2025-02-28) |
| 2022-12-31 | 9.27 | 114.18 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":164300000,"capex":{"accession":"0001579877-25-000034","end":"2022-12-31","filed":"2025-02-28","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-25-000034","end":"2022-12-31","filed":"2025-02-28","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1772100000,"tag":"Revenues","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"netIncome":{"value":143900000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"operatingIncome":{"value":282500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingAssets":{"value":5924700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingCurrentLiabilities":{"value":507700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-31"},"openingParentEquity":{"value":972300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":13000000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingLiabilities":{"value":4534200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingCash":{"value":424800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingBorrowings":{"value":2620600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":5990000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingCurrentLiabilities":{"value":551600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingCapitalEmployed":{"value":5438400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1195200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-26","accession":"0001579877-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":4000000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingLiabilities":{"value":4640800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingCash":{"value":40400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingBorrowings":{"value":2656000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":130600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"incomeTaxExpense":{"value":9400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","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: 9.271485807798657; cashConversion: 114.17651146629603; 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 2021-12-31 fcfMargin component 1 (2025-02-28) · fcfMargin component 2 (2025-02-28) · fcfMargin component 3 (2025-02-28)cashConversion component 1 (2025-02-28) · cashConversion component 2 (2025-02-28) · cashConversion component 3 (2025-02-28) roce component 1 (2025-02-28) · roce component 2 (2024-02-22) · roce component 3 (2023-02-23) · roce component 4 (2024-02-22) · roce component 5 (2024-02-22) |
| 2021-12-31 | 1.71 | 68.68 | 3.12 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":25000000,"capex":{"accession":"0001579877-24-000015","end":"2021-12-31","filed":"2024-02-22","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-24-000015","end":"2021-12-31","filed":"2024-02-22","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1463900000,"tag":"Revenues","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"netIncome":{"value":36400000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"operatingIncome":{"value":168300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingAssets":{"value":5896900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingCurrentLiabilities":{"value":534900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-12-31"},"openingParentEquity":{"value":973800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":26500000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingLiabilities":{"value":4513200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingCash":{"value":710400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingBorrowings":{"value":2700800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":5924700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingCurrentLiabilities":{"value":507700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-31"},"closingParentEquity":{"value":972300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-28","accession":"0001579877-25-000034","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":13000000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"closingLiabilities":{"value":4534200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"closingCash":{"value":424800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"closingBorrowings":{"value":2620600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":7500000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"incomeTaxExpense":{"value":-3400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","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":{"roce":{"operatingIncome":{"value":168300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"averageCapitalEmployed":{"value":5389500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":5362000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":5896900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingCurrentLiabilities":{"value":534900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingCapitalEmployed":{"value":5417000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":5924700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingCurrentLiabilities":{"value":507700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"}}}}; fcfMargin: 1.7077669239702165; cashConversion: 68.68131868131869; roce: 3.122738658502644 fcfMargin component 1 (2024-02-22) · fcfMargin component 2 (2024-02-22) · fcfMargin component 3 (2024-02-22)cashConversion component 1 (2024-02-22) · cashConversion component 2 (2024-02-22) · cashConversion component 3 (2024-02-22) roce component 1 (2022-02-24) · roce component 2 (2022-02-24) · roce component 3 (2022-02-24) · roce component 4 (2022-02-24) · roce component 5 (2022-02-24) |
| 2020-12-31 | 6.24 | Unavailable | 1.44 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":77100000,"capex":{"accession":"0001579877-23-000025","end":"2020-12-31","filed":"2023-02-23","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-23-000025","end":"2020-12-31","filed":"2023-02-23","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1236300000,"tag":"Revenues","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"netIncome":{"value":-60200000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"operatingIncome":{"value":72500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingAssets":{"value":5382300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingCurrentLiabilities":{"value":650000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-31"},"openingParentEquity":{"value":1093800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"openingTotalEquity":{"value":1126400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCash":{"value":59100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingBorrowings":{"value":2417100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5896900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"closingCurrentLiabilities":{"value":534900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-12-31"},"closingParentEquity":{"value":973800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-22","accession":"0001579877-24-000015","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":26500000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingLiabilities":{"value":4513200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingCash":{"value":710400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingBorrowings":{"value":2700800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-61000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","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":{"roce":{"operatingIncome":{"value":72500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"averageCapitalEmployed":{"value":5047150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4732300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":5382300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingCurrentLiabilities":{"value":650000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingCapitalEmployed":{"value":5362000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":5896900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingCurrentLiabilities":{"value":534900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"}}}}; fcfMargin: 6.236350400388256; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.4364542365493398 fcfMargin component 1 (2023-02-23) · fcfMargin component 2 (2023-02-23) · fcfMargin component 3 (2023-02-23)cashConversion component 1 (2023-02-23) · cashConversion component 2 (2023-02-23) · cashConversion component 3 (2023-02-23) roce component 1 (2021-02-26) · roce component 2 (2021-02-26) · roce component 3 (2021-02-26) · roce component 4 (2021-02-26) · roce component 5 (2021-02-26) |
| 2019-12-31 | 10.49 | 133.00 | 7.58 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":187000000,"capex":{"accession":"0001579877-22-000027","end":"2019-12-31","filed":"2022-02-24","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-22-000027","end":"2019-12-31","filed":"2022-02-24","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1782200000,"tag":"Revenues","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"netIncome":{"value":140600000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"operatingIncome":{"value":309100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingAssets":{"value":3828700000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingCurrentLiabilities":{"value":402600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-31"},"openingParentEquity":{"value":1102800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"openingTotalEquity":{"value":1145300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCash":{"value":52700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingBorrowings":{"value":2309600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5382300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingCurrentLiabilities":{"value":650000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-31"},"closingParentEquity":{"value":1093800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-23","accession":"0001579877-23-000025","form":"10-K"},"closingTotalEquity":{"value":1126400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCash":{"value":59100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingBorrowings":{"value":2417100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":140100000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","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":{"roce":{"operatingIncome":{"value":309100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"averageCapitalEmployed":{"value":4079200000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3426100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":3828700000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCurrentLiabilities":{"value":402600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCapitalEmployed":{"value":4732300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":5382300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCurrentLiabilities":{"value":650000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"}},"roic":{"nopat":{"value":286861122.1122112,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":309100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"effectiveTaxRate":{"value":0.07194719471947195,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":10900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"pretaxIncome":{"value":151500000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001579877-20-000038"},"pretaxBeforeEquityMethod":{"value":145800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"equityMethodIncome":{"value":5700000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2019-01-01","end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"averageInvestedCapital":{"value":3443300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3402200000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2309600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1145300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingCash":{"value":52700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingInvestedCapital":{"value":3484400000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2417100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1126400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingCash":{"value":59100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}}}}; fcfMargin: 10.49264953428347; cashConversion: 133.0014224751067; roce: 7.577466169837223 fcfMargin component 1 (2022-02-24) · fcfMargin component 2 (2022-02-24) · fcfMargin component 3 (2022-02-24)cashConversion component 1 (2022-02-24) · cashConversion component 2 (2022-02-24) · cashConversion component 3 (2022-02-24) roce component 1 (2020-02-26) · roce component 2 (2020-02-26) · roce component 3 (2020-02-26) · roce component 4 (2020-02-26) · roce component 5 (2020-02-26) |
| 2018-12-31 | 8.22 | 122.34 | 6.77 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":132000000,"capex":{"accession":"0001579877-21-000034","end":"2018-12-31","filed":"2021-02-26","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-21-000034","end":"2018-12-31","filed":"2021-02-26","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1606200000,"tag":"Revenues","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"netIncome":{"value":107900000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"operatingIncome":{"value":234800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingAssets":{"value":3808200000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCurrentLiabilities":{"value":299600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-12-31"},"openingParentEquity":{"value":1181100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"openingTotalEquity":{"value":1226600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCash":{"value":48300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingBorrowings":{"value":2225300000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3828700000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingCurrentLiabilities":{"value":402600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-31"},"closingParentEquity":{"value":1102800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-02-24","accession":"0001579877-22-000027","form":"10-K"},"closingTotalEquity":{"value":1145300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCash":{"value":52700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingBorrowings":{"value":2309600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":107900000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","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":{"roce":{"operatingIncome":{"value":234800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"averageCapitalEmployed":{"value":3467350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3508600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":3808200000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingCurrentLiabilities":{"value":299600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingCapitalEmployed":{"value":3426100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3828700000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingCurrentLiabilities":{"value":402600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"}},"roic":{"nopat":{"value":224600354.60992905,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":234800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"effectiveTaxRate":{"value":0.04343971631205674,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":4900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"pretaxIncome":{"value":112800000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001579877-19-000032"},"pretaxBeforeEquityMethod":{"value":108700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"equityMethodIncome":{"value":4100000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2018-01-01","end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"averageInvestedCapital":{"value":3402900000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3403600000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2225300000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1226600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingCash":{"value":48300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingInvestedCapital":{"value":3402200000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2309600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1145300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingCash":{"value":52700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}}}}; fcfMargin: 8.218154650728428; cashConversion: 122.33549582947174; roce: 6.771742108526685 fcfMargin component 1 (2021-02-26) · fcfMargin component 2 (2021-02-26) · fcfMargin component 3 (2021-02-26)cashConversion component 1 (2021-02-26) · cashConversion component 2 (2021-02-26) · cashConversion component 3 (2021-02-26) roce component 1 (2019-02-27) · roce component 2 (2019-02-27) · roce component 3 (2019-02-27) · roce component 4 (2019-02-27) · roce component 5 (2019-02-27) |
| 2017-12-31 | 11.74 | 141.89 | 6.91 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":178500000,"capex":{"accession":"0001579877-20-000038","end":"2017-12-31","filed":"2020-02-26","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-20-000038","end":"2017-12-31","filed":"2020-02-26","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1520500000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"netIncome":{"value":125800000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"operatingIncome":{"value":241700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingAssets":{"value":3738500000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingCurrentLiabilities":{"value":251500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-12-31"},"openingParentEquity":{"value":1232900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingTotalEquity":{"value":1233000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"openingCash":{"value":65200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingBorrowings":{"value":2136800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3808200000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCurrentLiabilities":{"value":299600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-12-31"},"closingParentEquity":{"value":1181100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-26","accession":"0001579877-21-000034","form":"10-K"},"closingTotalEquity":{"value":1226600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCash":{"value":48300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingBorrowings":{"value":2225300000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":125800000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","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":{"roce":{"operatingIncome":{"value":241700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"averageCapitalEmployed":{"value":3497800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3487000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":3738500000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"openingCurrentLiabilities":{"value":251500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"closingCapitalEmployed":{"value":3508600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3808200000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"closingCurrentLiabilities":{"value":299600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"}},"roic":{"nopat":{"value":234071285.604311,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":241700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"effectiveTaxRate":{"value":0.03156274056966898,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":4100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"pretaxIncome":{"value":129900000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001579877-18-000041"},"pretaxBeforeEquityMethod":{"value":125100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"equityMethodIncome":{"value":4800000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2017-01-01","end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"averageInvestedCapital":{"value":3354100000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3304600000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2136800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1233000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"openingCash":{"value":65200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingInvestedCapital":{"value":3403600000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2225300000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1226600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]},"closingCash":{"value":48300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001579877.json"},{"container":"original_companyfacts","file":"CIK0001579877.json","sha256":"0c39346f6cf7f3a4a76777bfa99c1fc82e90d76e01f36a75ce917cfbce6030c3"}]}}}}; fcfMargin: 11.739559355475173; cashConversion: 141.89189189189187; roce: 6.910057750586082 fcfMargin component 1 (2020-02-26) · fcfMargin component 2 (2020-02-26) · fcfMargin component 3 (2020-02-26)cashConversion component 1 (2020-02-26) · cashConversion component 2 (2020-02-26) · cashConversion component 3 (2020-02-26) roce component 1 (2018-02-28) · roce component 2 (2018-02-28) · roce component 3 (2018-02-28) · roce component 4 (2018-02-28) · roce component 5 (2018-02-28) |
| 2016-12-31 | 15.04 | Unavailable | 5.82 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":227700000,"capex":{"accession":"0001579877-19-000032","end":"2016-12-31","filed":"2019-02-27","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-19-000032","end":"2016-12-31","filed":"2019-02-27","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1513900000,"tag":"Revenues","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":204900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingAssets":{"value":3815500000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"openingCurrentLiabilities":{"value":265600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-31"},"openingParentEquity":{"value":1212600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingTotalEquity":{"value":1212600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"openingCash":{"value":101600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","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 2015-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3738500000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingCurrentLiabilities":{"value":251500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-12-31"},"closingParentEquity":{"value":1232900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingTotalEquity":{"value":1233000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001579877-20-000038","form":"10-K"},"closingCash":{"value":65200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingBorrowings":{"value":2136800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":90900000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","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":{"roce":{"operatingIncome":{"value":204900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"averageCapitalEmployed":{"value":3518450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3549900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":3815500000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"openingCurrentLiabilities":{"value":265600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"closingCapitalEmployed":{"value":3487000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3738500000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"closingCurrentLiabilities":{"value":251500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"}}}}; fcfMargin: 15.040623555056476; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 5.823587090906507 fcfMargin component 1 (2019-02-27) · fcfMargin component 2 (2019-02-27) · fcfMargin component 3 (2019-02-27)cashConversion component 1 (2019-02-27) · cashConversion component 2 (2019-02-27) roce component 1 (2017-02-23) · roce component 2 (2017-02-23) · roce component 3 (2017-02-23) · roce component 4 (2017-02-23) · roce component 5 (2017-02-23) |
| 2015-12-31 | 15.45 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":233900000,"capex":{"accession":"0001579877-18-000041","end":"2015-12-31","filed":"2018-02-28","form":"10-K","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-18-000041","end":"2015-12-31","filed":"2018-02-28","form":"10-K","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1513800000,"tag":"Revenues","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":86400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"openingAssets":{"value":3991400000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"openingCurrentLiabilities":{"value":255200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31"},"openingParentEquity":{"value":1445500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"openingTotalEquity":{"value":1445500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"openingCash":{"value":28500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","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 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":3815500000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"closingCurrentLiabilities":{"value":265600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-31"},"closingParentEquity":{"value":1212600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingTotalEquity":{"value":1212600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-27","accession":"0001579877-19-000032","form":"10-K"},"closingCash":{"value":101600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","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 2015-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-29400000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.451182454749638; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-31 fcfMargin component 1 (2018-02-28) · fcfMargin component 2 (2018-02-28) · fcfMargin component 3 (2018-02-28)cashConversion component 1 (2018-02-28) · cashConversion component 2 (2018-02-28) roce component 1 (2018-02-28) · roce component 2 (2017-02-23) · roce component 3 (2016-02-29) · roce component 4 (2018-02-28) · roce component 5 (2017-02-23) |
| 2014-12-31 | 14.67 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":198600000,"capex":{"accession":"0001579877-17-000054","end":"2014-12-31","filed":"2017-02-23","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-17-000054","end":"2014-12-31","filed":"2017-02-23","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1353800000,"tag":"Revenues","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":183100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"openingAssets":{"value":3355500000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"openingCurrentLiabilities":{"value":212200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":601100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"openingCash":{"value":29800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","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":3991400000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"closingCurrentLiabilities":{"value":255200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31"},"closingParentEquity":{"value":1445500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","form":"10-K"},"closingTotalEquity":{"value":1445500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"closingCash":{"value":28500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-28","accession":"0001579877-18-000041","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 2014-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":306900000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-206000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","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: 14.669818289259862; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-31 fcfMargin component 1 (2017-02-23) · fcfMargin component 2 (2017-02-23) · fcfMargin component 3 (2017-02-23)cashConversion component 1 (2017-02-23) · cashConversion component 2 (2017-02-23) roce component 1 (2017-02-23) · roce component 2 (2016-02-29) · roce component 3 (2015-03-06) · roce component 4 (2017-02-23) · roce component 5 (2016-02-29) |
| 2013-12-31 | 17.02 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":220200000,"capex":{"accession":"0001579877-16-000199","end":"2013-12-31","filed":"2016-02-29","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-16-000199","end":"2013-12-31","filed":"2016-02-29","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1294000000,"tag":"Revenues","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":238800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"openingAssets":{"value":3464900000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"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 2012-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":20200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","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":3355500000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"closingCurrentLiabilities":{"value":212200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":601100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"closingCash":{"value":29800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-23","accession":"0001579877-17-000054","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":143500000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":96600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","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: 17.017001545595054; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31 fcfMargin component 1 (2016-02-29) · fcfMargin component 2 (2016-02-29) · fcfMargin component 3 (2016-02-29)cashConversion component 1 (2016-02-29) · cashConversion component 2 (2016-02-29) roce component 1 (2016-02-29) · roce component 2 (2015-03-06) · roce component 3 (2016-02-29) · roce component 4 (2015-03-06) |
| 2012-12-31 | 20.06 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":257700000,"capex":{"accession":"0001579877-15-000032","end":"2012-12-31","filed":"2015-03-06","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001579877-15-000032","end":"2012-12-31","filed":"2015-03-06","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1284600000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":201200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":37600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","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":3464900000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"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 2012-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":20200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-29","accession":"0001579877-16-000199","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":113400000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":89000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-03-06","accession":"0001579877-15-000032","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: 20.06071929005138; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-31 fcfMargin component 1 (2015-03-06) · fcfMargin component 2 (2015-03-06) · fcfMargin component 3 (2015-03-06)cashConversion component 1 (2015-03-06) · cashConversion component 2 (2015-03-06) roce component 1 (2015-03-06) · roce component 2 (2015-03-06) |
Annual operating facts
Complete annual history, independent of chart loading and range. Operating margin is operating profit as a percentage of revenue; net margin is consolidated net profit as a percentage of revenue. Negative margins show losses. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue (USD) | Operating margin (%) | Net margin (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2025-12-31 | 1,831,700,000.00 | 16.02 | 8.03 | Inputs & filingsrevenue: 1831700000; operatingIncome: 293500000; netIncome: 147000000 revenue (2026-02-26)operatingIncome (2026-02-26) netIncome (2026-02-26) |
| 2024-12-31 | 1,830,900,000.00 | 23.24 | 14.13 | Inputs & filingsrevenue: 1830900000; operatingIncome: 425500000; netIncome: 258700000 revenue (2026-02-26)operatingIncome (2026-02-26) netIncome (2026-02-26) |
| 2023-12-31 | 1,820,600,000.00 | -13.91 | -23.32 | Inputs & filingsrevenue: 1820600000; operatingIncome: -253200000; netIncome: -424500000 revenue (2026-02-26)operatingIncome (2026-02-26) netIncome (2026-02-26) |
| 2022-12-31 | 1,772,100,000.00 | 15.94 | 8.12 | Inputs & filingsrevenue: 1772100000; operatingIncome: 282500000; netIncome: 143900000 revenue (2025-02-28)operatingIncome (2025-02-28) netIncome (2025-02-28) |
| 2021-12-31 | 1,463,900,000.00 | 11.50 | 2.49 | Inputs & filingsrevenue: 1463900000; operatingIncome: 168300000; netIncome: 36400000 revenue (2024-02-22)operatingIncome (2024-02-22) netIncome (2024-02-22) |
| 2020-12-31 | 1,236,300,000.00 | 5.86 | -4.87 | Inputs & filingsrevenue: 1236300000; operatingIncome: 72500000; netIncome: -60200000 revenue (2023-02-23)operatingIncome (2023-02-23) netIncome (2023-02-23) |
| 2019-12-31 | 1,782,200,000.00 | 17.34 | 7.89 | Inputs & filingsrevenue: 1782200000; operatingIncome: 309100000; netIncome: 140600000 revenue (2022-02-24)operatingIncome (2022-02-24) netIncome (2022-02-24) |
| 2018-12-31 | 1,606,200,000.00 | 14.62 | 6.72 | Inputs & filingsrevenue: 1606200000; operatingIncome: 234800000; netIncome: 107900000 revenue (2021-02-26)operatingIncome (2021-02-26) netIncome (2021-02-26) |
| 2017-12-31 | 1,520,500,000.00 | 15.90 | 8.27 | Inputs & filingsrevenue: 1520500000; operatingIncome: 241700000; netIncome: 125800000 revenue (2020-02-26)operatingIncome (2020-02-26) netIncome (2020-02-26) |
| 2016-12-31 | 1,513,900,000.00 | 13.53 | Unavailable | Inputs & filingsrevenue: 1513900000; operatingIncome: 204900000; netIncome: Consolidated income including noncontrolling interests is not confirmed revenue (2019-02-27)operatingIncome (2019-02-27) |
| 2015-12-31 | 1,513,800,000.00 | 5.71 | Unavailable | Inputs & filingsrevenue: 1513800000; operatingIncome: 86400000; netIncome: Consolidated income including noncontrolling interests is not confirmed revenue (2018-02-28)operatingIncome (2018-02-28) |
| 2014-12-31 | 1,353,800,000.00 | 13.52 | Unavailable | Inputs & filingsrevenue: 1353800000; operatingIncome: 183100000; netIncome: Consolidated income including noncontrolling interests is not confirmed revenue (2017-02-23)operatingIncome (2017-02-23) |
| 2013-12-31 | 1,294,000,000.00 | 18.45 | Unavailable | Inputs & filingsrevenue: 1294000000; operatingIncome: 238800000; netIncome: Consolidated income including noncontrolling interests is not confirmed revenue (2016-02-29)operatingIncome (2016-02-29) |
| 2012-12-31 | 1,284,600,000.00 | 15.66 | Unavailable | Inputs & filingsrevenue: 1284600000; operatingIncome: 201200000; netIncome: Consolidated income including noncontrolling interests is not confirmed revenue (2015-03-06)operatingIncome (2015-03-06) |
OUTFRONT Media Inc. (OUT) P/E ratio history
The interactive P/E chart contains all 620 stored weekly price points (2014-11-28–2026-10-08); 463 have an eligible basic or diluted ratio. Annual EPS is carried forward from its fiscal end. Use the P/E range bar or any other chart range bar to change all five chart windows.
Fiscal-year-end snapshots
9 eligible fiscal-year-end observations span 2014-12-31–2025-12-31. Latest eligible diluted P/E: 29.43×; basic P/E: 29.07×, for fiscal end 2025-12-31, using the close on 2025-12-26.
Annual P/E = eligible fiscal-year-end close ÷ reported annual EPS. This is retrospective annual P/E, not TTM or forward P/E. Why we use annual data. Missing or non-positive EPS and missing eligible prices produce unavailable ratios.
Explore the P/E chart and optional reference lines · How P/E history is calculated.
Complete annual P/E history (14 fiscal periods)
| Fiscal end | Price date | Close | Price basis | Basic P/E | Diluted P/E | EPS filings |
|---|---|---|---|---|---|---|
| 2025-12-31 | 2025-12-26 | 24.13 | Adjusted close | 29.07 | 29.43 | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) |
| 2024-12-31 | 2024-12-27 | 18.12 | Adjusted close | 11.77 | 12.00 | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) |
| 2023-12-31 | 2023-12-29 | 13.44 | Adjusted close | Unavailable | Unavailable | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) |
| 2022-12-31 | 2022-12-30 | 14.59 | Adjusted close | 17.57 | 17.57 | Basic EPS (2025-02-28) Diluted EPS (2025-02-28) |
| 2021-12-31 | 2021-12-31 | 22.23 | Adjusted close | 444.63 | 444.63 | Basic EPS (2024-02-22) Diluted EPS (2024-02-22) |
| 2020-12-31 | 2020-12-31 | 16.08 | Adjusted close | Unavailable | Unavailable | Basic EPS (2023-02-23) Diluted EPS (2023-02-23) |
| 2019-12-31 | 2019-12-27 | 21.71 | Adjusted close | 22.38 | 22.38 | Basic EPS (2022-02-24) Diluted EPS (2022-02-24) |
| 2018-12-31 | 2018-12-28 | 13.79 | Adjusted close | 18.14 | 18.38 | Basic EPS (2021-02-26) Diluted EPS (2021-02-26) |
| 2017-12-31 | 2017-12-29 | 16.51 | Adjusted close | 18.35 | 18.35 | Basic EPS (2020-02-26) Diluted EPS (2020-02-26) |
| 2016-12-31 | 2016-12-30 | 16.63 | Adjusted close | 25.20 | 25.20 | Basic EPS (2019-02-27) Diluted EPS (2019-02-27) |
| 2015-12-31 | 2015-12-31 | 13.75 | Adjusted close | Unavailable | Unavailable | Basic EPS (2018-02-28) Diluted EPS (2018-02-28) |
| 2014-12-31 | 2014-12-26 | 16.35 | Adjusted close | 6.08 | 6.13 | Basic EPS (2017-02-23) Diluted EPS (2017-02-23) |
| 2013-12-31 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Basic EPS (2016-02-29) Diluted EPS (2016-02-29) |
| 2012-12-31 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Basic EPS (2015-03-06) Diluted EPS (2015-03-06) |
Did this research save you time?
I build and maintain Stock Value Lens independently. If you found it useful, a coffee helps me maintain the tools and improve data updates.