ABM INDUSTRIES INC /DE/ (ABM)

revenue: 8745900000; averageDilutedShares: 62700000; totalDebt: 1566500000; periodEndShares: 60176611

revenue: 8359400000; averageDilutedShares: 63600000; totalDebt: 1333800000; periodEndShares: 62196665

revenue: 8096400000; averageDilutedShares: 66300000; totalDebt: 1311300000; periodEndShares: 62847387

revenue: 7806600000; averageDilutedShares: 67500000; totalDebt: 1267800000; periodEndShares: 65587894

revenue: 6228600000; averageDilutedShares: 68000000; totalDebt: 884200000; periodEndShares: 67302449

revenue: 5987600000; averageDilutedShares: 67300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 66748157

revenue: 6498600000; averageDilutedShares: 66900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 66571427

revenue: 6442200000; averageDilutedShares: 66400000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 66004361

revenue: 5453600000; averageDilutedShares: 58300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 65502568

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 56900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55599322

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 57400000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 56105761

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 57100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55691350

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 56100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55477813

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 54900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 54393907

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 54103000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53333071

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 52908000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 52635343

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 51845000; 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: No unambiguous matching annual USD fact; averageDilutedShares: 51386000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":155100000,"capex":{"accession":"0000771497-25-000031","end":"2025-10-31","filed":"2025-12-19","form":"10-K","start":"2024-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-25-000031","end":"2025-10-31","filed":"2025-12-19","form":"10-K","start":"2024-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8745900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"netIncome":{"value":162400000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"operatingIncome":{"value":311700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingAssets":{"value":5097200000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingCurrentLiabilities":{"value":1348400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingCapitalEmployed":{"value":3748800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1781900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3315200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingCash":{"value":64600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingBorrowings":{"value":1333800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K","reportedValue":31600000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K","reportedValue":1302200000}],"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 2024-10-31"},"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":5269500000,"tag":"Assets","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingCurrentLiabilities":{"value":1305700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingCapitalEmployed":{"value":3963800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1785600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3483800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingCash":{"value":104100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingBorrowings":{"value":1566500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K","reportedValue":29400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K","reportedValue":1537100000}],"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 2025-10-31"},"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":162400000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"pretaxIncome":{"value":219900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3856300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.7734023942647412; cashConversion: 95.50492610837439; roce: 8.082877369499261

Calculation inputs: {"original":{"fcfTotal":{"value":167300000,"capex":{"accession":"0000771497-25-000031","end":"2024-10-31","filed":"2025-12-19","form":"10-K","start":"2023-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-25-000031","end":"2024-10-31","filed":"2025-12-19","form":"10-K","start":"2023-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8359400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"netIncome":{"value":81400000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"operatingIncome":{"value":212000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingAssets":{"value":4933700000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"openingCurrentLiabilities":{"value":1217900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"openingCapitalEmployed":{"value":3715800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1799900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3133800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"openingCash":{"value":69500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"openingBorrowings":{"value":1311300000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K","reportedValue":31500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K","reportedValue":1279800000}],"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 2023-10-31"},"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":5097200000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingCurrentLiabilities":{"value":1348400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingCapitalEmployed":{"value":3748800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1781900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3315200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingCash":{"value":64600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingBorrowings":{"value":1333800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K","reportedValue":31600000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K","reportedValue":1302200000}],"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 2024-10-31"},"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":81400000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":52200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"pretaxIncome":{"value":133600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"effectiveTaxRate":{"value":0.3907185628742515,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":129167664.67065868,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3732300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.0013398090772063; cashConversion: 205.5282555282555; roce: 5.680143611178094

Calculation inputs: {"original":{"fcfTotal":{"value":190700000,"capex":{"accession":"0000771497-25-000031","end":"2023-10-31","filed":"2025-12-19","form":"10-K","start":"2022-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-25-000031","end":"2023-10-31","filed":"2025-12-19","form":"10-K","start":"2022-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8096400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"netIncome":{"value":251300000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"operatingIncome":{"value":409500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"openingAssets":{"value":4868900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"openingCurrentLiabilities":{"value":1353200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"openingCapitalEmployed":{"value":3515700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1717200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3151700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"openingCash":{"value":73000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"openingBorrowings":{"value":1267800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K","reportedValue":181500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K","reportedValue":1086300000}],"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 2022-10-31"},"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":4933700000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"closingCurrentLiabilities":{"value":1217900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"closingCapitalEmployed":{"value":3715800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1799900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3133800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"closingCash":{"value":69500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"closingBorrowings":{"value":1311300000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K","reportedValue":31500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K","reportedValue":1279800000}],"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 2023-10-31"},"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":251300000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":79700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"pretaxIncome":{"value":331100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-19","accession":"0000771497-25-000031","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3615750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.3553678177955635; cashConversion: 75.88539594110625; roce: 11.325451151213441

Calculation inputs: {"original":{"fcfTotal":{"value":-30400000,"capex":{"accession":"0000771497-24-000029","end":"2022-10-31","filed":"2024-12-19","form":"10-K","start":"2021-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-24-000029","end":"2022-10-31","filed":"2024-12-19","form":"10-K","start":"2021-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7806600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"netIncome":{"value":230400000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"operatingIncome":{"value":348800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"openingAssets":{"value":4436200000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingCurrentLiabilities":{"value":1285800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingCapitalEmployed":{"value":3150400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1609200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2827000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingCash":{"value":62800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingBorrowings":{"value":884200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":31400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":852800000}],"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 2021-10-31"},"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":4868900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"closingCurrentLiabilities":{"value":1353200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"closingCapitalEmployed":{"value":3515700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1717200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3151700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"closingCash":{"value":73000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"closingBorrowings":{"value":1267800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K","reportedValue":181500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K","reportedValue":1086300000}],"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 2022-10-31"},"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":230400000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":79600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"pretaxIncome":{"value":310000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000771497-24-000029","form":"10-K"},"effectiveTaxRate":{"value":0.2567741935483871,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":259237161.29032257,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3333050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":259237161.29032257,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":348800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"effectiveTaxRate":{"value":0.2567741935483871,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":79600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"pretaxIncome":{"value":310000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"averageInvestedCapital":{"value":2671300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":2430600000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":884200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":31400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":852800000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1609200000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":1609200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingAssets":{"value":4436200000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingLiabilities":{"value":2827000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingCash":{"value":62800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingInvestedCapital":{"value":2912000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1267800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":181500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":1086300000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1717200000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":1717200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingAssets":{"value":4868900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingLiabilities":{"value":3151700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingCash":{"value":73000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"}}}}; fcfMargin: -0.3894140855173827; cashConversion: -13.194444444444445; roce: 10.464889515608828

Calculation inputs: {"original":{"fcfTotal":{"value":280000000,"capex":{"accession":"0000771497-23-000025","end":"2021-10-31","filed":"2023-12-18","form":"10-K","start":"2020-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-23-000025","end":"2021-10-31","filed":"2023-12-18","form":"10-K","start":"2020-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6228600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"netIncome":{"value":126300000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"operatingIncome":{"value":206300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"openingAssets":{"value":3776900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"openingCurrentLiabilities":{"value":986900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"openingCapitalEmployed":{"value":2790000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1500300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2276600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"openingCash":{"value":394200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"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":4436200000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingCurrentLiabilities":{"value":1285800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingCapitalEmployed":{"value":3150400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1609200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2827000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingCash":{"value":62800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingBorrowings":{"value":884200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":31400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K","reportedValue":852800000}],"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 2021-10-31"},"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":126300000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":53500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"pretaxIncome":{"value":179800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-18","accession":"0000771497-23-000025","form":"10-K"},"effectiveTaxRate":{"value":0.2975528364849833,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":144914849.83314794,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2970200000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.495392222971454; cashConversion: 221.69437846397466; roce: 6.9456602249006805

Calculation inputs: {"original":{"fcfTotal":{"value":419500000,"capex":{"accession":"0000771497-22-000028","end":"2020-10-31","filed":"2022-12-21","form":"10-K","start":"2019-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-22-000028","end":"2020-10-31","filed":"2022-12-21","form":"10-K","start":"2019-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5987600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"netIncome":{"value":300000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"operatingIncome":{"value":95700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"openingAssets":{"value":3692600000,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"openingCurrentLiabilities":{"value":902400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"openingCapitalEmployed":{"value":2790200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1542000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2150600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"openingCash":{"value":58500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"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":3776900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"closingCurrentLiabilities":{"value":986900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"closingCapitalEmployed":{"value":2790000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1500300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2276600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"closingCash":{"value":394200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"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":300000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":53100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"pretaxIncome":{"value":53300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000771497-22-000028","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2790100000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.006146035139288; cashConversion: 139833.3333333333; roce: 3.4299845883660085

Calculation inputs: {"original":{"fcfTotal":{"value":203100000,"capex":{"accession":"0000771497-21-000038","end":"2019-10-31","filed":"2021-12-22","form":"10-K","start":"2018-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-21-000038","end":"2019-10-31","filed":"2021-12-22","form":"10-K","start":"2018-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6498600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"netIncome":{"value":127400000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"operatingIncome":{"value":208300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"openingAssets":{"value":3627500000,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"openingCurrentLiabilities":{"value":792500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"openingCapitalEmployed":{"value":2835000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1454600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2172900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"openingCash":{"value":39100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-10-31"},"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":3692600000,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"closingCurrentLiabilities":{"value":902400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"closingCapitalEmployed":{"value":2790200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1542000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2150600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"closingCash":{"value":58500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"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":127400000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"pretaxIncome":{"value":160200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0000771497-21-000038","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2812600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.125288523682024; cashConversion: 159.41915227629514; roce: 7.405958899239138

Calculation inputs: {"original":{"fcfTotal":{"value":270000000,"capex":{"accession":"0000771497-20-000018","end":"2018-10-31","filed":"2020-12-17","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000771497-20-000018","end":"2018-10-31","filed":"2020-12-17","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6442200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"netIncome":{"value":97800000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"operatingIncome":{"value":138600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"openingAssets":{"value":3812600000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"openingCurrentLiabilities":{"value":757800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"openingCapitalEmployed":{"value":3054800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1375700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2436900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"openingCash":{"value":62800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-10-31"},"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":3627500000,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"closingCurrentLiabilities":{"value":792500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"closingCapitalEmployed":{"value":2835000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1454600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2172900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"closingCash":{"value":39100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-10-31"},"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":97800000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-8200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"pretaxIncome":{"value":87700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-17","accession":"0000771497-20-000018","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2944900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.191114836546522; cashConversion: 276.07361963190186; roce: 4.706441644877585

Calculation inputs: {"original":{"fcfTotal":{"value":-51600000,"capex":{"accession":"0001628280-19-015259","end":"2017-10-31","filed":"2019-12-20","form":"10-K","start":"2016-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-19-015259","end":"2017-10-31","filed":"2019-12-20","form":"10-K","start":"2016-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5453600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"netIncome":{"value":3800000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"operatingIncome":{"value":101900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"openingAssets":{"value":2278800000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"openingCurrentLiabilities":{"value":596800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"openingCapitalEmployed":{"value":1682000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":974000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1304800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"openingCash":{"value":53500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-10-31"},"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":3812600000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"closingCurrentLiabilities":{"value":757800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"closingCapitalEmployed":{"value":3054800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1375700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2436900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"closingCash":{"value":62800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-10-31"},"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":3800000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"pretaxIncome":{"value":86900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-20","accession":"0001628280-19-015259","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2368400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.9461640017603051; cashConversion: -1357.8947368421052; roce: 4.302482688735012

Calculation inputs: {"original":{"fcfTotal":{"value":39500000,"capex":{"accession":"0001628280-18-015372","end":"2016-10-31","filed":"2018-12-21","form":"10-K","start":"2015-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-18-015372","end":"2016-10-31","filed":"2018-12-21","form":"10-K","start":"2015-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":57200000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"operatingIncome":{"value":54700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"openingAssets":{"value":2130700000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"openingCurrentLiabilities":{"value":568200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"openingCapitalEmployed":{"value":1562500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1007500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1123200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"openingCash":{"value":55500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","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 2015-10-31"},"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":2278800000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"closingCurrentLiabilities":{"value":596800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"closingCapitalEmployed":{"value":1682000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":974000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1304800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"closingCash":{"value":53500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-10-31"},"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":57200000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-10400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"pretaxIncome":{"value":51900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-21","accession":"0001628280-18-015372","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1622250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 69.05594405594405; roce: 3.3718600708891975

Calculation inputs: {"original":{"fcfTotal":{"value":119900000,"capex":{"accession":"0001628280-17-012508","end":"2015-10-31","filed":"2017-12-22","form":"10-K","start":"2014-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-17-012508","end":"2015-10-31","filed":"2017-12-22","form":"10-K","start":"2014-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":76300000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"operatingIncome":{"value":73600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"openingAssets":{"value":2192900000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"openingCurrentLiabilities":{"value":526400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"openingCapitalEmployed":{"value":1666500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":968800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1224100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"openingCash":{"value":36700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","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 2014-10-31"},"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":2130700000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"closingCurrentLiabilities":{"value":568200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"closingCapitalEmployed":{"value":1562500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1007500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1123200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"closingCash":{"value":55500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","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 2015-10-31"},"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":76300000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"pretaxIncome":{"value":72400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-22","accession":"0001628280-17-012508","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1614500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 157.14285714285714; roce: 4.558686899969031

Calculation inputs: {"original":{"fcfTotal":{"value":83800000,"capex":{"accession":"0001628280-16-022122","end":"2014-10-31","filed":"2016-12-21","form":"10-K","start":"2013-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-16-022122","end":"2014-10-31","filed":"2016-12-21","form":"10-K","start":"2013-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":75600000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"operatingIncome":{"value":114800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"openingAssets":{"value":2119200000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"openingCurrentLiabilities":{"value":508500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"openingCapitalEmployed":{"value":1610700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":917500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1201700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"openingCash":{"value":32600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","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 2013-10-31"},"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":2192900000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"closingCurrentLiabilities":{"value":526400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"closingCapitalEmployed":{"value":1666500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":968800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1224100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"closingCash":{"value":36700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","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 2014-10-31"},"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":75600000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":43700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"pretaxIncome":{"value":110600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-21","accession":"0001628280-16-022122","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1638600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 110.84656084656083; roce: 7.005980715244721

Calculation inputs: {"original":{"fcfTotal":{"value":102900000,"capex":{"accession":"0001628280-15-009602","end":"2013-10-31","filed":"2015-12-17","form":"10-K","start":"2012-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-15-009602","end":"2013-10-31","filed":"2015-12-17","form":"10-K","start":"2012-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":72900000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"operatingIncome":{"value":105300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"openingAssets":{"value":1851158000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"openingCurrentLiabilities":{"value":455817000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"openingCapitalEmployed":{"value":1395341000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":850400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1000760000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"openingCash":{"value":43500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","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 2012-10-31"},"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":2119200000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"closingCurrentLiabilities":{"value":508500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"closingCapitalEmployed":{"value":1610700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":917500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1201700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"closingCash":{"value":32600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","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 2013-10-31"},"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":72900000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"pretaxIncome":{"value":98700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1503020500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 141.15226337448559; roce: 7.005892467867205

Calculation inputs: {"original":{"fcfTotal":{"value":122600000,"capex":{"accession":"0001445305-14-005592","end":"2012-10-31","filed":"2014-12-17","form":"10-K","start":"2011-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001445305-14-005592","end":"2012-10-31","filed":"2014-12-17","form":"10-K","start":"2011-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":62600000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"operatingIncome":{"value":96600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"openingAssets":{"value":1879598000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingCurrentLiabilities":{"value":443196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingCapitalEmployed":{"value":1436402000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":795886000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1083712000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingCash":{"value":26500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","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 2011-10-31"},"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":1851158000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"closingCurrentLiabilities":{"value":455817000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"closingCapitalEmployed":{"value":1395341000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":850400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1000760000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"closingCash":{"value":43500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2015-12-17","accession":"0001628280-15-009602","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 2012-10-31"},"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":62600000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"pretaxIncome":{"value":92700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1415871500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 195.84664536741215; roce: 6.822653044432352

Calculation inputs: {"original":{"fcfTotal":{"value":137866000,"capex":{"accession":"0001193125-13-477634","end":"2011-10-31","filed":"2013-12-18","form":"10-K","start":"2010-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-477634","end":"2011-10-31","filed":"2013-12-18","form":"10-K","start":"2010-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":68504000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"operatingIncome":{"value":117568000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"openingAssets":{"value":1548670000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"openingCurrentLiabilities":{"value":333851000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"openingCapitalEmployed":{"value":1214819000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":739025000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":809645000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"openingCash":{"value":39446000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-10-31"},"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":1879598000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"closingCurrentLiabilities":{"value":443196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"closingCapitalEmployed":{"value":1436402000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":795886000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1083712000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"closingCash":{"value":26500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-17","accession":"0001445305-14-005592","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-10-31"},"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":68504000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36980000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"pretaxIncome":{"value":105678000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1325610500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 201.25248160691345; roce: 8.868970183926576

Calculation inputs: {"original":{"fcfTotal":{"value":125922000,"capex":{"accession":"0001193125-12-509900","end":"2010-10-31","filed":"2012-12-20","form":"10-K","start":"2009-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-509900","end":"2010-10-31","filed":"2012-12-20","form":"10-K","start":"2009-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":64121000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"operatingIncome":{"value":108839000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingAssets":{"value":1521153000,"tag":"Assets","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"openingCurrentLiabilities":{"value":342694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"openingCapitalEmployed":{"value":1178459000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":687050000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":834103000,"tag":"Liabilities","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"openingCash":{"value":34153000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-10-31"},"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":1548670000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"closingCurrentLiabilities":{"value":333851000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"closingCapitalEmployed":{"value":1214819000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":739025000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":809645000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"closingCash":{"value":39446000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-18","accession":"0001193125-13-477634","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-10-31"},"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":64121000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":40203000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"pretaxIncome":{"value":104073000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1196639000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 196.38184058264844; roce: 9.095391341916818

Calculation inputs: {"original":{"fcfTotal":{"value":122289000,"capex":{"accession":"0001193125-11-351704","end":"2009-10-31","filed":"2011-12-23","form":"10-K","start":"2008-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-11-351704","end":"2009-10-31","filed":"2011-12-23","form":"10-K","start":"2008-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":54293000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"operatingIncome":{"value":92107000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31"},"openingParentEquity":{"value":644051000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":26741000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-10-31"},"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":1521153000,"tag":"Assets","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"closingCurrentLiabilities":{"value":342694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"closingCapitalEmployed":{"value":1178459000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":687050000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":834103000,"tag":"Liabilities","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"closingCash":{"value":34153000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0001193125-12-509900","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-10-31"},"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":54293000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":29170000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"pretaxIncome":{"value":84660000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 225.23898108411765; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":34244000,"capex":{"accession":"0000950123-10-116105","end":"2008-10-31","filed":"2010-12-23","form":"10-K","start":"2007-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-10-116105","end":"2008-10-31","filed":"2010-12-23","form":"10-K","start":"2007-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":45434000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"operatingIncome":{"value":99509000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-10-31"},"openingParentEquity":{"value":605758000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2007-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":147717000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2007-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31"},"closingParentEquity":{"value":644051000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":26741000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-23","accession":"0001193125-11-351704","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-10-31"},"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":45434000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":31585000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-23","accession":"0000950123-10-116105","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: No unambiguous matching annual USD fact; cashConversion: 75.37086763216973; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31

revenue: 8745900000; operatingIncome: 311700000; netIncome: 162400000

revenue: 8359400000; operatingIncome: 212000000; netIncome: 81400000

revenue: 8096400000; operatingIncome: 409500000; netIncome: 251300000

revenue: 7806600000; operatingIncome: 348800000; netIncome: 230400000

revenue: 6228600000; operatingIncome: 206300000; netIncome: 126300000

revenue: 5987600000; operatingIncome: 95700000; netIncome: 300000

revenue: 6498600000; operatingIncome: 208300000; netIncome: 127400000

revenue: 6442200000; operatingIncome: 138600000; netIncome: 97800000

revenue: 5453600000; operatingIncome: 101900000; netIncome: 3800000

revenue: No unambiguous matching annual USD fact; operatingIncome: 54700000; netIncome: 57200000

revenue: No unambiguous matching annual USD fact; operatingIncome: 73600000; netIncome: 76300000

revenue: No unambiguous matching annual USD fact; operatingIncome: 114800000; netIncome: 75600000

revenue: No unambiguous matching annual USD fact; operatingIncome: 105300000; netIncome: 72900000

revenue: No unambiguous matching annual USD fact; operatingIncome: 96600000; netIncome: 62600000

revenue: No unambiguous matching annual USD fact; operatingIncome: 117568000; netIncome: 68504000

revenue: No unambiguous matching annual USD fact; operatingIncome: 108839000; netIncome: 64121000

revenue: No unambiguous matching annual USD fact; operatingIncome: 92107000; netIncome: 54293000

revenue: No unambiguous matching annual USD fact; operatingIncome: 99509000; netIncome: 45434000