AAR CORP (AIR)

revenue: 3308000000; averageDilutedShares: 38400000; 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: 2780500000; averageDilutedShares: 35800000; 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: 2318900000; averageDilutedShares: 35400000; 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: 1990500000; averageDilutedShares: 35100000; totalDebt: 272000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1820000000; averageDilutedShares: 36000000; totalDebt: 100000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1652300000; averageDilutedShares: 35300000; totalDebt: 135200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2072000000; averageDilutedShares: 35000000; totalDebt: 602000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2051800000; averageDilutedShares: 34900000; totalDebt: 142900000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1748300000; averageDilutedShares: 34600000; totalDebt: 178900000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1590800000; averageDilutedShares: 34300000; totalDebt: 156200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 34600000; totalDebt: 150100000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 39400000; totalDebt: 154000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 39100000; totalDebt: 154000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 40600000; totalDebt: 708600000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 43100000; totalDebt: 792200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 43600000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 43091000; totalDebt: 415895000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; 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":62100000,"capex":{"accession":"0001104659-26-085459","end":"2026-05-31","filed":"2026-07-22","form":"10-K","start":"2025-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-085459","end":"2026-05-31","filed":"2026-07-22","form":"10-K","start":"2025-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3308000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"netIncome":{"value":187700000,"tag":"ProfitLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2844600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"openingCurrentLiabilities":{"value":554700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"openingCapitalEmployed":{"value":2289900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1211600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","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":96500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","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 2025-05-31"},"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":3355900000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingCurrentLiabilities":{"value":613200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingCapitalEmployed":{"value":2742700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1703800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","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":84000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","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 2026-05-31"},"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":187700000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"pretaxIncome":{"value":245900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2516300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.87726723095526; cashConversion: 33.08470964304742; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":1400000,"capex":{"accession":"0001104659-26-085459","end":"2025-05-31","filed":"2026-07-22","form":"10-K","start":"2024-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-085459","end":"2025-05-31","filed":"2026-07-22","form":"10-K","start":"2024-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2780500000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"netIncome":{"value":12500000,"tag":"ProfitLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2770000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"openingCurrentLiabilities":{"value":466900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"openingCapitalEmployed":{"value":2303100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1189800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"openingTotalEquity":{"value":1189800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingCash":{"value":85800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-05-31"},"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":2844600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingCurrentLiabilities":{"value":554700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingCapitalEmployed":{"value":2289900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1211600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","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":96500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-05-31"},"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":12500000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"pretaxIncome":{"value":38900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2296500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.05035065635677036; cashConversion: 11.200000000000001; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":13900000,"capex":{"accession":"0001104659-26-085459","end":"2024-05-31","filed":"2026-07-22","form":"10-K","start":"2023-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-085459","end":"2024-05-31","filed":"2026-07-22","form":"10-K","start":"2023-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2318900000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"netIncome":{"value":46300000,"tag":"ProfitLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1833100000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingCurrentLiabilities":{"value":351500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingCapitalEmployed":{"value":1481600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1099100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"openingTotalEquity":{"value":1099100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingCash":{"value":68400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingBorrowings":{"value":272000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-05-31"},"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":2770000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"closingCurrentLiabilities":{"value":466900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"closingCapitalEmployed":{"value":2303100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1189800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingTotalEquity":{"value":1189800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingCash":{"value":85800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-05-31"},"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":45800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"incomeTaxExpense":{"value":12000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"pretaxIncome":{"value":58300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1892350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.5994221398076675; cashConversion: 30.021598272138228; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-6200000,"capex":{"accession":"0001410578-25-001475","end":"2023-05-31","filed":"2025-07-22","form":"10-K","start":"2022-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-25-001475","end":"2023-05-31","filed":"2025-07-22","form":"10-K","start":"2022-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1990500000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"netIncome":{"value":90200000,"tag":"ProfitLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1573900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"openingCurrentLiabilities":{"value":348200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"openingCapitalEmployed":{"value":1225700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1034500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"openingTotalEquity":{"value":1034500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingCash":{"value":53500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"openingBorrowings":{"value":100000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-05-31"},"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":1833100000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingCurrentLiabilities":{"value":351500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingCapitalEmployed":{"value":1481600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1099100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-22","accession":"0001104659-26-085459","form":"10-K"},"closingTotalEquity":{"value":1099100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingCash":{"value":68400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingBorrowings":{"value":272000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-05-31"},"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":89100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"incomeTaxExpense":{"value":31400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"pretaxIncome":{"value":121200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1353650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.311479527756845; cashConversion: -6.873614190687362; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":57900000,"capex":{"accession":"0001104659-24-080890","end":"2022-05-31","filed":"2024-07-19","form":"10-K","start":"2021-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-24-080890","end":"2022-05-31","filed":"2024-07-19","form":"10-K","start":"2021-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1820000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"netIncome":{"value":78700000,"tag":"ProfitLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1539700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"openingCurrentLiabilities":{"value":336800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"openingCapitalEmployed":{"value":1202900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":974400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"openingCash":{"value":51800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"openingBorrowings":{"value":135200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-31"},"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":1573900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"closingCurrentLiabilities":{"value":348200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"closingCapitalEmployed":{"value":1225700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1034500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-22","accession":"0001410578-25-001475","form":"10-K"},"closingTotalEquity":{"value":1034500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingCash":{"value":53500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"closingBorrowings":{"value":100000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-05-31"},"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":78100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"incomeTaxExpense":{"value":26600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","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":1214300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.181318681318681; cashConversion: 73.5705209656925; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":93900000,"capex":{"accession":"0001104659-23-082069","end":"2021-05-31","filed":"2023-07-18","form":"10-K","start":"2020-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-23-082069","end":"2021-05-31","filed":"2023-07-18","form":"10-K","start":"2020-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1652300000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"netIncome":{"value":35800000,"tag":"ProfitLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2079000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"openingCurrentLiabilities":{"value":383100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"openingCapitalEmployed":{"value":1695900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":902600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"openingCash":{"value":404700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"openingBorrowings":{"value":602000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-31"},"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":1539700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"closingCurrentLiabilities":{"value":336800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"closingCapitalEmployed":{"value":1202900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":974400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2024-07-19","accession":"0001104659-24-080890","form":"10-K"},"closingCash":{"value":51800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"closingBorrowings":{"value":135200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-31"},"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":35400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"incomeTaxExpense":{"value":18200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","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":1449400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.6829873509653215; cashConversion: 262.2905027932961; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-59700000,"capex":{"accession":"0001104659-22-081498","end":"2020-05-31","filed":"2022-07-21","form":"10-K","start":"2019-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-22-081498","end":"2020-05-31","filed":"2022-07-21","form":"10-K","start":"2019-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2072000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"netIncome":{"value":4400000,"tag":"ProfitLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1517200000,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"openingCurrentLiabilities":{"value":357500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"openingCapitalEmployed":{"value":1159700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":905900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"openingCash":{"value":21300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"openingBorrowings":{"value":142900000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1027500000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2079000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"closingCurrentLiabilities":{"value":383100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"closingCapitalEmployed":{"value":1695900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":902600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2023-07-18","accession":"0001104659-23-082069","form":"10-K"},"closingCash":{"value":404700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"closingBorrowings":{"value":602000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-31"},"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":4400000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-07-21","accession":"0001104659-22-081498","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":1427800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.881274131274131; cashConversion: -1356.8181818181818; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":50000000,"capex":{"accession":"0001104659-21-094125","end":"2019-05-31","filed":"2021-07-21","form":"10-K","start":"2018-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-094125","end":"2019-05-31","filed":"2021-07-21","form":"10-K","start":"2018-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2051800000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"netIncome":{"value":7500000,"tag":"ProfitLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1524700000,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"openingCurrentLiabilities":{"value":333300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"openingCapitalEmployed":{"value":1191400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":936300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"openingCash":{"value":31100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"openingBorrowings":{"value":178900000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1084100000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1517200000,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"closingCurrentLiabilities":{"value":357500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"closingCapitalEmployed":{"value":1159700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":905900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"closingCash":{"value":21300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"closingBorrowings":{"value":142900000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1027500000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":7500000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-21","accession":"0001104659-21-094125","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":1055800000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1175550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.4368846866166294; cashConversion: 666.6666666666667; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":42300000,"capex":{"accession":"0001104659-20-085310","end":"2018-05-31","filed":"2020-07-21","form":"10-K","start":"2017-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-085310","end":"2018-05-31","filed":"2020-07-21","form":"10-K","start":"2017-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1748300000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"netIncome":{"value":15600000,"tag":"ProfitLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1504100000,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"openingCurrentLiabilities":{"value":335000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"openingCapitalEmployed":{"value":1169100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":914200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"openingCash":{"value":10300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"openingBorrowings":{"value":156200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1060100000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1524700000,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"closingCurrentLiabilities":{"value":333300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"closingCapitalEmployed":{"value":1191400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":936300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"closingCash":{"value":31100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"closingBorrowings":{"value":178900000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1084100000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":15600000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-21","accession":"0001104659-20-085310","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":1072100000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1180250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.4194932219870733; cashConversion: 271.1538461538462; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-3400000,"capex":{"accession":"0001047469-19-004266","end":"2017-05-31","filed":"2019-07-18","form":"10-K","start":"2016-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-19-004266","end":"2017-05-31","filed":"2019-07-18","form":"10-K","start":"2016-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1590800000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"netIncome":{"value":56500000,"tag":"ProfitLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1456000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingCurrentLiabilities":{"value":341400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingCapitalEmployed":{"value":1114600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":865800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingCash":{"value":31200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingBorrowings":{"value":150100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":984700000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1504100000,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"closingCurrentLiabilities":{"value":335000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"closingCapitalEmployed":{"value":1169100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":914200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"closingCash":{"value":10300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"closingBorrowings":{"value":156200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1060100000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":56500000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-18","accession":"0001047469-19-004266","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":1022400000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1141850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.21372894141312546; cashConversion: -6.017699115044247; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-8000000,"capex":{"accession":"0001047469-18-004978","end":"2016-05-31","filed":"2018-07-11","form":"10-K","start":"2015-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-18-004978","end":"2016-05-31","filed":"2018-07-11","form":"10-K","start":"2015-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":47700000,"tag":"ProfitLoss","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1454100000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingCurrentLiabilities":{"value":412000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31"},"openingParentEquity":{"value":845100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"openingTotalEquity":{"value":845100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingCash":{"value":54700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingBorrowings":{"value":154000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-05-31"},"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":1456000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingCurrentLiabilities":{"value":341400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingCapitalEmployed":{"value":1114600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":865800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingCash":{"value":31200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingBorrowings":{"value":150100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":984700000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":47200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"incomeTaxExpense":{"value":23400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-11","accession":"0001047469-18-004978","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -16.771488469601678; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":-85100000,"capex":{"accession":"0001047469-17-004528","end":"2015-05-31","filed":"2017-07-12","form":"10-K","start":"2014-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-17-004528","end":"2015-05-31","filed":"2017-07-12","form":"10-K","start":"2014-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":10400000,"tag":"ProfitLoss","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2159800000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"openingCurrentLiabilities":{"value":402100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31"},"openingParentEquity":{"value":999500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"openingTotalEquity":{"value":1000700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingCash":{"value":89200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"openingBorrowings":{"value":154000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-05-31"},"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":1454100000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingCurrentLiabilities":{"value":412000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31"},"closingParentEquity":{"value":845100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"closingTotalEquity":{"value":845100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingCash":{"value":54700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingBorrowings":{"value":154000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-05-31"},"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":9900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"incomeTaxExpense":{"value":-39300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","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":{"roe":{"commonNetIncome":{"value":9900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"averageCommonEquity":{"value":922300000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":999500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":999500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"closingCommonEquity":{"value":845100000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":845100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -818.2692307692308; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":119000000,"capex":{"accession":"0001047469-16-014299","end":"2014-05-31","filed":"2016-07-13","form":"10-K","start":"2013-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-16-014299","end":"2014-05-31","filed":"2016-07-13","form":"10-K","start":"2013-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":73200000,"tag":"ProfitLoss","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2136900000,"tag":"Assets","unit":"USD","start":null,"end":"2013-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"openingCurrentLiabilities":{"value":389000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-05-31"},"openingParentEquity":{"value":918600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"openingTotalEquity":{"value":919500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"openingCash":{"value":75300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"openingBorrowings":{"value":708600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-05-31"},"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":2159800000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"closingCurrentLiabilities":{"value":402100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31"},"closingParentEquity":{"value":999500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"closingTotalEquity":{"value":1000700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingCash":{"value":89200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-12","accession":"0001047469-17-004528","form":"10-K"},"closingBorrowings":{"value":154000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-05-31"},"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":71400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"incomeTaxExpense":{"value":31600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","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":{"roe":{"commonNetIncome":{"value":71400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"averageCommonEquity":{"value":959050000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":918600000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":918600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"closingCommonEquity":{"value":999500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":999500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 162.56830601092895; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":125300000,"capex":{"accession":"0001047469-15-006136","end":"2013-05-31","filed":"2015-07-15","form":"10-K","start":"2012-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-15-006136","end":"2013-05-31","filed":"2015-07-15","form":"10-K","start":"2012-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":55500000,"tag":"ProfitLoss","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2195700000,"tag":"Assets","unit":"USD","start":null,"end":"2012-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"openingCurrentLiabilities":{"value":473200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-05-31"},"openingParentEquity":{"value":864600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"openingTotalEquity":{"value":866000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"openingCash":{"value":67700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"openingBorrowings":{"value":792200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-05-31"},"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":2136900000,"tag":"Assets","unit":"USD","start":null,"end":"2013-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"closingCurrentLiabilities":{"value":389000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-05-31"},"closingParentEquity":{"value":918600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"closingTotalEquity":{"value":919500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"closingCash":{"value":75300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-07-13","accession":"0001047469-16-014299","form":"10-K"},"closingBorrowings":{"value":708600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-05-31"},"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":53000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"incomeTaxExpense":{"value":25400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","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":{"roe":{"commonNetIncome":{"value":53000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"averageCommonEquity":{"value":891600000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":864600000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":864600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"closingCommonEquity":{"value":918600000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":918600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000001750.json"},{"container":"original_companyfacts","file":"CIK0000001750.json","sha256":"7746f487be3283f5c5a6e23b2cfb3a0f042bcd02848783f72d2420921e7cccba"}]}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 225.76576576576576; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":3000000,"capex":{"accession":"0001047469-14-006243","end":"2012-05-31","filed":"2014-07-17","form":"10-K","start":"2011-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-006243","end":"2012-05-31","filed":"2014-07-17","form":"10-K","start":"2011-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":68000000,"tag":"ProfitLoss","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1703700000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"openingCurrentLiabilities":{"value":416010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-31"},"openingParentEquity":{"value":835845000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"openingTotalEquity":{"value":835300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"openingCash":{"value":57400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-05-31"},"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":2195700000,"tag":"Assets","unit":"USD","start":null,"end":"2012-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"closingCurrentLiabilities":{"value":473200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-05-31"},"closingParentEquity":{"value":864600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"closingTotalEquity":{"value":866000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"closingCash":{"value":67700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-15","accession":"0001047469-15-006136","form":"10-K"},"closingBorrowings":{"value":792200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-05-31"},"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":65200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"incomeTaxExpense":{"value":25500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 4.411764705882353; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":-16300000,"capex":{"accession":"0001047469-13-007797","end":"2011-05-31","filed":"2013-07-26","form":"10-K","start":"2010-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-13-007797","end":"2011-05-31","filed":"2013-07-26","form":"10-K","start":"2010-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":69800000,"tag":"ProfitLoss","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1500181000,"tag":"Assets","unit":"USD","start":null,"end":"2010-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"openingCurrentLiabilities":{"value":324689000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31"},"openingParentEquity":{"value":746906000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"openingTotalEquity":{"value":746400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"openingCash":{"value":79400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"openingBorrowings":{"value":415895000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K","reportedValue":53292000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K","reportedValue":317594000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K","reportedValue":45009000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-05-31"},"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":1703700000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"closingCurrentLiabilities":{"value":416010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-31"},"closingParentEquity":{"value":835845000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"closingTotalEquity":{"value":835300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"closingCash":{"value":57400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-17","accession":"0001047469-14-006243","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-05-31"},"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":67500000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"incomeTaxExpense":{"value":33600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -23.35243553008596; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":124301000,"capex":{"accession":"0001047469-12-007300","end":"2010-05-31","filed":"2012-07-19","form":"10-K","start":"2009-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-006302","end":"2010-05-31","filed":"2011-07-13","form":"10-K","start":"2009-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":43202000,"tag":"ProfitLoss","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2009-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":696734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"openingCash":{"value":112505000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","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 2009-05-31"},"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":1500181000,"tag":"Assets","unit":"USD","start":null,"end":"2010-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"closingCurrentLiabilities":{"value":324689000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31"},"closingParentEquity":{"value":746906000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"closingTotalEquity":{"value":746400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"closingCash":{"value":79400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-26","accession":"0001047469-13-007797","form":"10-K"},"closingBorrowings":{"value":415895000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K","reportedValue":53292000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K","reportedValue":317594000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K","reportedValue":45009000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-05-31"},"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":44628000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"incomeTaxExpense":{"value":20986000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","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":{"cashConversion":{"fcfTotal":{"value":124301000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"}},"netIncome":{"value":43202000,"tag":"ProfitLoss","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 287.7204759038933; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":36916000,"capex":{"accession":"0001047469-11-006302","end":"2009-05-31","filed":"2011-07-13","form":"10-K","start":"2008-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-006302","end":"2009-05-31","filed":"2011-07-13","form":"10-K","start":"2008-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":56772000,"tag":"ProfitLoss","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2008-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":650867000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"openingCash":{"value":109391000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","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 2008-05-31"},"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 2009-05-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":696734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","form":"10-K"},"closingCash":{"value":112505000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-19","accession":"0001047469-12-007300","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 2009-05-31"},"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":56772000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28833000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-07-13","accession":"0001047469-11-006302","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 65.02501233002184; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-31

revenue: 3308000000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 187700000

revenue: 2780500000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 12500000

revenue: 2318900000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 46300000

revenue: 1990500000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 90200000

revenue: 1820000000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 78700000

revenue: 1652300000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 35800000

revenue: 2072000000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 4400000

revenue: 2051800000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 7500000

revenue: 1748300000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 15600000

revenue: 1590800000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 56500000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 47700000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 10400000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 73200000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 55500000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 68000000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 69800000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 43202000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: No unambiguous matching annual USD fact; netIncome: 56772000