Mission Produce, Inc. (AVO)

revenue: 1391200000; averageDilutedShares: 71332414; totalDebt: 100300000; periodEndShares: 70569517

revenue: 1234700000; averageDilutedShares: 71012829; totalDebt: 116700000; periodEndShares: 70914767

revenue: 953900000; averageDilutedShares: 70750239; totalDebt: 154800000; periodEndShares: 70728404

revenue: 1045900000; averageDilutedShares: 70647469; totalDebt: 142900000; periodEndShares: 70669535

revenue: 891700000; averageDilutedShares: 71068481; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70631525

revenue: 862300000; averageDilutedShares: 63660018; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70550922

revenue: 883300000; averageDilutedShares: 63477949; 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":37200000,"capex":{"accession":"0001802974-25-000048","end":"2025-10-31","filed":"2025-12-18","form":"10-K","start":"2024-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-25-000048","end":"2025-10-31","filed":"2025-12-18","form":"10-K","start":"2024-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1391200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"netIncome":{"value":40500000,"tag":"ProfitLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"operatingIncome":{"value":65200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingAssets":{"value":971500000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingCurrentLiabilities":{"value":149100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingCapitalEmployed":{"value":822400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":547300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingTotalEquity":{"value":577100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingCash":{"value":58000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingBorrowings":{"value":116700000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":110700000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":3000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":635800000,"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":983000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCurrentLiabilities":{"value":134500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCapitalEmployed":{"value":848500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":587300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingTotalEquity":{"value":619900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCash":{"value":64800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingBorrowings":{"value":100300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":92800000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":4500000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":655400000,"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":37700000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"pretaxIncome":{"value":61900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"effectiveTaxRate":{"value":0.345718901453958,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":42659127.62520194,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":645600000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":835450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6739505462909716; cashConversion: 91.85185185185185; roce: 7.804177389430846

Calculation inputs: {"original":{"fcfTotal":{"value":61200000,"capex":{"accession":"0001802974-25-000048","end":"2024-10-31","filed":"2025-12-18","form":"10-K","start":"2023-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-25-000048","end":"2024-10-31","filed":"2025-12-18","form":"10-K","start":"2023-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1234700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"netIncome":{"value":41800000,"tag":"ProfitLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"operatingIncome":{"value":65700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingAssets":{"value":914800000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingCurrentLiabilities":{"value":97500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingCapitalEmployed":{"value":817300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":503600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingTotalEquity":{"value":528300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingCash":{"value":42900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingBorrowings":{"value":154800000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":3400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":148600000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":2800000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":971500000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCurrentLiabilities":{"value":149100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCapitalEmployed":{"value":822400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":547300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingTotalEquity":{"value":577100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCash":{"value":58000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingBorrowings":{"value":116700000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":110700000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K","reportedValue":3000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":635800000,"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":36700000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"pretaxIncome":{"value":60400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"effectiveTaxRate":{"value":0.3079470198675497,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":45467880.794701986,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":819850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":45467880.794701986,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":65700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"effectiveTaxRate":{"value":0.3079470198675497,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":18600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"pretaxIncome":{"value":60400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"averageInvestedCapital":{"value":638000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":640200000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":154800000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":3400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":148600000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":2800000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":528300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingCash":{"value":42900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingInvestedCapital":{"value":635800000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":116700000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":110700000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":3000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":577100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingCash":{"value":58000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"}}}}; fcfMargin: 4.956669636348911; cashConversion: 146.41148325358853; roce: 8.013661035555284

Calculation inputs: {"original":{"fcfTotal":{"value":-20600000,"capex":{"accession":"0001802974-25-000048","end":"2023-10-31","filed":"2025-12-18","form":"10-K","start":"2022-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-25-000048","end":"2023-10-31","filed":"2025-12-18","form":"10-K","start":"2022-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":953900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"netIncome":{"value":-3100000,"tag":"ProfitLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"operatingIncome":{"value":6900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingAssets":{"value":879500000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"openingCurrentLiabilities":{"value":101700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"openingCapitalEmployed":{"value":777800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":502100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"openingTotalEquity":{"value":522900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"openingCash":{"value":52800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingBorrowings":{"value":142900000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K","reportedValue":3500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K","reportedValue":136900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K","reportedValue":2500000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":914800000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingCurrentLiabilities":{"value":97500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingCapitalEmployed":{"value":817300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":503600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingTotalEquity":{"value":528300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCash":{"value":42900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingBorrowings":{"value":154800000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":3400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":148600000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K","reportedValue":2800000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-2800000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"pretaxIncome":{"value":-900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":797550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.1595555089632037; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.865149520406244

Calculation inputs: {"original":{"fcfTotal":{"value":-26000000,"capex":{"accession":"0001802974-24-000053","end":"2022-10-31","filed":"2024-12-19","form":"10-K","start":"2021-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-24-000053","end":"2022-10-31","filed":"2024-12-19","form":"10-K","start":"2021-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1045900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"netIncome":{"value":-34900000,"tag":"ProfitLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"operatingIncome":{"value":-37200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingAssets":{"value":873500000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"openingCurrentLiabilities":{"value":89200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"openingCapitalEmployed":{"value":784300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":534200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"openingTotalEquity":{"value":534200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"openingCash":{"value":84500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":879500000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"closingCurrentLiabilities":{"value":101700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"closingCapitalEmployed":{"value":777800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":502100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"closingTotalEquity":{"value":522900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2025-12-18","accession":"0001802974-25-000048","form":"10-K"},"closingCash":{"value":52800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingBorrowings":{"value":142900000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K","reportedValue":3500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K","reportedValue":136900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K","reportedValue":2500000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-34600000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"pretaxIncome":{"value":-31200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":781050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.485897313318673; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.762819281736125

Calculation inputs: {"original":{"fcfTotal":{"value":-26400000,"capex":{"accession":"0001802974-23-000037","end":"2021-10-31","filed":"2023-12-21","form":"10-K","start":"2020-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-23-000037","end":"2021-10-31","filed":"2023-12-21","form":"10-K","start":"2020-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":891700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"netIncome":{"value":44900000,"tag":"ProfitLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"operatingIncome":{"value":60900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"openingAssets":{"value":777300000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"openingCurrentLiabilities":{"value":77900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"openingCapitalEmployed":{"value":699400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":473500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"openingTotalEquity":{"value":473500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"openingCash":{"value":124000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":873500000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"closingCurrentLiabilities":{"value":89200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"closingCapitalEmployed":{"value":784300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":534200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"closingTotalEquity":{"value":534200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2024-12-19","accession":"0001802974-24-000053","form":"10-K"},"closingCash":{"value":84500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":44900000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"pretaxIncome":{"value":66000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"effectiveTaxRate":{"value":0.3196969696969697,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":41430454.54545455,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":741850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.960636985533251; cashConversion: -58.797327394209354; roce: 8.209206712947362

Calculation inputs: {"original":{"fcfTotal":{"value":11600000,"capex":{"accession":"0001802974-22-000050","end":"2020-10-31","filed":"2022-12-22","form":"10-K","start":"2019-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-22-000050","end":"2020-10-31","filed":"2022-12-22","form":"10-K","start":"2019-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":862300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"netIncome":{"value":28800000,"tag":"ProfitLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"operatingIncome":{"value":68400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-10-31"},"openingParentEquity":{"value":379000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","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":64000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":777300000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"closingCurrentLiabilities":{"value":77900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"closingCapitalEmployed":{"value":699400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":473500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"closingTotalEquity":{"value":473500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2023-12-21","accession":"0001802974-23-000037","form":"10-K"},"closingCash":{"value":124000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":28800000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"pretaxIncome":{"value":43800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","form":"10-K"},"effectiveTaxRate":{"value":0.3424657534246575,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":44975342.46575342,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.34523947582048; cashConversion: 40.27777777777778; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":62900000,"capex":{"accession":"0001802974-21-000049","end":"2019-10-31","filed":"2021-12-22","form":"10-K","start":"2018-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001802974-21-000049","end":"2019-10-31","filed":"2021-12-22","form":"10-K","start":"2018-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":883300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":106500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-10-31"},"openingParentEquity":{"value":313500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2019-10-31"},"closingParentEquity":{"value":379000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2022-12-22","accession":"0001802974-22-000050","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":64000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":71700000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","form":"10-K"},"pretaxIncome":{"value":96000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-22","accession":"0001802974-21-000049","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.121023434846598; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-10-31

revenue: 1391200000; operatingIncome: 65200000; netIncome: 40500000

revenue: 1234700000; operatingIncome: 65700000; netIncome: 41800000

revenue: 953900000; operatingIncome: 6900000; netIncome: -3100000

revenue: 1045900000; operatingIncome: -37200000; netIncome: -34900000

revenue: 891700000; operatingIncome: 60900000; netIncome: 44900000

revenue: 862300000; operatingIncome: 68400000; netIncome: 28800000

revenue: 883300000; operatingIncome: 106500000; netIncome: Consolidated income including noncontrolling interests is not confirmed