BROWN FORMAN CORP (BF-A)

revenue: 5082000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 2502000000; periodEndShares: Ambiguous share-class allocation

revenue: 5056000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: Conflicting short-term borrowing and commercial-paper scopes; periodEndShares: Ambiguous share-class allocation

revenue: 5328000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: Conflicting short-term borrowing and commercial-paper scopes; periodEndShares: Ambiguous share-class allocation

revenue: 5372000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 2913000000; periodEndShares: Ambiguous share-class allocation

revenue: 5081000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 2269000000; periodEndShares: Ambiguous share-class allocation

revenue: 4526000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 2559000000; periodEndShares: Ambiguous share-class allocation

revenue: 4306000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 4276000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 4201000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: Borrowing components do not come from the same filing; periodEndShares: Ambiguous share-class allocation

revenue: 3857000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 2149000000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 1501000000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 1183000000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 1005000000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 1002000000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 510000000; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: Borrowing components do not come from the same filing; periodEndShares: Ambiguous share-class allocation

revenue: No unambiguous matching annual USD fact; averageDilutedShares: Ambiguous share-class allocation; totalDebt: 699000000; periodEndShares: Ambiguous share-class allocation

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

Calculation inputs: {"original":{"fcfTotal":{"value":893000000,"capex":{"accession":"0000014693-26-000024","end":"2026-04-30","filed":"2026-06-12","form":"10-K","start":"2025-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-26-000024","end":"2026-04-30","filed":"2026-06-12","form":"10-K","start":"2025-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5082000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"netIncome":{"value":715000000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"operatingIncome":{"value":1001000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingAssets":{"value":8086000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingCurrentLiabilities":{"value":1080000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingCapitalEmployed":{"value":7006000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3993000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingTotalEquity":{"value":3993000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":4093000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingCash":{"value":444000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Conflicting short-term borrowing and commercial-paper scopes"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-04-30"},"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":7894000000,"tag":"Assets","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingCurrentLiabilities":{"value":1232000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingCapitalEmployed":{"value":6662000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4020000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingTotalEquity":{"value":4020000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3874000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingCash":{"value":308000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingBorrowings":{"value":2502000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K","reportedValue":351000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K","reportedValue":2083000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K","reportedValue":68000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":6214000000,"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":715000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"incomeTaxExpense":{"value":170000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"pretaxIncome":{"value":885000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"effectiveTaxRate":{"value":0.192090395480226,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":808717514.1242938,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6834000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.57182211727666; cashConversion: 124.8951048951049; roce: 14.647351477904595

Calculation inputs: {"original":{"fcfTotal":{"value":431000000,"capex":{"accession":"0000014693-26-000024","end":"2025-04-30","filed":"2026-06-12","form":"10-K","start":"2024-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-26-000024","end":"2025-04-30","filed":"2026-06-12","form":"10-K","start":"2024-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5056000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"netIncome":{"value":869000000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"operatingIncome":{"value":1107000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingAssets":{"value":8166000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"openingCurrentLiabilities":{"value":1559000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"openingCapitalEmployed":{"value":6607000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3517000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","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":4649000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"openingCash":{"value":446000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Conflicting short-term borrowing and commercial-paper scopes"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-04-30"},"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":8086000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingCurrentLiabilities":{"value":1080000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingCapitalEmployed":{"value":7006000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3993000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingTotalEquity":{"value":3993000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":4093000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingCash":{"value":444000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Conflicting short-term borrowing and commercial-paper scopes"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-04-30"},"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":869000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"incomeTaxExpense":{"value":212000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"pretaxIncome":{"value":1081000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"effectiveTaxRate":{"value":0.19611470860314523,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":889901017.5763183,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6806500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.524525316455696; cashConversion: 49.59723820483315; roce: 16.263865422757657

Calculation inputs: {"original":{"fcfTotal":{"value":419000000,"capex":{"accession":"0000014693-26-000024","end":"2024-04-30","filed":"2026-06-12","form":"10-K","start":"2023-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-26-000024","end":"2024-04-30","filed":"2026-06-12","form":"10-K","start":"2023-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5328000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"netIncome":{"value":1024000000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"operatingIncome":{"value":1414000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"openingAssets":{"value":7777000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"openingCurrentLiabilities":{"value":1084000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"openingCapitalEmployed":{"value":6693000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3268000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","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":4509000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"openingCash":{"value":374000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"openingBorrowings":{"value":2913000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K","reportedValue":2678000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K","reportedValue":235000000}],"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 2023-04-30"},"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":8166000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"closingCurrentLiabilities":{"value":1559000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"closingCapitalEmployed":{"value":6607000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3517000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","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":4649000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"closingCash":{"value":446000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Conflicting short-term borrowing and commercial-paper scopes"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-04-30"},"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":1024000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"incomeTaxExpense":{"value":274000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"pretaxIncome":{"value":1298000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","form":"10-K"},"effectiveTaxRate":{"value":0.2110939907550077,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1115513097.0724192,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6650000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.8641141141141135; cashConversion: 40.91796875; roce: 21.263157894736842

Calculation inputs: {"original":{"fcfTotal":{"value":457000000,"capex":{"accession":"0000014693-25-000062","end":"2023-04-30","filed":"2025-06-13","form":"10-K","start":"2022-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-25-000062","end":"2023-04-30","filed":"2025-06-13","form":"10-K","start":"2022-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5372000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"netIncome":{"value":783000000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"operatingIncome":{"value":1127000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"openingAssets":{"value":6373000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingCurrentLiabilities":{"value":1034000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingCapitalEmployed":{"value":5339000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2737000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","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":3636000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingCash":{"value":868000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"openingBorrowings":{"value":2269000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":250000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":2019000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":0}],"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 2022-04-30"},"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":7777000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"closingCurrentLiabilities":{"value":1084000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"closingCapitalEmployed":{"value":6693000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3268000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-06-12","accession":"0000014693-26-000024","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":4509000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"closingCash":{"value":374000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"closingBorrowings":{"value":2913000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K","reportedValue":2678000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K","reportedValue":235000000}],"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 2023-04-30"},"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":783000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"incomeTaxExpense":{"value":234000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"pretaxIncome":{"value":1017000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","form":"10-K"},"effectiveTaxRate":{"value":0.23008849557522124,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":867690265.4867257,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6016000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":867690265.4867257,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1127000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"effectiveTaxRate":{"value":0.23008849557522124,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":234000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"pretaxIncome":{"value":1017000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"averageInvestedCapital":{"value":4972500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4138000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2269000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":250000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":2019000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2737000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":2737000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingAssets":{"value":6373000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingLiabilities":{"value":3636000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingCash":{"value":868000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingInvestedCapital":{"value":5807000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2913000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":2678000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":235000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":3268000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":3268000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingAssets":{"value":7777000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingLiabilities":{"value":4509000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingCash":{"value":374000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"}}}}; fcfMargin: 8.507073715562175; cashConversion: 58.36526181353767; roce: 18.73337765957447

Calculation inputs: {"original":{"fcfTotal":{"value":798000000,"capex":{"accession":"0000014693-24-000086","end":"2022-04-30","filed":"2024-06-14","form":"10-K","start":"2021-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-24-000086","end":"2022-04-30","filed":"2024-06-14","form":"10-K","start":"2021-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5081000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"netIncome":{"value":838000000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"operatingIncome":{"value":1204000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"openingAssets":{"value":6522000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingCurrentLiabilities":{"value":918000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingCapitalEmployed":{"value":5604000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2656000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","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":3866000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingCash":{"value":1150000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingBorrowings":{"value":2559000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":2354000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":205000000}],"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 2021-04-30"},"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":6373000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingCurrentLiabilities":{"value":1034000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingCapitalEmployed":{"value":5339000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2737000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-13","accession":"0000014693-25-000062","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":3636000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingCash":{"value":868000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"closingBorrowings":{"value":2269000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":250000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":2019000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K","reportedValue":0}],"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 2022-04-30"},"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":838000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"incomeTaxExpense":{"value":276000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"pretaxIncome":{"value":1114000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","form":"10-K"},"effectiveTaxRate":{"value":0.24775583482944344,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":905701974.8653501,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5471500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":905701974.8653501,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1204000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"effectiveTaxRate":{"value":0.24775583482944344,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":276000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"pretaxIncome":{"value":1114000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"averageInvestedCapital":{"value":4101500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4065000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2559000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":2354000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":205000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2656000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":2656000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingAssets":{"value":6522000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingLiabilities":{"value":3866000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingCash":{"value":1150000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingInvestedCapital":{"value":4138000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":2269000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":250000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":2019000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2737000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":2737000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingAssets":{"value":6373000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingLiabilities":{"value":3636000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingCash":{"value":868000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"}}}}; fcfMargin: 15.705569769730369; cashConversion: 95.22673031026252; roce: 22.0049346614274

Calculation inputs: {"original":{"fcfTotal":{"value":755000000,"capex":{"accession":"0000014693-23-000074","end":"2021-04-30","filed":"2023-06-16","form":"10-K","start":"2020-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-23-000074","end":"2021-04-30","filed":"2023-06-16","form":"10-K","start":"2020-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4526000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"netIncome":{"value":903000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"operatingIncome":{"value":1166000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"openingAssets":{"value":5766000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"openingCurrentLiabilities":{"value":880000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"openingCapitalEmployed":{"value":4886000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1975000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","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":3791000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"openingCash":{"value":675000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","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 2020-04-30"},"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":6522000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingCurrentLiabilities":{"value":918000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingCapitalEmployed":{"value":5604000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2656000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2024-06-14","accession":"0000014693-24-000086","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":3866000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"closingCash":{"value":1150000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"closingBorrowings":{"value":2559000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":2354000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K","reportedValue":205000000}],"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 2021-04-30"},"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":903000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":178000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"pretaxIncome":{"value":1081000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","form":"10-K"},"effectiveTaxRate":{"value":0.16466234967622573,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":974003700.2775208,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5245000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.681396376491385; cashConversion: 83.61018826135106; roce: 22.23069590085796

Calculation inputs: {"original":{"fcfTotal":{"value":611000000,"capex":{"accession":"0000014693-22-000069","end":"2020-04-30","filed":"2022-06-17","form":"10-K","start":"2019-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-22-000069","end":"2020-04-30","filed":"2022-06-17","form":"10-K","start":"2019-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4306000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"netIncome":{"value":827000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"operatingIncome":{"value":1091000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"openingAssets":{"value":5139000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"openingCurrentLiabilities":{"value":703000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"openingCapitalEmployed":{"value":4436000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1647000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","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":3492000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"openingCash":{"value":307000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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 2019-04-30"},"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":5766000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"closingCurrentLiabilities":{"value":880000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"closingCapitalEmployed":{"value":4886000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1975000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2023-06-16","accession":"0000014693-23-000074","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":3791000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"closingCash":{"value":675000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","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 2020-04-30"},"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":827000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":182000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"pretaxIncome":{"value":1009000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","form":"10-K"},"effectiveTaxRate":{"value":0.18037661050545095,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":894209117.938553,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4661000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.189503019043196; cashConversion: 73.88149939540509; roce: 23.406994207251664

Calculation inputs: {"original":{"fcfTotal":{"value":681000000,"capex":{"accession":"0000014693-21-000091","end":"2019-04-30","filed":"2021-06-21","form":"10-K","start":"2018-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-21-000091","end":"2019-04-30","filed":"2021-06-21","form":"10-K","start":"2018-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4276000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"netIncome":{"value":835000000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"operatingIncome":{"value":1144000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"openingAssets":{"value":4976000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"openingCurrentLiabilities":{"value":821000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"openingCapitalEmployed":{"value":4155000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1316000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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":3660000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"openingCash":{"value":239000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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 2018-04-30"},"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":5139000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"closingCurrentLiabilities":{"value":703000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"closingCapitalEmployed":{"value":4436000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1647000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2022-06-17","accession":"0000014693-22-000069","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":3492000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"closingCash":{"value":307000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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 2019-04-30"},"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":835000000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":207000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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":4295500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.926099158091676; cashConversion: 81.55688622754491; roce: 26.632522407170296

Calculation inputs: {"original":{"fcfTotal":{"value":526000000,"capex":{"accession":"0000014693-20-000070","end":"2018-04-30","filed":"2020-06-22","form":"10-K/A","start":"2017-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-20-000070","end":"2018-04-30","filed":"2020-06-22","form":"10-K/A","start":"2017-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4201000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"netIncome":{"value":717000000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"operatingIncome":{"value":1048000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"openingAssets":{"value":4625000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"openingCurrentLiabilities":{"value":970000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"openingCapitalEmployed":{"value":3655000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1370000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"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":3255000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"openingCash":{"value":182000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"openingBorrowings":{"value":2149000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K","reportedValue":249000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K","reportedValue":1689000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K","reportedValue":211000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-30"},"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":4976000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"closingCurrentLiabilities":{"value":821000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"closingCapitalEmployed":{"value":4155000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1316000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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":3660000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"closingCash":{"value":239000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-06-21","accession":"0000014693-21-000091","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 2018-04-30"},"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":717000000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":260000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"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":3905000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.520828374196618; cashConversion: 73.36122733612274; roce: 26.83738796414853

Calculation inputs: {"original":{"fcfTotal":{"value":544000000,"capex":{"accession":"0000014693-19-000099","end":"2017-04-30","filed":"2019-06-13","form":"10-K","start":"2016-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-19-000099","end":"2017-04-30","filed":"2019-06-13","form":"10-K","start":"2016-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3857000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"netIncome":{"value":669000000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"operatingIncome":{"value":1010000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"openingAssets":{"value":4183000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"openingCurrentLiabilities":{"value":791000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"openingCapitalEmployed":{"value":3392000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1562000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","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":2621000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"openingCash":{"value":263000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"openingBorrowings":{"value":1501000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K","reportedValue":1230000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K","reportedValue":271000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"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":4625000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"closingCurrentLiabilities":{"value":970000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"closingCapitalEmployed":{"value":3655000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1370000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"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":3255000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"closingCash":{"value":182000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-06-22","accession":"0000014693-20-000070","form":"10-K/A"},"closingBorrowings":{"value":2149000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K","reportedValue":249000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K","reportedValue":1689000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K","reportedValue":211000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-30"},"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":669000000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":264000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","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":3523500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.104226082447498; cashConversion: 81.31539611360239; roce: 28.664680005676175

Calculation inputs: {"original":{"fcfTotal":{"value":416000000,"capex":{"accession":"0000014693-18-000084","end":"2016-04-30","filed":"2018-06-13","form":"10-K","start":"2015-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-18-000084","end":"2016-04-30","filed":"2018-06-13","form":"10-K","start":"2015-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":1067000000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"operatingIncome":{"value":1533000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"openingAssets":{"value":4188000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"openingCurrentLiabilities":{"value":958000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"openingCapitalEmployed":{"value":3230000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1905000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","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":2283000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"openingCash":{"value":370000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"openingBorrowings":{"value":1183000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":250000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":743000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":190000000}],"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 2015-04-30"},"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":4183000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"closingCurrentLiabilities":{"value":791000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"closingCapitalEmployed":{"value":3392000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1562000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","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":2621000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"closingCash":{"value":263000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-13","accession":"0000014693-19-000099","form":"10-K"},"closingBorrowings":{"value":1501000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K","reportedValue":1230000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K","reportedValue":271000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"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":1067000000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":422000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","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":3311000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":1098529885.8294156,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1533000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"effectiveTaxRate":{"value":0.2834116856950974,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":422000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"pretaxIncome":{"value":1489000000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000014693-16-000160"},"domesticPretaxIncome":{"value":1184000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"foreignPretaxIncome":{"value":305000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"averageInvestedCapital":{"value":2759000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":2718000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1183000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":250000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":743000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":190000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1905000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":1905000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingAssets":{"value":4188000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingLiabilities":{"value":2283000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingCash":{"value":370000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingInvestedCapital":{"value":2800000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1501000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":1230000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":271000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1562000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":1562000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingAssets":{"value":4183000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingLiabilities":{"value":2621000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingCash":{"value":263000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 38.98781630740394; roce: 46.30021141649049

Calculation inputs: {"original":{"fcfTotal":{"value":488000000,"capex":{"accession":"0000014693-17-000119","end":"2015-04-30","filed":"2017-06-15","form":"10-K","start":"2014-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-17-000119","end":"2015-04-30","filed":"2017-06-15","form":"10-K","start":"2014-05-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":684000000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"operatingIncome":{"value":1027000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"openingAssets":{"value":4103000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"openingCurrentLiabilities":{"value":561000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"openingCapitalEmployed":{"value":3542000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2032000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","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":2071000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"openingCash":{"value":437000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"openingBorrowings":{"value":1005000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K","reportedValue":997000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K","reportedValue":8000000}],"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 2014-04-30"},"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":4188000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"closingCurrentLiabilities":{"value":958000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"closingCapitalEmployed":{"value":3230000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1905000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","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":2283000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"closingCash":{"value":370000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-13","accession":"0000014693-18-000084","form":"10-K"},"closingBorrowings":{"value":1183000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":250000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":743000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K","reportedValue":190000000}],"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 2015-04-30"},"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":684000000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":318000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","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":3386000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 71.34502923976608; roce: 30.33077377436503

Calculation inputs: {"original":{"fcfTotal":{"value":523000000,"capex":{"accession":"0000014693-16-000160","end":"2014-04-30","filed":"2016-06-16","form":"10-K","start":"2013-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-16-000160","end":"2014-04-30","filed":"2016-06-16","form":"10-K","start":"2013-05-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":659000000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"operatingIncome":{"value":971000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"openingAssets":{"value":3626000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"openingCurrentLiabilities":{"value":473000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"openingCapitalEmployed":{"value":3153000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1628000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","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":1998000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"openingCash":{"value":204000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"openingBorrowings":{"value":1002000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":2000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":997000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":3000000}],"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 2013-04-30"},"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":4103000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"closingCurrentLiabilities":{"value":561000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"closingCapitalEmployed":{"value":3542000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2032000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","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":2071000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"closingCash":{"value":437000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-15","accession":"0000014693-17-000119","form":"10-K"},"closingBorrowings":{"value":1005000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K","reportedValue":997000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K","reportedValue":8000000}],"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 2014-04-30"},"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":659000000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":288000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","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":3347500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":675701161.56283,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":971000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"effectiveTaxRate":{"value":0.3041182682154171,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":288000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"pretaxIncome":{"value":947000000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000014693-14-000014"},"domesticPretaxIncome":{"value":797000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"foreignPretaxIncome":{"value":150000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"averageInvestedCapital":{"value":2513000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":2426000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1002000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":2000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":997000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":3000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1628000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":1628000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingAssets":{"value":3626000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingLiabilities":{"value":1998000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingCash":{"value":204000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingInvestedCapital":{"value":2600000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1005000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":997000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":8000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2032000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":2032000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingAssets":{"value":4103000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingLiabilities":{"value":2071000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingCash":{"value":437000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 79.36267071320182; roce: 29.006721433905902

Calculation inputs: {"original":{"fcfTotal":{"value":442000000,"capex":{"accession":"0000014693-15-000014","end":"2013-04-30","filed":"2015-06-18","form":"10-K","start":"2012-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-15-000014","end":"2013-04-30","filed":"2015-06-18","form":"10-K","start":"2012-05-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":591000000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"operatingIncome":{"value":898000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"openingAssets":{"value":3477000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"openingCurrentLiabilities":{"value":404000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"openingCapitalEmployed":{"value":3073000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2069000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","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":1408000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"openingCash":{"value":338000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"openingBorrowings":{"value":510000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":503000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":4000000}],"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 2012-04-30"},"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":3626000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"closingCurrentLiabilities":{"value":473000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"closingCapitalEmployed":{"value":3153000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1628000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","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":1998000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"closingCash":{"value":204000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2016-06-16","accession":"0000014693-16-000160","form":"10-K"},"closingBorrowings":{"value":1002000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":2000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":997000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K","reportedValue":3000000}],"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 2013-04-30"},"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":591000000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":274000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","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":3113000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":613546820.8092486,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":898000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"effectiveTaxRate":{"value":0.31676300578034683,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":274000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"pretaxIncome":{"value":865000000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000014693-13-000038"},"domesticPretaxIncome":{"value":751000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"foreignPretaxIncome":{"value":114000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"averageInvestedCapital":{"value":2333500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":2241000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":510000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":3000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":503000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":4000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2069000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":2069000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingAssets":{"value":3477000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingLiabilities":{"value":1408000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingCash":{"value":338000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingInvestedCapital":{"value":2426000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1002000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":2000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":997000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":3000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1628000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":1628000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingAssets":{"value":3626000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingLiabilities":{"value":1998000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingCash":{"value":204000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 74.78849407783417; roce: 28.84677160295535

Calculation inputs: {"original":{"fcfTotal":{"value":458000000,"capex":{"accession":"0000014693-14-000014","end":"2012-04-30","filed":"2014-06-20","form":"10-K","start":"2011-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-14-000014","end":"2012-04-30","filed":"2014-06-20","form":"10-K","start":"2011-05-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":513000000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"operatingIncome":{"value":788000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"openingAssets":{"value":3712000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"openingCurrentLiabilities":{"value":707000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"openingCapitalEmployed":{"value":3005000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2060000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1652000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"openingCash":{"value":567000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","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 2011-04-30"},"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":3477000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"closingCurrentLiabilities":{"value":404000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"closingCapitalEmployed":{"value":3073000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2069000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","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":1408000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"closingCash":{"value":338000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2015-06-18","accession":"0000014693-15-000014","form":"10-K"},"closingBorrowings":{"value":510000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":503000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K","reportedValue":4000000}],"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 2012-04-30"},"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":513000000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":247000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","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":3039000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 89.27875243664717; roce: 25.92958209937479

Calculation inputs: {"original":{"fcfTotal":{"value":488000000,"capex":{"accession":"0000014693-13-000038","end":"2011-04-30","filed":"2013-06-27","form":"10-K","start":"2010-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-11-000044","end":"2011-04-30","filed":"2011-06-27","form":"10-K","start":"2010-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":572000000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"operatingIncome":{"value":855000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"openingAssets":{"value":3383000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"openingCurrentLiabilities":{"value":546000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"openingCapitalEmployed":{"value":2837000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1895000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","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":1488000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"openingCash":{"value":232000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"openingBorrowings":{"value":699000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":508000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":188000000}],"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 2010-04-30"},"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":3712000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"closingCurrentLiabilities":{"value":707000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"closingCapitalEmployed":{"value":3005000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2060000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1652000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"closingCash":{"value":567000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-20","accession":"0000014693-14-000014","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 2011-04-30"},"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":572000000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":257000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2921000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":589939686.3691194,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":855000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"effectiveTaxRate":{"value":0.3100120627261761,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":257000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"pretaxIncome":{"value":829000000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000014693-11-000044"},"domesticPretaxIncome":{"value":696000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"foreignPretaxIncome":{"value":133000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"averageInvestedCapital":{"value":2307000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":2362000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":699000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":3000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":508000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":188000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1895000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":1895000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingAssets":{"value":3383000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingLiabilities":{"value":1488000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"openingCash":{"value":232000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingInvestedCapital":{"value":2252000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":759000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":255000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":504000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2060000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":2060000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingAssets":{"value":3712000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingLiabilities":{"value":1652000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]},"closingCash":{"value":567000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000014693.json"},{"container":"original_companyfacts","file":"CIK0000014693.json","sha256":"76b1fe8562bab1287f4dca3cb17e464e6eb0c34c79e30fd519e2670f33220508"}]}},"cashConversion":{"fcfTotal":{"value":488000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"}},"netIncome":{"value":572000000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 85.3146853146853; roce: 29.270797672030124

Calculation inputs: {"original":{"fcfTotal":{"value":511000000,"capex":{"accession":"0001193125-12-285018","end":"2010-04-30","filed":"2012-06-27","form":"10-K","start":"2009-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-11-000044","end":"2010-04-30","filed":"2011-06-27","form":"10-K","start":"2009-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":449000000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"operatingIncome":{"value":710000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","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 2009-04-30"},"openingParentEquity":{"value":1816000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","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":340000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","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 2009-04-30"},"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":3383000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"closingCurrentLiabilities":{"value":546000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"closingCapitalEmployed":{"value":2837000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1895000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","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":1488000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"closingCash":{"value":232000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-30","filed":"2013-06-27","accession":"0000014693-13-000038","form":"10-K"},"closingBorrowings":{"value":699000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":508000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K","reportedValue":188000000}],"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 2010-04-30"},"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":449000000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":233000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","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":511000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"}},"netIncome":{"value":449000000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 113.80846325167037; 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 2009-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":442000000,"capex":{"accession":"0000014693-11-000044","end":"2009-04-30","filed":"2011-06-27","form":"10-K","start":"2008-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000014693-11-000044","end":"2009-04-30","filed":"2011-06-27","form":"10-K","start":"2008-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":435000000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"operatingIncome":{"value":661000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":119000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-04-30"},"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 2009-04-30"},"closingParentEquity":{"value":1816000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","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":340000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-04-30","filed":"2012-06-27","accession":"0001193125-12-285018","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 2009-04-30"},"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":435000000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":195000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-27","accession":"0000014693-11-000044","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 101.60919540229885; 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 2008-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-04-30

revenue: 5082000000; operatingIncome: 1001000000; netIncome: 715000000

revenue: 5056000000; operatingIncome: 1107000000; netIncome: 869000000

revenue: 5328000000; operatingIncome: 1414000000; netIncome: 1024000000

revenue: 5372000000; operatingIncome: 1127000000; netIncome: 783000000

revenue: 5081000000; operatingIncome: 1204000000; netIncome: 838000000

revenue: 4526000000; operatingIncome: 1166000000; netIncome: 903000000

revenue: 4306000000; operatingIncome: 1091000000; netIncome: 827000000

revenue: 4276000000; operatingIncome: 1144000000; netIncome: 835000000

revenue: 4201000000; operatingIncome: 1048000000; netIncome: 717000000

revenue: 3857000000; operatingIncome: 1010000000; netIncome: 669000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 1533000000; netIncome: 1067000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 1027000000; netIncome: 684000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 971000000; netIncome: 659000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 898000000; netIncome: 591000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 788000000; netIncome: 513000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 855000000; netIncome: 572000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 710000000; netIncome: 449000000

revenue: No unambiguous matching annual USD fact; operatingIncome: 661000000; netIncome: 435000000