BRADY CORP (BRC)

revenue: 1661565000; averageDilutedShares: 47750000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1513605000; averageDilutedShares: 48092000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1341393000; averageDilutedShares: 48496000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1331863000; averageDilutedShares: 49869000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1302062000; averageDilutedShares: 51651000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1144698000; averageDilutedShares: 52409000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1081299000; averageDilutedShares: 53231000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1160645000; averageDilutedShares: 53323000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1173851000; averageDilutedShares: 52524000; totalDebt: 52618000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1113316000; averageDilutedShares: 51956000; totalDebt: 107764000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 50769000; totalDebt: 216910000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 51383000; totalDebt: 253699000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 51866000; totalDebt: 263232000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 51330000; totalDebt: 262414000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 52821000; totalDebt: 316208000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 53133000; totalDebt: 393178000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 52946000; totalDebt: 444204000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 52866000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":192654000,"capex":{"accession":"0000746598-26-000044","end":"2026-07-31","filed":"2026-09-03","form":"10-K","start":"2025-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-26-000044","end":"2026-07-31","filed":"2026-09-03","form":"10-K","start":"2025-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1661565000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"netIncome":{"value":205378000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"operatingIncome":{"value":263486000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingAssets":{"value":1734253000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingCurrentLiabilities":{"value":330332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingCapitalEmployed":{"value":1403921000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1192211000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingTotalEquity":{"value":1192211000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":542042000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingCash":{"value":174349000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","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 2025-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1851949000,"tag":"Assets","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCurrentLiabilities":{"value":355503000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCapitalEmployed":{"value":1496446000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1357562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingTotalEquity":{"value":1357562000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":494387000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCash":{"value":187149000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":205378000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":54037000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"pretaxIncome":{"value":259415000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"effectiveTaxRate":{"value":0.2083032978046759,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":208600997.27463716,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1450183500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.594731473038971; cashConversion: 93.80459445510229; roce: 18.169148938737752

Calculation inputs: {"original":{"fcfTotal":{"value":153619000,"capex":{"accession":"0000746598-26-000044","end":"2025-07-31","filed":"2026-09-03","form":"10-K","start":"2024-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-26-000044","end":"2025-07-31","filed":"2026-09-03","form":"10-K","start":"2024-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1513605000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"netIncome":{"value":189256000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"operatingIncome":{"value":236638000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingAssets":{"value":1515569000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingCurrentLiabilities":{"value":264682000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-07-31"},"openingParentEquity":{"value":1066658000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","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":448911000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"openingCash":{"value":250118000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1734253000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCurrentLiabilities":{"value":330332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCapitalEmployed":{"value":1403921000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1192211000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingTotalEquity":{"value":1192211000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":542042000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCash":{"value":174349000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":189256000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":47841000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"pretaxIncome":{"value":237097000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"effectiveTaxRate":{"value":0.20177817517724814,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":188889616.18240634,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":236638000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"averageCapitalEmployed":{"value":1327404000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1250887000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1515569000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"openingCurrentLiabilities":{"value":264682000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"closingCapitalEmployed":{"value":1403921000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1734253000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"closingCurrentLiabilities":{"value":330332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"}}}}; fcfMargin: 10.149213302017369; cashConversion: 81.16994969776388; roce: 17.827127234813215

Calculation inputs: {"original":{"fcfTotal":{"value":175182000,"capex":{"accession":"0000746598-26-000044","end":"2024-07-31","filed":"2026-09-03","form":"10-K","start":"2023-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-26-000044","end":"2024-07-31","filed":"2026-09-03","form":"10-K","start":"2023-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1341393000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"netIncome":{"value":197215000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"operatingIncome":{"value":243414000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"openingAssets":{"value":1389257000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"openingCurrentLiabilities":{"value":258036000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-07-31"},"openingParentEquity":{"value":990919000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","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":398338000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"openingCash":{"value":151532000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","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 2023-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1515569000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"closingCurrentLiabilities":{"value":264682000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-07-31"},"closingParentEquity":{"value":1066658000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","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":448911000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"closingCash":{"value":250118000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":197215000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":50626000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"pretaxIncome":{"value":247841000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"effectiveTaxRate":{"value":0.20426805895715397,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":193692294.69700333,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":243414000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"averageCapitalEmployed":{"value":1191054000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1131221000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1389257000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"openingCurrentLiabilities":{"value":258036000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"closingCapitalEmployed":{"value":1250887000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1515569000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"closingCurrentLiabilities":{"value":264682000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"}}}}; fcfMargin: 13.059707334092247; cashConversion: 88.82792891007276; roce: 20.436856767199473

Calculation inputs: {"original":{"fcfTotal":{"value":189923000,"capex":{"accession":"0000746598-25-000045","end":"2023-07-31","filed":"2025-09-04","form":"10-K","start":"2022-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-25-000045","end":"2023-07-31","filed":"2025-09-04","form":"10-K","start":"2022-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1331863000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"netIncome":{"value":174857000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"operatingIncome":{"value":225213000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"openingAssets":{"value":1367332000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"openingCurrentLiabilities":{"value":255174000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-07-31"},"openingParentEquity":{"value":911298000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","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":456034000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"openingCash":{"value":114069000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","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 2022-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1389257000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"closingCurrentLiabilities":{"value":258036000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-07-31"},"closingParentEquity":{"value":990919000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","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":398338000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"closingCash":{"value":151532000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","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 2023-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":174857000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":50839000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"pretaxIncome":{"value":225696000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":189923000,"capex":{"accession":"0000746598-25-000045","end":"2023-07-31","filed":"2025-09-04","form":"10-K","start":"2022-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-25-000045","end":"2023-07-31","filed":"2025-09-04","form":"10-K","start":"2022-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":174857000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"}},"roce":{"operatingIncome":{"value":225213000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"averageCapitalEmployed":{"value":1121689500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1112158000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1367332000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"openingCurrentLiabilities":{"value":255174000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"closingCapitalEmployed":{"value":1131221000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1389257000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"closingCurrentLiabilities":{"value":258036000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"}}}}; fcfMargin: 14.259950160038985; cashConversion: 108.61618350995386; roce: 20.07801624246282

Calculation inputs: {"original":{"fcfTotal":{"value":75311000,"capex":{"accession":"0000746598-24-000065","end":"2022-07-31","filed":"2024-09-06","form":"10-K","start":"2021-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-24-000065","end":"2022-07-31","filed":"2024-09-06","form":"10-K","start":"2021-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1302062000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"netIncome":{"value":149979000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"operatingIncome":{"value":193012000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"openingAssets":{"value":1377756000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"openingCurrentLiabilities":{"value":257584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-07-31"},"openingParentEquity":{"value":963028000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":414728000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"openingCash":{"value":147335000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1367332000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"closingCurrentLiabilities":{"value":255174000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-07-31"},"closingParentEquity":{"value":911298000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","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":456034000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"closingCash":{"value":114069000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","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 2022-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":149979000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2026-09-03","accession":"0000746598-26-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42001000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"pretaxIncome":{"value":191980000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":75311000,"capex":{"accession":"0000746598-24-000065","end":"2022-07-31","filed":"2024-09-06","form":"10-K","start":"2021-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-24-000065","end":"2022-07-31","filed":"2024-09-06","form":"10-K","start":"2021-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":149979000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-06","accession":"0000746598-24-000065","form":"10-K"}},"roce":{"operatingIncome":{"value":193012000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"averageCapitalEmployed":{"value":1116165000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1120172000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1377756000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"openingCurrentLiabilities":{"value":257584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"closingCapitalEmployed":{"value":1112158000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1367332000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"closingCurrentLiabilities":{"value":255174000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"}}}}; fcfMargin: 5.7839795647211885; cashConversion: 50.214363344201516; roce: 17.292425403054207

Calculation inputs: {"original":{"fcfTotal":{"value":178476000,"capex":{"accession":"0000746598-23-000058","end":"2021-07-31","filed":"2023-09-05","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-23-000058","end":"2021-07-31","filed":"2023-09-05","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1144698000,"tag":"Revenues","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"netIncome":{"value":129659000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"operatingIncome":{"value":167127000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"openingAssets":{"value":1142466000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"openingCurrentLiabilities":{"value":185888000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-07-31"},"openingParentEquity":{"value":752112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":279394000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"openingCash":{"value":217643000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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 2020-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1377756000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"},"closingCurrentLiabilities":{"value":257584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-07-31"},"closingParentEquity":{"value":963028000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":414728000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"closingCash":{"value":147335000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":129659000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2025-09-04","accession":"0000746598-25-000045","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":35610000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","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":{"fcfTotal":{"value":178476000,"capex":{"accession":"0000746598-23-000058","end":"2021-07-31","filed":"2023-09-05","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-23-000058","end":"2021-07-31","filed":"2023-09-05","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1144698000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":178476000,"capex":{"accession":"0000746598-23-000058","end":"2021-07-31","filed":"2023-09-05","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-23-000058","end":"2021-07-31","filed":"2023-09-05","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":129659000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-05","accession":"0000746598-23-000058","form":"10-K"}},"roce":{"operatingIncome":{"value":167127000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"averageCapitalEmployed":{"value":1038375000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":956578000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1142466000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"openingCurrentLiabilities":{"value":185888000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"closingCapitalEmployed":{"value":1120172000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1377756000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"closingCurrentLiabilities":{"value":257584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"}}}}; fcfMargin: 15.591535933495123; cashConversion: 137.65029808960426; roce: 16.095052365474903

Calculation inputs: {"original":{"fcfTotal":{"value":113700000,"capex":{"accession":"0000746598-22-000067","end":"2020-07-31","filed":"2022-09-01","form":"10-K","start":"2019-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-22-000067","end":"2020-07-31","filed":"2022-09-01","form":"10-K","start":"2019-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1081299000,"tag":"Revenues","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"netIncome":{"value":112369000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"operatingIncome":{"value":138023000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"openingAssets":{"value":1157308000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"openingCurrentLiabilities":{"value":241945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-07-31"},"openingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":306534000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"openingCash":{"value":279072000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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 2019-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1142466000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"closingCurrentLiabilities":{"value":185888000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-07-31"},"closingParentEquity":{"value":752112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":279394000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"closingCash":{"value":217643000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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 2020-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":112369000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28321000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":{"fcfTotal":{"value":113700000,"capex":{"accession":"0000746598-22-000067","end":"2020-07-31","filed":"2022-09-01","form":"10-K","start":"2019-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-22-000067","end":"2020-07-31","filed":"2022-09-01","form":"10-K","start":"2019-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1081299000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","form":"10-K"}},"roce":{"operatingIncome":{"value":138023000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"averageCapitalEmployed":{"value":935970500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":915363000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1157308000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"openingCurrentLiabilities":{"value":241945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"closingCapitalEmployed":{"value":956578000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1142466000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"closingCurrentLiabilities":{"value":185888000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"}}}}; fcfMargin: 10.515130412587084; cashConversion: 101.18449038435868; roce: 14.74651177574507

Calculation inputs: {"original":{"fcfTotal":{"value":129386000,"capex":{"accession":"0000746598-21-000102","end":"2019-07-31","filed":"2021-09-02","form":"10-K","start":"2018-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-21-000102","end":"2019-07-31","filed":"2021-09-02","form":"10-K","start":"2018-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1160645000,"tag":"Revenues","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"netIncome":{"value":131258000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"operatingIncome":{"value":162428000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"openingAssets":{"value":1056931000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"openingCurrentLiabilities":{"value":190927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-07-31"},"openingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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":304819000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"openingCash":{"value":181427000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"openingBorrowings":{"value":52618000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1157308000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"closingCurrentLiabilities":{"value":241945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-07-31"},"closingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-09-01","accession":"0000746598-22-000067","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":306534000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"closingCash":{"value":279072000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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 2019-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":131258000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33386000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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":{"fcfTotal":{"value":129386000,"capex":{"accession":"0000746598-21-000102","end":"2019-07-31","filed":"2021-09-02","form":"10-K","start":"2018-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-21-000102","end":"2019-07-31","filed":"2021-09-02","form":"10-K","start":"2018-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1160645000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"}},"roce":{"operatingIncome":{"value":162428000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"averageCapitalEmployed":{"value":890683500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":866004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1056931000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"openingCurrentLiabilities":{"value":190927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"closingCapitalEmployed":{"value":915363000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1157308000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"closingCurrentLiabilities":{"value":241945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"}}}}; fcfMargin: 11.147766974397856; cashConversion: 98.57380121592588; roce: 18.23633198549204

Calculation inputs: {"original":{"fcfTotal":{"value":121265000,"capex":{"accession":"0000746598-20-000097","end":"2018-07-31","filed":"2020-09-16","form":"10-K","start":"2017-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-20-000097","end":"2018-07-31","filed":"2020-09-16","form":"10-K","start":"2017-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1173851000,"tag":"Revenues","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"netIncome":{"value":91060000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"operatingIncome":{"value":152696000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"openingAssets":{"value":1050223000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"openingCurrentLiabilities":{"value":187198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-07-31"},"openingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","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":350083000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"openingCash":{"value":133944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"openingBorrowings":{"value":107764000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1056931000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"closingCurrentLiabilities":{"value":190927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-07-31"},"closingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","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":304819000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"closingCash":{"value":181427000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-09-02","accession":"0000746598-21-000102","form":"10-K"},"closingBorrowings":{"value":52618000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":91060000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60955000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":152696000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"averageCapitalEmployed":{"value":864514500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":863025000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1050223000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"openingCurrentLiabilities":{"value":187198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"closingCapitalEmployed":{"value":866004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1056931000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"closingCurrentLiabilities":{"value":190927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"}}}}; fcfMargin: 10.330527468988825; cashConversion: 133.1704370744564; roce: 17.662630297120522

Calculation inputs: {"original":{"fcfTotal":{"value":128865000,"capex":{"accession":"0000746598-19-000128","end":"2017-07-31","filed":"2019-09-06","form":"10-K","start":"2016-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-19-000128","end":"2017-07-31","filed":"2019-09-06","form":"10-K","start":"2016-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1113316000,"tag":"Revenues","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"netIncome":{"value":95645000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"operatingIncome":{"value":131015000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"openingAssets":{"value":1043964000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"openingCurrentLiabilities":{"value":166727000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-07-31"},"openingParentEquity":{"value":603598000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","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":440366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"openingCash":{"value":141228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"openingBorrowings":{"value":216910000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1050223000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"closingCurrentLiabilities":{"value":187198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-07-31"},"closingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","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":350083000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"closingCash":{"value":133944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-16","accession":"0000746598-20-000097","form":"10-K"},"closingBorrowings":{"value":107764000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":95645000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30987000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":131015000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"averageCapitalEmployed":{"value":870131000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":877237000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1043964000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"openingCurrentLiabilities":{"value":166727000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"closingCapitalEmployed":{"value":863025000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1050223000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"closingCurrentLiabilities":{"value":187198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"}},"roic":{"nopat":{"value":98955474.72202918,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":131015000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"effectiveTaxRate":{"value":0.24470118137595553,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":30987000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"pretaxIncome":{"value":126632000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000746598-17-000082"},"domesticPretaxIncome":{"value":43561000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"foreignPretaxIncome":{"value":83071000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"averageInvestedCapital":{"value":676620000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":679280000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":216910000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":603598000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":603598000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"openingAssets":{"value":1043964000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"openingLiabilities":{"value":440366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"openingCash":{"value":141228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingInvestedCapital":{"value":673960000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":107764000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":700140000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":700140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingAssets":{"value":1050223000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingLiabilities":{"value":350083000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingCash":{"value":133944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]}}}}; fcfMargin: 11.574880806527526; cashConversion: 134.7326049453709; roce: 15.056928209660384

Calculation inputs: {"original":{"fcfTotal":{"value":121836000,"capex":{"accession":"0000746598-18-000086","end":"2016-07-31","filed":"2018-09-13","form":"10-K","start":"2015-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-18-000086","end":"2016-07-31","filed":"2018-09-13","form":"10-K","start":"2015-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":80110000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"operatingIncome":{"value":117878000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"openingAssets":{"value":1062897000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"openingCurrentLiabilities":{"value":208992000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-07-31"},"openingParentEquity":{"value":587688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","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":475209000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"openingCash":{"value":114492000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"openingBorrowings":{"value":253699000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1043964000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"closingCurrentLiabilities":{"value":166727000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-07-31"},"closingParentEquity":{"value":603598000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","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":440366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"closingCash":{"value":141228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-06","accession":"0000746598-19-000128","form":"10-K"},"closingBorrowings":{"value":216910000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":80110000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":29235000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":117878000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"averageCapitalEmployed":{"value":865571000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":853905000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1062897000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"openingCurrentLiabilities":{"value":208992000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"closingCapitalEmployed":{"value":877237000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1043964000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"closingCurrentLiabilities":{"value":166727000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"}},"roic":{"nopat":{"value":86361576.47811972,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":117878000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"effectiveTaxRate":{"value":0.26736476290639716,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":29235000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"pretaxIncome":{"value":109345000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000746598-16-000273"},"domesticPretaxIncome":{"value":61349000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"foreignPretaxIncome":{"value":47996000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"averageInvestedCapital":{"value":703087500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":726895000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":253699000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":587688000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":587688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"openingAssets":{"value":1062897000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"openingLiabilities":{"value":475209000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"openingCash":{"value":114492000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingInvestedCapital":{"value":679280000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":216910000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":603598000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":603598000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingAssets":{"value":1043964000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingLiabilities":{"value":440366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]},"closingCash":{"value":141228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000746598.json"},{"container":"original_companyfacts","file":"CIK0000746598.json","sha256":"5ead5cc9efdcffd7dbf3a09b3901fcfe576b9ec592261de16357498a88305ebc"}]}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 152.0858819123705; roce: 13.618524650202005

Calculation inputs: {"original":{"fcfTotal":{"value":66675000,"capex":{"accession":"0000746598-17-000082","end":"2015-07-31","filed":"2017-09-13","form":"10-K","start":"2014-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-17-000082","end":"2015-07-31","filed":"2017-09-13","form":"10-K","start":"2014-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":2987000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"operatingIncome":{"value":35306000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"openingAssets":{"value":1253665000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"openingCurrentLiabilities":{"value":291945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-07-31"},"openingParentEquity":{"value":733076000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","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":520589000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"openingCash":{"value":81834000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"openingBorrowings":{"value":263232000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1062897000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"closingCurrentLiabilities":{"value":208992000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-07-31"},"closingParentEquity":{"value":587688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","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":475209000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"closingCash":{"value":114492000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-13","accession":"0000746598-18-000086","form":"10-K"},"closingBorrowings":{"value":253699000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2987000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20093000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","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: 2232.172748577168; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":50022000,"capex":{"accession":"0000746598-16-000273","end":"2014-07-31","filed":"2016-09-15","form":"10-K","start":"2013-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-16-000273","end":"2014-07-31","filed":"2016-09-15","form":"10-K","start":"2013-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-45968000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"operatingIncome":{"value":-41211000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"openingAssets":{"value":1438683000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"openingCurrentLiabilities":{"value":323497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-07-31"},"openingParentEquity":{"value":830797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","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":607886000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"openingCash":{"value":91058000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"openingBorrowings":{"value":262414000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K","reportedValue":201150000}],"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 2013-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1253665000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"closingCurrentLiabilities":{"value":291945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-07-31"},"closingParentEquity":{"value":733076000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","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":520589000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"closingCash":{"value":81834000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-13","accession":"0000746598-17-000082","form":"10-K"},"closingBorrowings":{"value":263232000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-45968000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-4963000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-41211000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"averageCapitalEmployed":{"value":1038453000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1115186000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1438683000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"openingCurrentLiabilities":{"value":323497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"closingCapitalEmployed":{"value":961720000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1253665000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"closingCurrentLiabilities":{"value":291945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.968499296549772

Calculation inputs: {"original":{"fcfTotal":{"value":107816000,"capex":{"accession":"0000746598-15-000132","end":"2013-07-31","filed":"2015-09-21","form":"10-K","start":"2012-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-15-000132","end":"2013-07-31","filed":"2015-09-21","form":"10-K","start":"2012-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-154535000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"operatingIncome":{"value":-82556000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"openingAssets":{"value":1607719000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"openingCurrentLiabilities":{"value":267018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31"},"openingParentEquity":{"value":1009353000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","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":598366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"openingCash":{"value":305900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"openingBorrowings":{"value":316208000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K","reportedValue":254944000}],"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 2012-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1438683000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"closingCurrentLiabilities":{"value":323497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-07-31"},"closingParentEquity":{"value":830797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","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":607886000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"closingCash":{"value":91058000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-09-15","accession":"0000746598-16-000273","form":"10-K"},"closingBorrowings":{"value":262414000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K","reportedValue":201150000}],"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 2013-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-154535000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42583000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","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: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":120558000,"capex":{"accession":"0000746598-14-000167","end":"2012-07-31","filed":"2014-09-29","form":"10-K","start":"2011-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-14-000167","end":"2012-07-31","filed":"2014-09-29","form":"10-K","start":"2011-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":285676000,"tag":"ProfitLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"operatingIncome":{"value":157663000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"openingAssets":{"value":1861505000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"openingCurrentLiabilities":{"value":301881000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31"},"openingParentEquity":{"value":1156192000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","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":705313000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"openingCash":{"value":389971000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"openingBorrowings":{"value":393178000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K","reportedValue":331914000}],"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 2011-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1607719000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"closingCurrentLiabilities":{"value":267018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31"},"closingParentEquity":{"value":1009353000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","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":598366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"closingCash":{"value":305900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-21","accession":"0000746598-15-000132","form":"10-K"},"closingBorrowings":{"value":316208000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K","reportedValue":254944000}],"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 2012-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-17911000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":37162000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","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":120558000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"}},"netIncome":{"value":285676000,"tag":"ProfitLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 42.200954927960346; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":146818000,"capex":{"accession":"0000746598-13-000223","end":"2011-07-31","filed":"2013-09-30","form":"10-K","start":"2010-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000746598-13-000223","end":"2011-07-31","filed":"2013-09-30","form":"10-K","start":"2010-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":291926000,"tag":"ProfitLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"operatingIncome":{"value":145759000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"openingAssets":{"value":1746531000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"openingCurrentLiabilities":{"value":293788000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31"},"openingParentEquity":{"value":1005027000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","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":741504000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"openingCash":{"value":314840000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"openingBorrowings":{"value":444204000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K","reportedValue":382940000}],"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 2010-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1861505000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"closingCurrentLiabilities":{"value":301881000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31"},"closingParentEquity":{"value":1156192000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","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":705313000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"closingCash":{"value":389971000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-09-29","accession":"0000746598-14-000167","form":"10-K"},"closingBorrowings":{"value":393178000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K","reportedValue":331914000}],"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 2011-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":108652000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":35406000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","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":146818000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"}},"netIncome":{"value":291926000,"tag":"ProfitLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 50.29288244281085; 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 2010-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":138942000,"capex":{"accession":"0001193125-12-406801","end":"2010-07-31","filed":"2012-09-27","form":"10-K","start":"2009-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-406801","end":"2010-07-31","filed":"2012-09-27","form":"10-K","start":"2009-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":266459000,"tag":"ProfitLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"operatingIncome":{"value":129456000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"openingAssets":{"value":1583267000,"tag":"Assets","unit":"USD","start":null,"end":"2009-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":188156000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","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 2009-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1746531000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"closingCurrentLiabilities":{"value":293788000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31"},"closingParentEquity":{"value":1005027000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","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":741504000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"closingCash":{"value":314840000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-30","accession":"0000746598-13-000223","form":"10-K"},"closingBorrowings":{"value":444204000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K","reportedValue":61264000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K","reportedValue":382940000}],"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 2010-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":81956000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27446000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","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: 52.14385702866107; 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 2009-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":102618000,"capex":{"accession":"0000950123-11-087053","end":"2009-07-31","filed":"2011-09-27","form":"10-K","start":"2008-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-11-087053","end":"2009-07-31","filed":"2011-09-27","form":"10-K","start":"2008-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":70122000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"operatingIncome":{"value":120373000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","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 2008-07-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":258355000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","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 2008-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1583267000,"tag":"Assets","unit":"USD","start":null,"end":"2009-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":188156000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-27","accession":"0001193125-12-406801","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 2009-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":70122000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27150000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000950123-11-087053","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: 146.34208950115513; 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 2008-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31

revenue: 1661565000; operatingIncome: 263486000; netIncome: 205378000

revenue: 1513605000; operatingIncome: 236638000; netIncome: 189256000

revenue: 1341393000; operatingIncome: 243414000; netIncome: 197215000

revenue: 1331863000; operatingIncome: 225213000; netIncome: 174857000

revenue: 1302062000; operatingIncome: 193012000; netIncome: 149979000

revenue: 1144698000; operatingIncome: 167127000; netIncome: 129659000

revenue: 1081299000; operatingIncome: 138023000; netIncome: 112369000

revenue: 1160645000; operatingIncome: 162428000; netIncome: 131258000

revenue: 1173851000; operatingIncome: 152696000; netIncome: 91060000

revenue: 1113316000; operatingIncome: 131015000; netIncome: 95645000

revenue: No unambiguous matching annual USD fact; operatingIncome: 117878000; netIncome: 80110000

revenue: No unambiguous matching annual USD fact; operatingIncome: 35306000; netIncome: 2987000

revenue: No unambiguous matching annual USD fact; operatingIncome: -41211000; netIncome: -45968000

revenue: No unambiguous matching annual USD fact; operatingIncome: -82556000; netIncome: -154535000

revenue: No unambiguous matching annual USD fact; operatingIncome: 157663000; netIncome: 285676000

revenue: No unambiguous matching annual USD fact; operatingIncome: 145759000; netIncome: 291926000

revenue: No unambiguous matching annual USD fact; operatingIncome: 129456000; netIncome: 266459000

revenue: No unambiguous matching annual USD fact; operatingIncome: 120373000; netIncome: 70122000