COMTECH TELECOMMUNICATIONS CORP /DE/ (CMTL)

revenue: 499528000; averageDilutedShares: 29405000; 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: 540403000; averageDilutedShares: 28799000; 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: 549994000; averageDilutedShares: 28002000; 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: 486239000; averageDilutedShares: 26506000; 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: 581695000; averageDilutedShares: 25685000; 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: 616715000; averageDilutedShares: 24899000; 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: 671797000; averageDilutedShares: 24302000; 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: 570589000; averageDilutedShares: 24040000; 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: 550368000; averageDilutedShares: 23489000; 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: 411004000; averageDilutedShares: 16972000; 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: 307289000; averageDilutedShares: 16418000; 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: 347150000; averageDilutedShares: 20906000; 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: 319797000; averageDilutedShares: 23064000; 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: 425070000; averageDilutedShares: 25991000; 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: 612379000; averageDilutedShares: 32623000; 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: 778205000; averageDilutedShares: 34074000; 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: 586372000; averageDilutedShares: 29793000; 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":-16857000,"capex":{"accession":"0000023197-25-000080","end":"2025-07-31","filed":"2025-11-10","form":"10-K","start":"2024-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-25-000080","end":"2025-07-31","filed":"2025-11-10","form":"10-K","start":"2024-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":499528000,"tag":"Revenues","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"netIncome":{"value":-155302000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"operatingIncome":{"value":-139098000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingAssets":{"value":912434000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingCurrentLiabilities":{"value":183547000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingCapitalEmployed":{"value":728887000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":306253000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingTotalEquity":{"value":306253000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingCash":{"value":32433000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","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":740835000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCurrentLiabilities":{"value":158249000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCapitalEmployed":{"value":582586000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":104422000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingTotalEquity":{"value":104422000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCash":{"value":40019000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","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":-204251000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"incomeTaxExpense":{"value":-80000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"pretaxIncome":{"value":-155382000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":655736500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.374585608814721; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -21.212483977939307

Calculation inputs: {"original":{"fcfTotal":{"value":-67578000,"capex":{"accession":"0000023197-25-000080","end":"2024-07-31","filed":"2025-11-10","form":"10-K","start":"2023-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-25-000080","end":"2024-07-31","filed":"2025-11-10","form":"10-K","start":"2023-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":540403000,"tag":"Revenues","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"netIncome":{"value":-99985000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"operatingIncome":{"value":-79890000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingAssets":{"value":996237000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingCurrentLiabilities":{"value":211970000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","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":438299000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"openingTotalEquity":{"value":438299000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingCash":{"value":18961000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","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":912434000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCurrentLiabilities":{"value":183547000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCapitalEmployed":{"value":728887000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":306253000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingTotalEquity":{"value":306253000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCash":{"value":32433000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","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":-135440000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"incomeTaxExpense":{"value":-295000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"pretaxIncome":{"value":-100280000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-79890000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"averageCapitalEmployed":{"value":756577000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":784267000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":996237000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"openingCurrentLiabilities":{"value":211970000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"closingCapitalEmployed":{"value":728887000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":912434000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"closingCurrentLiabilities":{"value":183547000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"}}}}; fcfMargin: -12.505111925729501; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.55940109202368

Calculation inputs: {"original":{"fcfTotal":{"value":-22744000,"capex":{"accession":"0000023197-25-000080","end":"2023-07-31","filed":"2025-11-10","form":"10-K","start":"2022-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-25-000080","end":"2023-07-31","filed":"2025-11-10","form":"10-K","start":"2022-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":549994000,"tag":"Revenues","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"netIncome":{"value":-26899000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"operatingIncome":{"value":-14660000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingAssets":{"value":974297000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"openingCurrentLiabilities":{"value":193457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","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":466585000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"openingTotalEquity":{"value":466585000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"openingCash":{"value":21654000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","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":996237000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCurrentLiabilities":{"value":211970000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","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":438299000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"closingTotalEquity":{"value":438299000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCash":{"value":18961000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","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":-33906000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"incomeTaxExpense":{"value":-3948000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"pretaxIncome":{"value":-30847000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-14660000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"averageCapitalEmployed":{"value":782553500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":780840000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":974297000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"openingCurrentLiabilities":{"value":193457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"closingCapitalEmployed":{"value":784267000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":996237000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"closingCurrentLiabilities":{"value":211970000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"}}}}; fcfMargin: -4.13531783983098; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.8733543457412176

Calculation inputs: {"original":{"fcfTotal":{"value":-17622000,"capex":{"accession":"0000023197-24-000104","end":"2022-07-31","filed":"2024-10-30","form":"10-K","start":"2021-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-24-000104","end":"2022-07-31","filed":"2024-10-30","form":"10-K","start":"2021-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":486239000,"tag":"Revenues","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"netIncome":{"value":-33052000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"operatingIncome":{"value":-33752000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"openingAssets":{"value":993111000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"openingCurrentLiabilities":{"value":203561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","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":500719000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"openingTotalEquity":{"value":500719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"openingCash":{"value":30861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","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":974297000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"closingCurrentLiabilities":{"value":193457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","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":466585000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"closingTotalEquity":{"value":466585000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-31","filed":"2025-11-10","accession":"0000023197-25-000080","form":"10-K"},"closingCash":{"value":21654000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","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":-43268000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"incomeTaxExpense":{"value":-4023000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"pretaxIncome":{"value":-37075000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-33752000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"averageCapitalEmployed":{"value":785195000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":789550000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":993111000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"openingCurrentLiabilities":{"value":203561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"closingCapitalEmployed":{"value":780840000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":974297000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"closingCurrentLiabilities":{"value":193457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"}}}}; fcfMargin: -3.6241436824277775; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.298550041709384

Calculation inputs: {"original":{"fcfTotal":{"value":-56675000,"capex":{"accession":"0000023197-23-000048","end":"2021-07-31","filed":"2023-10-12","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-23-000048","end":"2021-07-31","filed":"2023-10-12","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":581695000,"tag":"Revenues","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"netIncome":{"value":-73480000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"operatingIncome":{"value":-68298000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"openingAssets":{"value":929647000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"openingCurrentLiabilities":{"value":159712000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","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":549299000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"openingTotalEquity":{"value":549299000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"openingCash":{"value":47878000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","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":993111000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"closingCurrentLiabilities":{"value":203561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","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":500719000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"closingTotalEquity":{"value":500719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-07-31","filed":"2024-10-30","accession":"0000023197-24-000104","form":"10-K"},"closingCash":{"value":30861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","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":-73480000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"incomeTaxExpense":{"value":-1500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"pretaxIncome":{"value":-74980000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-68298000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"averageCapitalEmployed":{"value":779742500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":769935000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":929647000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"openingCurrentLiabilities":{"value":159712000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"closingCapitalEmployed":{"value":789550000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":993111000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"closingCurrentLiabilities":{"value":203561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"}}}}; fcfMargin: -9.74307841738368; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.759045454108247

Calculation inputs: {"original":{"fcfTotal":{"value":45539000,"capex":{"accession":"0000023197-22-000068","end":"2020-07-31","filed":"2022-09-29","form":"10-K","start":"2019-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-22-000068","end":"2020-07-31","filed":"2022-09-29","form":"10-K","start":"2019-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":616715000,"tag":"Revenues","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"netIncome":{"value":7020000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"operatingIncome":{"value":15174000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"openingAssets":{"value":887711000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"openingCurrentLiabilities":{"value":145347000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","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":535082000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"openingTotalEquity":{"value":535082000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"openingCash":{"value":45576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","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":929647000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"closingCurrentLiabilities":{"value":159712000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","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":549299000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"closingTotalEquity":{"value":549299000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-10-12","accession":"0000023197-23-000048","form":"10-K"},"closingCash":{"value":47878000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","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":7020000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"incomeTaxExpense":{"value":2290000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"pretaxIncome":{"value":9310000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"effectiveTaxRate":{"value":0.24597207303974222,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11441619.763694951,"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":15174000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"averageCapitalEmployed":{"value":756149500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":742364000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":887711000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"openingCurrentLiabilities":{"value":145347000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"closingCapitalEmployed":{"value":769935000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":929647000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"closingCurrentLiabilities":{"value":159712000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"}}}}; fcfMargin: 7.384123947041989; cashConversion: 648.7037037037037; roce: 2.006746020462885

Calculation inputs: {"original":{"fcfTotal":{"value":59246000,"capex":{"accession":"0000023197-21-000082","end":"2019-07-31","filed":"2021-10-04","form":"10-K","start":"2018-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-21-000082","end":"2019-07-31","filed":"2021-10-04","form":"10-K","start":"2018-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":671797000,"tag":"Revenues","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"netIncome":{"value":25041000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"operatingIncome":{"value":41407000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"openingAssets":{"value":845157000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"openingCurrentLiabilities":{"value":165316000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","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":505684000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingTotalEquity":{"value":505684000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"openingCash":{"value":43484000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"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":887711000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"closingCurrentLiabilities":{"value":145347000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","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":535082000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"closingTotalEquity":{"value":535082000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-09-29","accession":"0000023197-22-000068","form":"10-K"},"closingCash":{"value":45576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","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":25041000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3869000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"pretaxIncome":{"value":28910000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"effectiveTaxRate":{"value":0.1338291248702871,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":35865537.42649602,"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":41407000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"averageCapitalEmployed":{"value":711102500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":679841000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":845157000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingCurrentLiabilities":{"value":165316000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingCapitalEmployed":{"value":742364000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":887711000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingCurrentLiabilities":{"value":145347000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"}}}}; fcfMargin: 8.819033130543898; cashConversion: 236.59598258855476; roce: 5.822929887041601

Calculation inputs: {"original":{"fcfTotal":{"value":41702000,"capex":{"accession":"0000023197-20-000127","end":"2018-07-31","filed":"2020-09-29","form":"10-K","start":"2017-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-20-000127","end":"2018-07-31","filed":"2020-09-29","form":"10-K","start":"2017-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":570589000,"tag":"Revenues","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"netIncome":{"value":29769000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"operatingIncome":{"value":35075000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"openingAssets":{"value":832063000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingCurrentLiabilities":{"value":144211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","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":480150000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"openingTotalEquity":{"value":480150000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"openingCash":{"value":41844000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"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":845157000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"closingCurrentLiabilities":{"value":165316000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","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":505684000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingTotalEquity":{"value":505684000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-10-04","accession":"0000023197-21-000082","form":"10-K"},"closingCash":{"value":43484000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"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":29769000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-5143000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"pretaxIncome":{"value":24626000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":35075000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"averageCapitalEmployed":{"value":683846500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":687852000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":832063000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"openingCurrentLiabilities":{"value":144211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"closingCapitalEmployed":{"value":679841000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":845157000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"closingCurrentLiabilities":{"value":165316000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"}}}}; fcfMargin: 7.308588143129293; cashConversion: 140.0853236588397; roce: 5.129075019028393

Calculation inputs: {"original":{"fcfTotal":{"value":58767000,"capex":{"accession":"0000023197-19-000075","end":"2017-07-31","filed":"2019-09-24","form":"10-K","start":"2016-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-19-000075","end":"2017-07-31","filed":"2019-09-24","form":"10-K","start":"2016-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":550368000,"tag":"Revenues","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"netIncome":{"value":15827000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"operatingIncome":{"value":37042000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingAssets":{"value":921196000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"openingCurrentLiabilities":{"value":184146000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","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":470401000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"openingTotalEquity":{"value":470401000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingCash":{"value":66805000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"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":832063000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingCurrentLiabilities":{"value":144211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","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":480150000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"closingTotalEquity":{"value":480150000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-29","accession":"0000023197-20-000127","form":"10-K"},"closingCash":{"value":41844000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"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":15827000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9654000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"pretaxIncome":{"value":25481000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"effectiveTaxRate":{"value":0.37887053098387036,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":23007877.791295473,"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":37042000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"averageCapitalEmployed":{"value":712451000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":737050000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":921196000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"openingCurrentLiabilities":{"value":184146000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"closingCapitalEmployed":{"value":687852000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":832063000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"closingCurrentLiabilities":{"value":144211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"}}}}; fcfMargin: 10.677764695621839; cashConversion: 371.3085234093637; roce: 5.199234754390127

Calculation inputs: {"original":{"fcfTotal":{"value":9408000,"capex":{"accession":"0000023197-18-000076","end":"2016-07-31","filed":"2018-09-26","form":"10-K","start":"2015-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-18-000076","end":"2016-07-31","filed":"2018-09-26","form":"10-K","start":"2015-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":411004000,"tag":"Revenues","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"netIncome":{"value":-7738000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"operatingIncome":{"value":-576000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"openingAssets":{"value":473877000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"openingCurrentLiabilities":{"value":64337000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","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":401409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"openingTotalEquity":{"value":401409000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"openingCash":{"value":150953000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"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":921196000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"closingCurrentLiabilities":{"value":184146000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","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":470401000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"closingTotalEquity":{"value":470401000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingCash":{"value":66805000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-24","accession":"0000023197-19-000075","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"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":-7738000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-454000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"pretaxIncome":{"value":-8192000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-576000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"averageCapitalEmployed":{"value":573295000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":409540000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":473877000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"openingCurrentLiabilities":{"value":64337000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"closingCapitalEmployed":{"value":737050000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":921196000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"closingCurrentLiabilities":{"value":184146000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"}}}}; fcfMargin: 2.2890288172377886; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.10047183387261359

Calculation inputs: {"original":{"fcfTotal":{"value":18364000,"capex":{"accession":"0000023197-17-000069","end":"2015-07-31","filed":"2017-09-27","form":"10-K","start":"2014-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-17-000069","end":"2015-07-31","filed":"2017-09-27","form":"10-K","start":"2014-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":307289000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"netIncome":{"value":23245000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"operatingIncome":{"value":34077000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"openingAssets":{"value":473852000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"openingCurrentLiabilities":{"value":66188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","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":396925000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"openingTotalEquity":{"value":396925000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"openingCash":{"value":154500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":473877000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"closingCurrentLiabilities":{"value":64337000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","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":401409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"closingTotalEquity":{"value":401409000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"closingCash":{"value":150953000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-26","accession":"0000023197-18-000076","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"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":23245000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10758000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"pretaxIncome":{"value":34003000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"effectiveTaxRate":{"value":0.3163838484839573,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":23295587.595212188,"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":34077000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"averageCapitalEmployed":{"value":408602000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":407664000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":473852000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"openingCurrentLiabilities":{"value":66188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"closingCapitalEmployed":{"value":409540000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":473877000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"closingCurrentLiabilities":{"value":64337000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"}}}}; fcfMargin: 5.976133216613676; cashConversion: 79.00193590019359; roce: 8.339900441015951

Calculation inputs: {"original":{"fcfTotal":{"value":29651000,"capex":{"accession":"0000023197-16-000074","end":"2014-07-31","filed":"2016-10-06","form":"10-K","start":"2013-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-16-000074","end":"2014-07-31","filed":"2016-10-06","form":"10-K","start":"2013-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":347150000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"netIncome":{"value":25151000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"operatingIncome":{"value":43898000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"openingAssets":{"value":681815000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"openingCurrentLiabilities":{"value":269091000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","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":404062000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"openingTotalEquity":{"value":404062000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"openingCash":{"value":356642000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-31"},"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":473852000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"closingCurrentLiabilities":{"value":66188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","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":396925000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"closingTotalEquity":{"value":396925000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"closingCash":{"value":154500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-27","accession":"0000023197-17-000069","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":25151000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13356000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"pretaxIncome":{"value":38507000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"effectiveTaxRate":{"value":0.34684602799491,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":28672153.063079443,"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":43898000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"averageCapitalEmployed":{"value":410194000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":412724000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":681815000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"openingCurrentLiabilities":{"value":269091000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"closingCapitalEmployed":{"value":407664000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":473852000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"closingCurrentLiabilities":{"value":66188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"}}}}; fcfMargin: 8.541264583033271; cashConversion: 117.89193272633295; roce: 10.701765506077612

Calculation inputs: {"original":{"fcfTotal":{"value":32348000,"capex":{"accession":"0000023197-15-000039","end":"2013-07-31","filed":"2015-09-28","form":"10-K","start":"2012-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-15-000039","end":"2013-07-31","filed":"2015-09-28","form":"10-K","start":"2012-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":319797000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"netIncome":{"value":17808000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"operatingIncome":{"value":34489000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"openingAssets":{"value":719778000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"openingCurrentLiabilities":{"value":82655000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","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":429401000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"openingTotalEquity":{"value":429401000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"openingCash":{"value":367894000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-31"},"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":681815000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"closingCurrentLiabilities":{"value":269091000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","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":404062000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"closingTotalEquity":{"value":404062000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"closingCash":{"value":356642000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-06","accession":"0000023197-16-000074","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-31"},"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":17808000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9685000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"pretaxIncome":{"value":27493000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"effectiveTaxRate":{"value":0.3522714872876732,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22339508.674935438,"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":34489000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"averageCapitalEmployed":{"value":524923500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":637123000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":719778000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"openingCurrentLiabilities":{"value":82655000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"closingCapitalEmployed":{"value":412724000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":681815000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"closingCurrentLiabilities":{"value":269091000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"}}}}; fcfMargin: 10.115166808944425; cashConversion: 181.64869721473497; roce: 6.5702907185523225

Calculation inputs: {"original":{"fcfTotal":{"value":47080000,"capex":{"accession":"0000023197-14-000024","end":"2012-07-31","filed":"2014-10-09","form":"10-K","start":"2011-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-14-000024","end":"2012-07-31","filed":"2014-10-09","form":"10-K","start":"2011-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":425070000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"netIncome":{"value":32416000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"operatingIncome":{"value":51277000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"openingAssets":{"value":937509000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"openingCurrentLiabilities":{"value":96057000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","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":629180000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"openingTotalEquity":{"value":629180000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"openingCash":{"value":558804000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-31"},"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":719778000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"closingCurrentLiabilities":{"value":82655000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","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":429401000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"closingTotalEquity":{"value":429401000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"closingCash":{"value":367894000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000023197-15-000039","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-31"},"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":32416000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11624000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"pretaxIncome":{"value":44040000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"effectiveTaxRate":{"value":0.2639418710263397,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":37742852.67938238,"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":51277000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"averageCapitalEmployed":{"value":739287500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":841452000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":937509000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"openingCurrentLiabilities":{"value":96057000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"closingCapitalEmployed":{"value":637123000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":719778000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"closingCurrentLiabilities":{"value":82655000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"}}}}; fcfMargin: 11.07582280565554; cashConversion: 145.23692003948668; roce: 6.936002570042102

Calculation inputs: {"original":{"fcfTotal":{"value":90222000,"capex":{"accession":"0000023197-13-000023","end":"2011-07-31","filed":"2013-10-03","form":"10-K","start":"2010-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-13-000023","end":"2011-07-31","filed":"2013-10-03","form":"10-K","start":"2010-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":612379000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"netIncome":{"value":67895000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"operatingIncome":{"value":107798000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"openingAssets":{"value":1066562000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"openingCurrentLiabilities":{"value":154219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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":701632000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"openingTotalEquity":{"value":701632000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"openingCash":{"value":607594000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"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":937509000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"closingCurrentLiabilities":{"value":96057000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","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":629180000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"closingTotalEquity":{"value":629180000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"closingCash":{"value":558804000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-10-09","accession":"0000023197-14-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-31"},"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":67895000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33909000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"pretaxIncome":{"value":101804000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"effectiveTaxRate":{"value":0.3330812148835016,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":71892511.19798829,"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":107798000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"averageCapitalEmployed":{"value":876897500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":912343000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1066562000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"openingCurrentLiabilities":{"value":154219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"closingCapitalEmployed":{"value":841452000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":937509000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"closingCurrentLiabilities":{"value":96057000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"}}}}; fcfMargin: 14.733032974677446; cashConversion: 132.88460122247588; roce: 12.293112935092186

Calculation inputs: {"original":{"fcfTotal":{"value":117118000,"capex":{"accession":"0000023197-12-000020","end":"2010-07-31","filed":"2012-09-26","form":"10-K","start":"2009-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-12-000020","end":"2010-07-31","filed":"2012-09-26","form":"10-K","start":"2009-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":778205000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"netIncome":{"value":60630000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"operatingIncome":{"value":103980000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"openingAssets":{"value":938671000,"tag":"Assets","unit":"USD","start":null,"end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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":629129000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"openingCash":{"value":485450000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","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":1066562000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"closingCurrentLiabilities":{"value":154219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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":701632000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"closingTotalEquity":{"value":701632000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"closingCash":{"value":607594000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-10-03","accession":"0000023197-13-000023","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"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":60630000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36672000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"pretaxIncome":{"value":97302000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"effectiveTaxRate":{"value":0.37688845039156443,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":64791138.92828514,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.049761952184838; cashConversion: 193.16839848259937; 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":75048000,"capex":{"accession":"0000023197-11-000023","end":"2009-07-31","filed":"2011-09-27","form":"10-K","start":"2008-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000023197-11-000023","end":"2009-07-31","filed":"2011-09-27","form":"10-K","start":"2008-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":586372000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"netIncome":{"value":47525000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"operatingIncome":{"value":76927000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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":450773000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"openingCash":{"value":410067000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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":938671000,"tag":"Assets","unit":"USD","start":null,"end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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":629129000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","form":"10-K"},"closingCash":{"value":485450000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-26","accession":"0000023197-12-000020","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":47525000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25744000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-27","accession":"0000023197-11-000023","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: 12.798701165812828; cashConversion: 157.9126775381378; 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: 499528000; operatingIncome: -139098000; netIncome: -155302000

revenue: 540403000; operatingIncome: -79890000; netIncome: -99985000

revenue: 549994000; operatingIncome: -14660000; netIncome: -26899000

revenue: 486239000; operatingIncome: -33752000; netIncome: -33052000

revenue: 581695000; operatingIncome: -68298000; netIncome: -73480000

revenue: 616715000; operatingIncome: 15174000; netIncome: 7020000

revenue: 671797000; operatingIncome: 41407000; netIncome: 25041000

revenue: 570589000; operatingIncome: 35075000; netIncome: 29769000

revenue: 550368000; operatingIncome: 37042000; netIncome: 15827000

revenue: 411004000; operatingIncome: -576000; netIncome: -7738000

revenue: 307289000; operatingIncome: 34077000; netIncome: 23245000

revenue: 347150000; operatingIncome: 43898000; netIncome: 25151000

revenue: 319797000; operatingIncome: 34489000; netIncome: 17808000

revenue: 425070000; operatingIncome: 51277000; netIncome: 32416000

revenue: 612379000; operatingIncome: 107798000; netIncome: 67895000

revenue: 778205000; operatingIncome: 103980000; netIncome: 60630000

revenue: 586372000; operatingIncome: 76927000; netIncome: 47525000