HEICO CORP (HEI)

revenue: 4485044000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 3857669000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2968105000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2208322000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1865682000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1787009000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2055647000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1777721000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1524813000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1376258000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1188648000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1132311000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 1008757000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 897347000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 764891000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 617020000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 538296000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 582347000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

Calculation inputs: {"original":{"fcfTotal":{"value":861380000,"capex":{"accession":"0000046619-25-000082","end":"2025-10-31","filed":"2025-12-22","form":"10-K","start":"2024-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-25-000082","end":"2025-10-31","filed":"2025-12-22","form":"10-K","start":"2024-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4485044000,"tag":"Revenues","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"netIncome":{"value":745554000,"tag":"ProfitLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"operatingIncome":{"value":1018998000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingAssets":{"value":7592822000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingCurrentLiabilities":{"value":663851000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingCapitalEmployed":{"value":6928971000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3636877000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingTotalEquity":{"value":3697406000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":8500434000,"tag":"Assets","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingCurrentLiabilities":{"value":832004000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingCapitalEmployed":{"value":7668430000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4305319000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingTotalEquity":{"value":4379175000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2025-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":690385000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":148000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"pretaxIncome":{"value":893554000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"effectiveTaxRate":{"value":0.16563072852899768,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":850220618.8904084,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7298700500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.20560868522137; cashConversion: 115.53556147509101; roce: 13.961362026020934

Calculation inputs: {"original":{"fcfTotal":{"value":614109000,"capex":{"accession":"0000046619-25-000082","end":"2024-10-31","filed":"2025-12-22","form":"10-K","start":"2023-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-25-000082","end":"2024-10-31","filed":"2025-12-22","form":"10-K","start":"2023-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3857669000,"tag":"Revenues","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"netIncome":{"value":559086000,"tag":"ProfitLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"operatingIncome":{"value":824455000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingAssets":{"value":7195063000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"openingCurrentLiabilities":{"value":665342000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"openingCapitalEmployed":{"value":6529721000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3145995000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"openingTotalEquity":{"value":3193151000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7592822000,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingCurrentLiabilities":{"value":663851000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingCapitalEmployed":{"value":6928971000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3636877000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingTotalEquity":{"value":3697406000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2024-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":514109000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":118500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"pretaxIncome":{"value":677586000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"effectiveTaxRate":{"value":0.1748855495833739,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":680269734.2182395,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6729346000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.919172951334081; cashConversion: 109.84159860915852; roce: 12.251636340292208

Calculation inputs: {"original":{"fcfTotal":{"value":399301000,"capex":{"accession":"0000046619-25-000082","end":"2023-10-31","filed":"2025-12-22","form":"10-K","start":"2022-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-25-000082","end":"2023-10-31","filed":"2025-12-22","form":"10-K","start":"2022-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2968105000,"tag":"Revenues","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"netIncome":{"value":444383000,"tag":"ProfitLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"operatingIncome":{"value":625339000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"openingAssets":{"value":4095496000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"openingCurrentLiabilities":{"value":420859000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"openingCapitalEmployed":{"value":3674637000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2606136000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"openingTotalEquity":{"value":2648306000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"openingCash":{"value":139504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","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 2022-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7195063000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"closingCurrentLiabilities":{"value":665342000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"closingCapitalEmployed":{"value":6529721000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3145995000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"closingTotalEquity":{"value":3193151000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2023-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":403596000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":110900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"pretaxIncome":{"value":555283000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2025-12-22","accession":"0000046619-25-000082","form":"10-K"},"effectiveTaxRate":{"value":0.19971798164179347,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":500447557.0781025,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5102179000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.453061802058889; cashConversion: 89.85514747413829; roce: 12.256312450033603

Calculation inputs: {"original":{"fcfTotal":{"value":435874000,"capex":{"accession":"0000046619-24-000111","end":"2022-10-31","filed":"2024-12-19","form":"10-K","start":"2021-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-24-000111","end":"2022-10-31","filed":"2024-12-19","form":"10-K","start":"2021-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2208322000,"tag":"Revenues","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"netIncome":{"value":390623000,"tag":"ProfitLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"operatingIncome":{"value":496844000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"openingAssets":{"value":3498407000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"openingCurrentLiabilities":{"value":294880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"openingCapitalEmployed":{"value":3203527000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2263071000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"openingTotalEquity":{"value":2296939000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"openingCash":{"value":108298000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":4095496000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"closingCurrentLiabilities":{"value":420859000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"closingCapitalEmployed":{"value":3674637000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2606136000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"closingTotalEquity":{"value":2648306000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"closingCash":{"value":139504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","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 2022-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":351675000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":100400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"pretaxIncome":{"value":491023000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2024-12-19","accession":"0000046619-24-000111","form":"10-K"},"effectiveTaxRate":{"value":0.2044710736564275,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":395253773.8802459,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3439082000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.737791861875216; cashConversion: 111.5843153116944; roce: 14.446994866653368

Calculation inputs: {"original":{"fcfTotal":{"value":407901000,"capex":{"accession":"0000046619-23-000163","end":"2021-10-31","filed":"2023-12-20","form":"10-K","start":"2020-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-23-000163","end":"2021-10-31","filed":"2023-12-20","form":"10-K","start":"2020-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1865682000,"tag":"Revenues","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"netIncome":{"value":329758000,"tag":"ProfitLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"operatingIncome":{"value":392900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"openingAssets":{"value":3547711000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"openingCurrentLiabilities":{"value":241161000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"openingCapitalEmployed":{"value":3306550000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1980177000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"openingTotalEquity":{"value":2010607000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"openingCash":{"value":406852000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3498407000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"closingCurrentLiabilities":{"value":294880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"closingCapitalEmployed":{"value":3203527000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2263071000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"closingTotalEquity":{"value":2296939000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"closingCash":{"value":108298000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":304220000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"pretaxIncome":{"value":387058000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0000046619-23-000163","form":"10-K"},"effectiveTaxRate":{"value":0.14803982865617038,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":334735151.3209907,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3255038500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.863372214557465; cashConversion: 123.6970748245683; roce: 12.070517752708607

Calculation inputs: {"original":{"fcfTotal":{"value":386185000,"capex":{"accession":"0000046619-22-000066","end":"2020-10-31","filed":"2022-12-21","form":"10-K","start":"2019-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-22-000066","end":"2020-10-31","filed":"2022-12-21","form":"10-K","start":"2019-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1787009000,"tag":"Revenues","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"netIncome":{"value":335855000,"tag":"ProfitLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"operatingIncome":{"value":376648000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"openingAssets":{"value":2969211000,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"openingCurrentLiabilities":{"value":289138000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"openingCapitalEmployed":{"value":2680073000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1666542000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"openingTotalEquity":{"value":1694660000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"openingCash":{"value":57001000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3547711000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"closingCurrentLiabilities":{"value":241161000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"closingCapitalEmployed":{"value":3306550000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1980177000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"closingTotalEquity":{"value":2010607000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"closingCash":{"value":406852000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":313984000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":29000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"pretaxIncome":{"value":364855000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-21","accession":"0000046619-22-000066","form":"10-K"},"effectiveTaxRate":{"value":0.0794836304833427,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":346710649.5457099,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2993311500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.610691384318713; cashConversion: 114.98563368120172; roce: 12.582987103079649

Calculation inputs: {"original":{"fcfTotal":{"value":408440000,"capex":{"accession":"0000046619-21-000085","end":"2019-10-31","filed":"2021-12-21","form":"10-K","start":"2018-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-21-000085","end":"2019-10-31","filed":"2021-12-21","form":"10-K","start":"2018-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2055647000,"tag":"Revenues","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"netIncome":{"value":359741000,"tag":"ProfitLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"operatingIncome":{"value":457097000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"openingAssets":{"value":2653396000,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingCurrentLiabilities":{"value":282429000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingCapitalEmployed":{"value":2370967000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1398251000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingTotalEquity":{"value":1503008000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingCash":{"value":59599000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","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 2018-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2969211000,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"closingCurrentLiabilities":{"value":289138000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"closingCapitalEmployed":{"value":2680073000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1666542000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"closingTotalEquity":{"value":1694660000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"closingCash":{"value":57001000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":327896000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":78100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"pretaxIncome":{"value":437841000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-21","accession":"0000046619-21-000085","form":"10-K"},"effectiveTaxRate":{"value":0.17837525494414638,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":375562206.0907955,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2525520000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.869170144484922; cashConversion: 113.53723929160147; roce: 18.099124140771007

Calculation inputs: {"original":{"fcfTotal":{"value":286616000,"capex":{"accession":"0000046619-20-000078","end":"2018-10-31","filed":"2020-12-23","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-20-000078","end":"2018-10-31","filed":"2020-12-23","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1777721000,"tag":"Revenues","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"netIncome":{"value":285686000,"tag":"ProfitLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"operatingIncome":{"value":376245000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"openingAssets":{"value":2512431000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"openingCurrentLiabilities":{"value":249437000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"openingCapitalEmployed":{"value":2262994000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1161080000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"openingTotalEquity":{"value":1248292000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingCash":{"value":52066000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","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 2017-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2653396000,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"closingCurrentLiabilities":{"value":282429000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"closingCapitalEmployed":{"value":2370967000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1398251000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"closingTotalEquity":{"value":1503008000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"closingCash":{"value":59599000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","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 2018-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":259233000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":70600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","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":2316980500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.122664917610805; cashConversion: 100.32553222769054; roce: 16.238591563459426

Calculation inputs: {"original":{"fcfTotal":{"value":262287000,"capex":{"accession":"0000046619-19-000095","end":"2017-10-31","filed":"2019-12-19","form":"10-K","start":"2016-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-19-000095","end":"2017-10-31","filed":"2019-12-19","form":"10-K","start":"2016-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1524813000,"tag":"Revenues","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"netIncome":{"value":207660000,"tag":"ProfitLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"operatingIncome":{"value":306658000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingAssets":{"value":1998412000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"openingCurrentLiabilities":{"value":214421000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-10-31"},"openingParentEquity":{"value":963379000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"openingTotalEquity":{"value":1047705000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"openingCash":{"value":52066000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","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 2016-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2512431000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"closingCurrentLiabilities":{"value":249437000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"closingCapitalEmployed":{"value":2262994000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1161080000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"closingTotalEquity":{"value":1248292000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"closingCash":{"value":52066000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","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 2017-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":185985000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":90300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":306658000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"averageCapitalEmployed":{"value":2023492500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1783991000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1998412000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"openingCurrentLiabilities":{"value":214421000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"closingCapitalEmployed":{"value":2262994000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2512431000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"closingCurrentLiabilities":{"value":249437000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"}}}}; fcfMargin: 17.201256809851436; cashConversion: 126.30598093036696; roce: 15.15488690963767

Calculation inputs: {"original":{"fcfTotal":{"value":228850000,"capex":{"accession":"0000046619-18-000117","end":"2016-10-31","filed":"2018-12-20","form":"10-K","start":"2015-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-18-000117","end":"2016-10-31","filed":"2018-12-20","form":"10-K","start":"2015-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1376258000,"tag":"Revenues","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"netIncome":{"value":176150000,"tag":"ProfitLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"operatingIncome":{"value":265345000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"openingAssets":{"value":1700857000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"openingCurrentLiabilities":{"value":168387000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-10-31"},"openingParentEquity":{"value":809863000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"openingTotalEquity":{"value":893271000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"openingCash":{"value":33603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","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 2015-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1998412000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"closingCurrentLiabilities":{"value":214421000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-10-31"},"closingParentEquity":{"value":963379000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"closingTotalEquity":{"value":1047705000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-31","filed":"2019-12-19","accession":"0000046619-19-000095","form":"10-K"},"closingCash":{"value":52066000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-12-23","accession":"0000046619-20-000078","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 2016-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":156192000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":80900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","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: 16.628422868386597; cashConversion: 129.91768379222253; 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 2015-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":154614000,"capex":{"accession":"0000046619-17-000085","end":"2015-10-31","filed":"2017-12-21","form":"10-K","start":"2014-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-17-000085","end":"2015-10-31","filed":"2017-12-21","form":"10-K","start":"2014-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1188648000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"netIncome":{"value":153564000,"tag":"ProfitLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"operatingIncome":{"value":229656000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"openingAssets":{"value":1489214000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"openingCurrentLiabilities":{"value":152220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-10-31"},"openingParentEquity":{"value":699484000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"openingTotalEquity":{"value":774619000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"openingCash":{"value":20229000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","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 2014-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1700857000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"closingCurrentLiabilities":{"value":168387000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-10-31"},"closingParentEquity":{"value":809863000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"closingTotalEquity":{"value":893271000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"closingCash":{"value":33603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2018-12-20","accession":"0000046619-18-000117","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 2015-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":133364000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":71400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","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: 13.007551436590143; cashConversion: 100.68375400484489; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":174279000,"capex":{"accession":"0000046619-16-000162","end":"2014-10-31","filed":"2016-12-15","form":"10-K","start":"2013-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-16-000162","end":"2014-10-31","filed":"2016-12-15","form":"10-K","start":"2013-11-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1132311000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"netIncome":{"value":138772000,"tag":"ProfitLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"operatingIncome":{"value":203388000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"openingAssets":{"value":1533015000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"openingCurrentLiabilities":{"value":161286000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-10-31"},"openingParentEquity":{"value":606346000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"openingTotalEquity":{"value":723235000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"openingCash":{"value":15499000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","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 2013-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1489214000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"closingCurrentLiabilities":{"value":152220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-10-31"},"closingParentEquity":{"value":699484000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"closingTotalEquity":{"value":774619000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"closingCash":{"value":20229000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2017-12-21","accession":"0000046619-17-000085","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 2014-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":121293000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":59800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":203388000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"averageCapitalEmployed":{"value":1354361500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1371729000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1533015000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"openingCurrentLiabilities":{"value":161286000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"closingCapitalEmployed":{"value":1336994000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1489214000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"closingCurrentLiabilities":{"value":152220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"}}}}; fcfMargin: 15.39144281032331; cashConversion: 125.58657366039259; roce: 15.017260901170035

Calculation inputs: {"original":{"fcfTotal":{"value":113508000,"capex":{"accession":"0000046619-15-000078","end":"2013-10-31","filed":"2015-12-17","form":"10-K","start":"2012-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-15-000078","end":"2013-10-31","filed":"2015-12-17","form":"10-K","start":"2012-11-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1008757000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"netIncome":{"value":124561000,"tag":"ProfitLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"operatingIncome":{"value":183590000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"openingAssets":{"value":1192846000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"openingCurrentLiabilities":{"value":131514000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-10-31"},"openingParentEquity":{"value":616673000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"openingTotalEquity":{"value":719759000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"openingCash":{"value":21451000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","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 2012-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1533015000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"closingCurrentLiabilities":{"value":161286000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-10-31"},"closingParentEquity":{"value":606346000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"closingTotalEquity":{"value":723235000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"closingCash":{"value":15499000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-12-15","accession":"0000046619-16-000162","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 2013-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":102396000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":183590000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"averageCapitalEmployed":{"value":1216530500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1061332000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1192846000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"openingCurrentLiabilities":{"value":131514000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"closingCapitalEmployed":{"value":1371729000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1533015000,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"closingCurrentLiabilities":{"value":161286000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"}}}}; fcfMargin: 11.252263924810435; cashConversion: 91.12643604338436; roce: 15.091278023855548

Calculation inputs: {"original":{"fcfTotal":{"value":123323000,"capex":{"accession":"0000046619-14-000056","end":"2012-10-31","filed":"2014-12-18","form":"10-K","start":"2011-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-12-000009","end":"2012-10-31","filed":"2012-12-20","form":"10-K","start":"2011-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":897347000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"netIncome":{"value":106675000,"tag":"ProfitLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"operatingIncome":{"value":163294000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"openingAssets":{"value":941069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"openingCurrentLiabilities":{"value":123390000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-10-31"},"openingParentEquity":{"value":529071000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingTotalEquity":{"value":620154000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingCash":{"value":17500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","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 2011-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1192846000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"closingCurrentLiabilities":{"value":131514000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-10-31"},"closingParentEquity":{"value":616673000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"closingTotalEquity":{"value":719759000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"closingCash":{"value":21451000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2015-12-17","accession":"0000046619-15-000078","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 2012-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":85147000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":54500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":163294000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"averageCapitalEmployed":{"value":939505500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":817679000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":941069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingCurrentLiabilities":{"value":123390000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCapitalEmployed":{"value":1061332000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1192846000,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCurrentLiabilities":{"value":131514000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":123323000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"revenue":{"value":897347000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":123323000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"netIncome":{"value":106675000,"tag":"ProfitLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}}}}; fcfMargin: 13.743067063243094; cashConversion: 115.60628075931567; roce: 17.380845561840776

Calculation inputs: {"original":{"fcfTotal":{"value":116072000,"capex":{"accession":"0000046619-13-000017","end":"2011-10-31","filed":"2013-12-19","form":"10-K","start":"2010-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-12-000009","end":"2011-10-31","filed":"2012-12-20","form":"10-K","start":"2010-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":764891000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"netIncome":{"value":95453000,"tag":"ProfitLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"operatingIncome":{"value":138431000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"openingAssets":{"value":781643000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingCurrentLiabilities":{"value":81832000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-10-31"},"openingParentEquity":{"value":469112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"openingTotalEquity":{"value":554826000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingCash":{"value":6543000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","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 2010-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":941069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"closingCurrentLiabilities":{"value":123390000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-10-31"},"closingParentEquity":{"value":529071000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingTotalEquity":{"value":620154000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCash":{"value":17500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-18","accession":"0000046619-14-000056","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 2011-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":72820000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":138431000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"averageCapitalEmployed":{"value":758745000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":699811000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":781643000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"openingCurrentLiabilities":{"value":81832000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"closingCapitalEmployed":{"value":817679000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":941069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"closingCurrentLiabilities":{"value":123390000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":116072000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"revenue":{"value":764891000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":116072000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}},"netIncome":{"value":95453000,"tag":"ProfitLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"}}}}; fcfMargin: 15.174972643160922; cashConversion: 121.60120687668277; roce: 18.244733078965925

Calculation inputs: {"original":{"fcfTotal":{"value":92840000,"capex":{"accession":"0000046619-12-000009","end":"2010-10-31","filed":"2012-12-20","form":"10-K","start":"2009-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046619-12-000009","end":"2010-10-31","filed":"2012-12-20","form":"10-K","start":"2009-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":617020000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"netIncome":{"value":72355000,"tag":"ProfitLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"operatingIncome":{"value":109173000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingAssets":{"value":732910000,"tag":"Assets","unit":"USD","start":null,"end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"openingCurrentLiabilities":{"value":65513000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31"},"openingParentEquity":{"value":412990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"openingTotalEquity":{"value":490658000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"openingCash":{"value":7167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","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 2009-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":781643000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCurrentLiabilities":{"value":81832000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-10-31"},"closingParentEquity":{"value":469112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"closingTotalEquity":{"value":554826000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCash":{"value":6543000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-19","accession":"0000046619-13-000017","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 2010-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":54938000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":109173000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"averageCapitalEmployed":{"value":683604000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":667397000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":732910000,"tag":"Assets","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"openingCurrentLiabilities":{"value":65513000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"closingCapitalEmployed":{"value":699811000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":781643000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"closingCurrentLiabilities":{"value":81832000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"}}}}; fcfMargin: 15.04651388933908; cashConversion: 128.31179600580472; roce: 15.970210823810277

Calculation inputs: {"original":{"fcfTotal":{"value":65564000,"capex":{"accession":"0001133796-11-000362","end":"2009-10-31","filed":"2011-12-22","form":"10-K","start":"2008-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001133796-11-000362","end":"2009-10-31","filed":"2011-12-22","form":"10-K","start":"2008-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":538296000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"netIncome":{"value":59845000,"tag":"ProfitLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"operatingIncome":{"value":88255000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","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 2008-10-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":453002000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"openingCash":{"value":12562000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","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 2008-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":732910000,"tag":"Assets","unit":"USD","start":null,"end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"closingCurrentLiabilities":{"value":65513000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31"},"closingParentEquity":{"value":412990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"closingTotalEquity":{"value":490658000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","form":"10-K"},"closingCash":{"value":7167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-20","accession":"0000046619-12-000009","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 2009-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":44626000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","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: 12.17991588271137; cashConversion: 109.55635391427856; 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 2008-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":59707000,"capex":{"accession":"0001133796-10-000375","end":"2008-10-31","filed":"2010-12-22","form":"10-K","start":"2007-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001133796-10-000375","end":"2008-10-31","filed":"2010-12-22","form":"10-K","start":"2007-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":582347000,"tag":"SalesRevenueNet","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"netIncome":{"value":67387000,"tag":"ProfitLoss","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"operatingIncome":{"value":105788000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","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 2007-10-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":395169000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"openingCash":{"value":4947000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","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 2007-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":453002000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","form":"10-K"},"closingCash":{"value":12562000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-10-31","filed":"2011-12-22","accession":"0001133796-11-000362","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 2008-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":48511000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":35450000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-11-01","end":"2008-10-31","filed":"2010-12-22","accession":"0001133796-10-000375","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: 10.252821771212009; cashConversion: 88.60314303945866; 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 2007-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31

revenue: 4485044000; operatingIncome: 1018998000; netIncome: 745554000

revenue: 3857669000; operatingIncome: 824455000; netIncome: 559086000

revenue: 2968105000; operatingIncome: 625339000; netIncome: 444383000

revenue: 2208322000; operatingIncome: 496844000; netIncome: 390623000

revenue: 1865682000; operatingIncome: 392900000; netIncome: 329758000

revenue: 1787009000; operatingIncome: 376648000; netIncome: 335855000

revenue: 2055647000; operatingIncome: 457097000; netIncome: 359741000

revenue: 1777721000; operatingIncome: 376245000; netIncome: 285686000

revenue: 1524813000; operatingIncome: 306658000; netIncome: 207660000

revenue: 1376258000; operatingIncome: 265345000; netIncome: 176150000

revenue: 1188648000; operatingIncome: 229656000; netIncome: 153564000

revenue: 1132311000; operatingIncome: 203388000; netIncome: 138772000

revenue: 1008757000; operatingIncome: 183590000; netIncome: 124561000

revenue: 897347000; operatingIncome: 163294000; netIncome: 106675000

revenue: 764891000; operatingIncome: 138431000; netIncome: 95453000

revenue: 617020000; operatingIncome: 109173000; netIncome: 72355000

revenue: 538296000; operatingIncome: 88255000; netIncome: 59845000

revenue: 582347000; operatingIncome: 105788000; netIncome: 67387000