IDT CORP (IDT)

revenue: 1297960000; averageDilutedShares: 25023000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1231495000; averageDilutedShares: 25295000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1205778000; averageDilutedShares: 25398000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1238854000; averageDilutedShares: 25577000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1364057000; averageDilutedShares: 26356000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1446990000; averageDilutedShares: 26053000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1345769000; averageDilutedShares: 26441000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1409172000; averageDilutedShares: 25308000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1547495000; averageDilutedShares: 24718000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1501729000; averageDilutedShares: 23309000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1496261000; averageDilutedShares: 22815000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1596777000; averageDilutedShares: 23247000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1651541000; averageDilutedShares: 22937000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1620617000; averageDilutedShares: 22315000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1506283000; averageDilutedShares: 22060000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1351416000; averageDilutedShares: 22482000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1193578000; averageDilutedShares: 21546000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":67962000,"capex":{"accession":"0001437749-26-031469","end":"2026-07-31","filed":"2026-09-29","form":"10-K","start":"2025-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-031469","end":"2026-07-31","filed":"2026-09-29","form":"10-K","start":"2025-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1297960000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"netIncome":{"value":95094000,"tag":"ProfitLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"operatingIncome":{"value":121165000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingAssets":{"value":626203000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingCurrentLiabilities":{"value":292996000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingCapitalEmployed":{"value":333207000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":305131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingTotalEquity":{"value":318957000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingCash":{"value":226505000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":764257000,"tag":"Assets","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCurrentLiabilities":{"value":351879000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCapitalEmployed":{"value":412378000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":377320000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingTotalEquity":{"value":396110000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCash":{"value":220686000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":86633000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":34883000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"pretaxIncome":{"value":129977000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"effectiveTaxRate":{"value":0.2683782515368104,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":88646949.15254237,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":372792500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.2360627446146255; cashConversion: 71.46823143415988; roce: 32.50199507769067

Calculation inputs: {"original":{"fcfTotal":{"value":106291000,"capex":{"accession":"0001437749-26-031469","end":"2025-07-31","filed":"2026-09-29","form":"10-K","start":"2024-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-031469","end":"2025-07-31","filed":"2026-09-29","form":"10-K","start":"2024-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1231495000,"tag":"Revenues","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"netIncome":{"value":81139000,"tag":"ProfitLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"operatingIncome":{"value":100424000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingAssets":{"value":550095000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"openingCurrentLiabilities":{"value":279344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"openingCapitalEmployed":{"value":270751000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":246183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"openingTotalEquity":{"value":255655000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingCash":{"value":164557000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":626203000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCurrentLiabilities":{"value":292996000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCapitalEmployed":{"value":333207000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":305131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingTotalEquity":{"value":318957000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCash":{"value":226505000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":76094000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24699000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"pretaxIncome":{"value":105838000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"effectiveTaxRate":{"value":0.23336608779455395,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":76988443.99931972,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":301979000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":106291000,"capex":{"accession":"0001437749-26-031469","end":"2025-07-31","filed":"2026-09-29","form":"10-K","start":"2024-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-031469","end":"2025-07-31","filed":"2026-09-29","form":"10-K","start":"2024-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1231495000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"}}}}; fcfMargin: 8.631054125270504; cashConversion: 130.9986566262833; roce: 33.25529258657059

Calculation inputs: {"original":{"fcfTotal":{"value":59269000,"capex":{"accession":"0001437749-26-031469","end":"2024-07-31","filed":"2026-09-29","form":"10-K","start":"2023-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-031469","end":"2024-07-31","filed":"2026-09-29","form":"10-K","start":"2023-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1205778000,"tag":"Revenues","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"netIncome":{"value":68264000,"tag":"ProfitLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"operatingIncome":{"value":64753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingAssets":{"value":510810000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"openingCurrentLiabilities":{"value":294107000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"openingCapitalEmployed":{"value":216703000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":193729000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"openingTotalEquity":{"value":199996000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"openingCash":{"value":103637000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":550095000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"closingCurrentLiabilities":{"value":279344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"closingCapitalEmployed":{"value":270751000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":246183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"closingTotalEquity":{"value":255655000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCash":{"value":164557000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":64454000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-6354000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"pretaxIncome":{"value":61910000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":243727000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":59269000,"capex":{"accession":"0001437749-26-031469","end":"2024-07-31","filed":"2026-09-29","form":"10-K","start":"2023-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-031469","end":"2024-07-31","filed":"2026-09-29","form":"10-K","start":"2023-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1205778000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"}}}}; fcfMargin: 4.915415607184738; cashConversion: 86.82321575061526; roce: 26.56784024749002

Calculation inputs: {"original":{"fcfTotal":{"value":30445000,"capex":{"accession":"0001493152-25-016071","end":"2023-07-31","filed":"2025-09-29","form":"10-K","start":"2022-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-25-016071","end":"2023-07-31","filed":"2025-09-29","form":"10-K","start":"2022-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1238854000,"tag":"Revenues","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"netIncome":{"value":44366000,"tag":"ProfitLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"operatingIncome":{"value":60743000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"openingAssets":{"value":497094000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"openingCurrentLiabilities":{"value":305072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"openingCapitalEmployed":{"value":192022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":167615000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"openingTotalEquity":{"value":170637000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"openingCash":{"value":98352000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":510810000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"closingCurrentLiabilities":{"value":294107000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"closingCapitalEmployed":{"value":216703000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":193729000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"closingTotalEquity":{"value":199996000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-31","filed":"2026-09-29","accession":"0001437749-26-031469","form":"10-K"},"closingCash":{"value":103637000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":40492000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16441000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"pretaxIncome":{"value":60807000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"effectiveTaxRate":{"value":0.2703800549278866,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":44319304.323515385,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":204362500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.457513153285214; cashConversion: 68.62236848036784; roce: 29.723163496238303

Calculation inputs: {"original":{"fcfTotal":{"value":7528000,"capex":{"accession":"0001493152-24-041147","end":"2022-07-31","filed":"2024-10-15","form":"10-K","start":"2021-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-24-041147","end":"2022-07-31","filed":"2024-10-15","form":"10-K","start":"2021-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1364057000,"tag":"Revenues","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"netIncome":{"value":29005000,"tag":"ProfitLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"operatingIncome":{"value":60089000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"openingAssets":{"value":512655000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"openingCurrentLiabilities":{"value":339334000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"openingCapitalEmployed":{"value":173321000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":164864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"openingTotalEquity":{"value":166614000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"openingCash":{"value":107147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":497094000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"closingCurrentLiabilities":{"value":305072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"closingCapitalEmployed":{"value":192022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":167615000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"closingTotalEquity":{"value":170637000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-31","filed":"2025-09-29","accession":"0001493152-25-016071","form":"10-K"},"closingCash":{"value":98352000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":27028000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5878000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"pretaxIncome":{"value":34883000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"effectiveTaxRate":{"value":0.16850614912708195,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":49963634.005102776,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":182671500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.551883095794384; cashConversion: 25.95414583692467; roce: 32.894567570748585

Calculation inputs: {"original":{"fcfTotal":{"value":49855000,"capex":{"accession":"0001493152-23-037384","end":"2021-07-31","filed":"2023-10-16","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-23-037384","end":"2021-07-31","filed":"2023-10-16","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1446990000,"tag":"Revenues","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"netIncome":{"value":96891000,"tag":"ProfitLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"operatingIncome":{"value":56990000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"openingAssets":{"value":404750000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"openingCurrentLiabilities":{"value":324870000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"openingCapitalEmployed":{"value":79880000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":74772000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"openingTotalEquity":{"value":71139000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"openingCash":{"value":84860000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":512655000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"closingCurrentLiabilities":{"value":339334000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"closingCapitalEmployed":{"value":173321000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":164864000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"closingTotalEquity":{"value":166614000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-07-31","filed":"2024-10-15","accession":"0001493152-24-041147","form":"10-K"},"closingCash":{"value":107147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":96475000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-31667000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"pretaxIncome":{"value":65224000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":126600500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.4454280955638947; cashConversion: 51.45472747726827; roce: 45.015620001500785

Calculation inputs: {"original":{"fcfTotal":{"value":-45632000,"capex":{"accession":"0001493152-22-028469","end":"2020-07-31","filed":"2022-10-14","form":"10-K","start":"2019-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-22-028469","end":"2020-07-31","filed":"2022-10-14","form":"10-K","start":"2019-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1345769000,"tag":"Revenues","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"netIncome":{"value":21418000,"tag":"ProfitLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"operatingIncome":{"value":17942000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"openingAssets":{"value":443703000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"openingCurrentLiabilities":{"value":389070000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"openingCapitalEmployed":{"value":54633000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":56244000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"openingTotalEquity":{"value":53557000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"openingCash":{"value":80168000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":404750000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"closingCurrentLiabilities":{"value":324870000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"closingCapitalEmployed":{"value":79880000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":74772000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"closingTotalEquity":{"value":71139000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-10-16","accession":"0001493152-23-037384","form":"10-K"},"closingCash":{"value":84860000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-10-14","accession":"0001493152-21-025444","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":21430000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"pretaxIncome":{"value":17718000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":67256500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.3907750884438563; cashConversion: -213.054440190494; roce: 26.676975459621005

Calculation inputs: {"original":{"fcfTotal":{"value":66456000,"capex":{"accession":"0001213900-20-031279","end":"2019-07-31","filed":"2020-10-14","form":"10-K","start":"2018-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-20-031279","end":"2019-07-31","filed":"2020-10-14","form":"10-K","start":"2018-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1409172000,"tag":"Revenues","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"netIncome":{"value":330000,"tag":"ProfitLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"operatingIncome":{"value":-1005000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"openingAssets":{"value":399597000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingCurrentLiabilities":{"value":366984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingCapitalEmployed":{"value":32613000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":30664000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingTotalEquity":{"value":31303000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"openingCash":{"value":73981000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":443703000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"closingCurrentLiabilities":{"value":389070000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"closingCapitalEmployed":{"value":54633000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":56244000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"closingTotalEquity":{"value":53557000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-10-14","accession":"0001493152-22-028469","form":"10-K"},"closingCash":{"value":80168000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":134000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":123000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"pretaxIncome":{"value":453000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"effectiveTaxRate":{"value":0.271523178807947,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-732119.2052980132,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":43623000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.71596086212329; cashConversion: 20138.181818181816; roce: -2.3038305481053576

Calculation inputs: {"original":{"fcfTotal":{"value":-173000,"capex":{"accession":"0001213900-19-020184","end":"2018-07-31","filed":"2019-10-11","form":"10-K","start":"2017-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-19-020184","end":"2018-07-31","filed":"2019-10-11","form":"10-K","start":"2017-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1547495000,"tag":"Revenues","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"netIncome":{"value":5199000,"tag":"ProfitLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"operatingIncome":{"value":8378000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingAssets":{"value":518963000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingCurrentLiabilities":{"value":362776000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-07-31"},"openingParentEquity":{"value":145734000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingTotalEquity":{"value":154557000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingCash":{"value":90344000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":399597000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingCurrentLiabilities":{"value":366984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingCapitalEmployed":{"value":32613000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":30664000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingTotalEquity":{"value":31303000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-31","filed":"2020-10-14","accession":"0001213900-20-031279","form":"10-K"},"closingCash":{"value":73981000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4208000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2902000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"pretaxIncome":{"value":8101000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"effectiveTaxRate":{"value":0.35822737933588444,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5376771.01592396,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":8378000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"averageCapitalEmployed":{"value":94400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":156187000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":518963000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingCurrentLiabilities":{"value":362776000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingCapitalEmployed":{"value":32613000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":399597000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingCurrentLiabilities":{"value":366984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"}}}}; fcfMargin: -0.011179357606971266; cashConversion: -3.327562992883247; roce: 8.875

Calculation inputs: {"original":{"fcfTotal":{"value":13145000,"capex":{"accession":"0001213900-19-020184","end":"2017-07-31","filed":"2019-10-11","form":"10-K","start":"2016-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-19-020184","end":"2017-07-31","filed":"2019-10-11","form":"10-K","start":"2016-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1501729000,"tag":"Revenues","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"netIncome":{"value":9641000,"tag":"ProfitLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"operatingIncome":{"value":5549000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingAssets":{"value":469658000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingCurrentLiabilities":{"value":343820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-07-31"},"openingParentEquity":{"value":123797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"openingTotalEquity":{"value":124203000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"openingCash":{"value":104001000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":518963000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingCurrentLiabilities":{"value":362776000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-07-31"},"closingParentEquity":{"value":145734000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingTotalEquity":{"value":154557000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingCash":{"value":90344000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":8177000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2021000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"pretaxIncome":{"value":7620000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":5549000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"averageCapitalEmployed":{"value":141012500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":125838000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":469658000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"openingCurrentLiabilities":{"value":343820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"closingCapitalEmployed":{"value":156187000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":518963000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"closingCurrentLiabilities":{"value":362776000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"}}}}; fcfMargin: 0.8753243761024793; cashConversion: 136.34477751270614; roce: 3.935112135448985

Calculation inputs: {"original":{"fcfTotal":{"value":30684000,"capex":{"accession":"0001213900-18-013916","end":"2016-07-31","filed":"2018-10-15","form":"10-K","start":"2015-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-18-013916","end":"2016-07-31","filed":"2018-10-15","form":"10-K","start":"2015-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1496261000,"tag":"Revenues","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"netIncome":{"value":25358000,"tag":"ProfitLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"operatingIncome":{"value":26203000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingAssets":{"value":485682000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"openingCurrentLiabilities":{"value":348912000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-07-31"},"openingParentEquity":{"value":133831000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingTotalEquity":{"value":134940000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingCash":{"value":110361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":469658000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingCurrentLiabilities":{"value":343820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-07-31"},"closingParentEquity":{"value":123797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"closingTotalEquity":{"value":124203000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-10-11","accession":"0001213900-19-020184","form":"10-K"},"closingCash":{"value":104001000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":23514000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4110000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"pretaxIncome":{"value":29468000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"effectiveTaxRate":{"value":0.13947332699877835,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22548380.41265101,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":26203000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"averageCapitalEmployed":{"value":131304000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":136770000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":485682000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingCurrentLiabilities":{"value":348912000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingCapitalEmployed":{"value":125838000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":469658000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingCurrentLiabilities":{"value":343820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"}}}}; fcfMargin: 2.0507117407992324; cashConversion: 121.00323369350896; roce: 19.955980015841103

Calculation inputs: {"original":{"fcfTotal":{"value":1978000,"capex":{"accession":"0001213900-17-010610","end":"2015-07-31","filed":"2017-10-16","form":"10-K","start":"2014-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-17-010610","end":"2015-07-31","filed":"2017-10-16","form":"10-K","start":"2014-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1596777000,"tag":"Revenues","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"netIncome":{"value":86115000,"tag":"ProfitLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"operatingIncome":{"value":93050000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"openingAssets":{"value":480931000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingCurrentLiabilities":{"value":367984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-07-31"},"openingParentEquity":{"value":100239000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingTotalEquity":{"value":101164000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"openingCash":{"value":153823000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":485682000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"closingCurrentLiabilities":{"value":348912000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-07-31"},"closingParentEquity":{"value":133831000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingTotalEquity":{"value":134940000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingCash":{"value":110361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":84490000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6088000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"pretaxIncome":{"value":92203000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-10-16","accession":"0001213900-17-010610","form":"10-K"},"effectiveTaxRate":{"value":0.06602822033990217,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":86906074.0973721,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":93050000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"averageCapitalEmployed":{"value":124858500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":112947000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":480931000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingCurrentLiabilities":{"value":367984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingCapitalEmployed":{"value":136770000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":485682000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingCurrentLiabilities":{"value":348912000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"}}}}; fcfMargin: 0.123874529755877; cashConversion: 2.2969285258085117; roce: 74.52436157730551

Calculation inputs: {"original":{"fcfTotal":{"value":28700000,"capex":{"accession":"0001213900-16-017511","end":"2014-07-31","filed":"2016-10-14","form":"10-K","start":"2013-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-16-017511","end":"2014-07-31","filed":"2016-10-14","form":"10-K","start":"2013-08-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1651541000,"tag":"Revenues","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"netIncome":{"value":21010000,"tag":"ProfitLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"operatingIncome":{"value":29840000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingAssets":{"value":435407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingCurrentLiabilities":{"value":333669000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-07-31"},"openingParentEquity":{"value":88603000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingTotalEquity":{"value":89136000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingCash":{"value":151600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":480931000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingCurrentLiabilities":{"value":367984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-07-31"},"closingParentEquity":{"value":100239000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingTotalEquity":{"value":101164000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-07-31","filed":"2018-10-15","accession":"0001213900-18-013916","form":"10-K"},"closingCash":{"value":153823000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":18784000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3982000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"pretaxIncome":{"value":24992000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"effectiveTaxRate":{"value":0.15933098591549297,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":25085563.38028169,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":29840000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"averageCapitalEmployed":{"value":107342500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":101738000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":435407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingCurrentLiabilities":{"value":333669000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingCapitalEmployed":{"value":112947000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":480931000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingCurrentLiabilities":{"value":367984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"}}}}; fcfMargin: 1.737770966630559; cashConversion: 136.60161827701094; roce: 27.798868109090062

Calculation inputs: {"original":{"fcfTotal":{"value":42659000,"capex":{"accession":"0001213900-15-007660","end":"2013-07-31","filed":"2015-10-14","form":"10-K","start":"2012-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-15-007660","end":"2013-07-31","filed":"2015-10-14","form":"10-K","start":"2012-08-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1620617000,"tag":"Revenues","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"netIncome":{"value":13444000,"tag":"ProfitLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"operatingIncome":{"value":29391000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingAssets":{"value":451114000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingCurrentLiabilities":{"value":301365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31"},"openingParentEquity":{"value":102230000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"openingTotalEquity":{"value":102725000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingCash":{"value":158206000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":435407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingCurrentLiabilities":{"value":333669000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-07-31"},"closingParentEquity":{"value":88603000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingTotalEquity":{"value":89136000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingCash":{"value":151600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-10-14","accession":"0001213900-16-017511","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":11607000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15872000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"pretaxIncome":{"value":33950000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":29391000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"averageCapitalEmployed":{"value":125743500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":149749000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":451114000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"openingCurrentLiabilities":{"value":301365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"closingCapitalEmployed":{"value":101738000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":435407000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"closingCurrentLiabilities":{"value":333669000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"}}}}; fcfMargin: 2.6322690678920435; cashConversion: 317.3088366557572; roce: 23.373772799389233

Calculation inputs: {"original":{"fcfTotal":{"value":23693000,"capex":{"accession":"0001213900-14-007233","end":"2012-07-31","filed":"2014-10-14","form":"10-K","start":"2011-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-14-007233","end":"2012-07-31","filed":"2014-10-14","form":"10-K","start":"2011-08-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1506283000,"tag":"Revenues","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"netIncome":{"value":38785000,"tag":"ProfitLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"operatingIncome":{"value":-7096000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingAssets":{"value":568166000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"openingCurrentLiabilities":{"value":321420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31"},"openingParentEquity":{"value":209095000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"openingTotalEquity":{"value":203790000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingCash":{"value":219826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":451114000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingCurrentLiabilities":{"value":301365000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31"},"closingParentEquity":{"value":102230000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"closingTotalEquity":{"value":102725000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingCash":{"value":158206000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-10-14","accession":"0001213900-15-007660","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":38648000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-42782000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"pretaxIncome":{"value":-11848000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.5729447919149324; cashConversion: 61.0880495036741; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":37149000,"capex":{"accession":"0001193125-13-399818","end":"2011-07-31","filed":"2013-10-15","form":"10-K","start":"2010-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-399818","end":"2011-07-31","filed":"2013-10-15","form":"10-K","start":"2010-08-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1351416000,"tag":"Revenues","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"netIncome":{"value":23371000,"tag":"ProfitLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"operatingIncome":{"value":7385000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","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 2010-07-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":185973000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"openingCash":{"value":208611000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":568166000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"closingCurrentLiabilities":{"value":321420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31"},"closingParentEquity":{"value":209095000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"closingTotalEquity":{"value":203790000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingCash":{"value":219826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":26812000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-13388000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"pretaxIncome":{"value":7599000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-10-15","accession":"0001193125-13-399818","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.7488944928874606; cashConversion: 158.95340379102308; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":31182000,"capex":{"accession":"0001193125-12-461999","end":"2010-07-31","filed":"2012-11-09","form":"10-K/A","start":"2009-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-461999","end":"2010-07-31","filed":"2012-11-09","form":"10-K/A","start":"2009-08-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1193578000,"tag":"Revenues","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"netIncome":{"value":20273000,"tag":"ProfitLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"operatingIncome":{"value":831000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":179442000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"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 2009-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2010-07-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":185973000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-31","filed":"2014-10-14","accession":"0001213900-14-007233","form":"10-K"},"closingCash":{"value":208611000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":20290000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-8674000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"pretaxIncome":{"value":-2102000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-11-09","accession":"0001193125-12-461999","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6124811281709284; cashConversion: 153.81048685443693; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31

revenue: 1297960000; operatingIncome: 121165000; netIncome: 95094000

revenue: 1231495000; operatingIncome: 100424000; netIncome: 81139000

revenue: 1205778000; operatingIncome: 64753000; netIncome: 68264000

revenue: 1238854000; operatingIncome: 60743000; netIncome: 44366000

revenue: 1364057000; operatingIncome: 60089000; netIncome: 29005000

revenue: 1446990000; operatingIncome: 56990000; netIncome: 96891000

revenue: 1345769000; operatingIncome: 17942000; netIncome: 21418000

revenue: 1409172000; operatingIncome: -1005000; netIncome: 330000

revenue: 1547495000; operatingIncome: 8378000; netIncome: 5199000

revenue: 1501729000; operatingIncome: 5549000; netIncome: 9641000

revenue: 1496261000; operatingIncome: 26203000; netIncome: 25358000

revenue: 1596777000; operatingIncome: 93050000; netIncome: 86115000

revenue: 1651541000; operatingIncome: 29840000; netIncome: 21010000

revenue: 1620617000; operatingIncome: 29391000; netIncome: 13444000

revenue: 1506283000; operatingIncome: -7096000; netIncome: 38785000

revenue: 1351416000; operatingIncome: 7385000; netIncome: 23371000

revenue: 1193578000; operatingIncome: 831000; netIncome: 20273000