IES Holdings, Inc. (IESC)

revenue: 3371468000; averageDilutedShares: 20182797; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19854463

revenue: 2884358000; averageDilutedShares: 20414932; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19971670

revenue: 2377227000; averageDilutedShares: 20413032; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20194218

revenue: 2166808000; averageDilutedShares: 20894625; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20341900

revenue: 1536493000; averageDilutedShares: 21086432; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20762395

revenue: 1190856000; averageDilutedShares: 21092410; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20762395

revenue: 1076996000; averageDilutedShares: 21315245; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21165011

revenue: 876828000; averageDilutedShares: 21196388; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21205536

revenue: 810744000; averageDilutedShares: 21533254; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21336975

revenue: 695993000; averageDilutedShares: 21492339; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 21456539

revenue: 573857000; averageDilutedShares: 21526188; totalDebt: 9207000; periodEndShares: 21475741

revenue: 512395000; averageDilutedShares: 18473420; totalDebt: 10208000; periodEndShares: 21767700

revenue: 494593000; averageDilutedShares: 15460424; totalDebt: 13772000; periodEndShares: 17944322

revenue: 456115000; averageDilutedShares: 15123052; totalDebt: 10480000; periodEndShares: 14977400

revenue: 406141000; averageDilutedShares: 14493747; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 14956473

revenue: 382431000; averageDilutedShares: 14409368; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 14773904

revenue: 667037000; averageDilutedShares: 14331614; 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":218843000,"capex":{"accession":"0001048268-25-000174","end":"2025-09-30","filed":"2025-11-21","form":"10-K","start":"2024-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-25-000174","end":"2025-09-30","filed":"2025-11-21","form":"10-K","start":"2024-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3371468000,"tag":"Revenues","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"netIncome":{"value":311842000,"tag":"ProfitLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"operatingIncome":{"value":383529000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingAssets":{"value":1244026000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingCurrentLiabilities":{"value":522554000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingCapitalEmployed":{"value":721472000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":611113000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingTotalEquity":{"value":652109000,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingNoncontrollingEquity":{"value":40996000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingCash":{"value":100832000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","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 2024-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1595661000,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCurrentLiabilities":{"value":633428000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCapitalEmployed":{"value":962233000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":883955000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingTotalEquity":{"value":887962000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":4007000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCash":{"value":127171000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","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 2025-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":305975000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":96805000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":841852500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.491030020157392; cashConversion: 70.17752579832094; roce: 45.55774319135478

Calculation inputs: {"original":{"fcfTotal":{"value":189245000,"capex":{"accession":"0001048268-25-000174","end":"2024-09-30","filed":"2025-11-21","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-25-000174","end":"2024-09-30","filed":"2025-11-21","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2884358000,"tag":"Revenues","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"netIncome":{"value":232501000,"tag":"ProfitLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"operatingIncome":{"value":300876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingAssets":{"value":981600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingCurrentLiabilities":{"value":400568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-09-30"},"openingParentEquity":{"value":449985000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingTotalEquity":{"value":499936000,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingNoncontrollingEquity":{"value":49951000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingCash":{"value":75770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","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 2023-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1244026000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCurrentLiabilities":{"value":522554000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCapitalEmployed":{"value":721472000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":611113000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingTotalEquity":{"value":652109000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":40996000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCash":{"value":100832000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","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 2024-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":219116000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":72165000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"pretaxIncome":{"value":304666000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":300876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"averageCapitalEmployed":{"value":651252000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":581032000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":981600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingCurrentLiabilities":{"value":400568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingCapitalEmployed":{"value":721472000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1244026000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingCurrentLiabilities":{"value":522554000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"}}}}; fcfMargin: 6.561078756520515; cashConversion: 81.3953488372093; roce: 46.19962779384939

Calculation inputs: {"original":{"fcfTotal":{"value":136235000,"capex":{"accession":"0001048268-25-000174","end":"2023-09-30","filed":"2025-11-21","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-25-000174","end":"2023-09-30","filed":"2025-11-21","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2377227000,"tag":"Revenues","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"netIncome":{"value":119787000,"tag":"ProfitLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"operatingIncome":{"value":159776000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"openingAssets":{"value":934709000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingCurrentLiabilities":{"value":401886000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-09-30"},"openingParentEquity":{"value":361288000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":29193000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingLiabilities":{"value":544228000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":981600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"closingCurrentLiabilities":{"value":400568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-09-30"},"closingParentEquity":{"value":449985000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingTotalEquity":{"value":499936000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":49951000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingCash":{"value":75770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","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 2023-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":108288000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":38761000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-21","accession":"0001048268-25-000174","form":"10-K"},"pretaxIncome":{"value":158548000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":159776000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"averageCapitalEmployed":{"value":556927500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":532823000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":934709000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingCurrentLiabilities":{"value":401886000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingCapitalEmployed":{"value":581032000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":981600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingCurrentLiabilities":{"value":400568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"}}}}; fcfMargin: 5.730836811124894; cashConversion: 113.73103926135558; roce: 28.688832927086562

Calculation inputs: {"original":{"fcfTotal":{"value":-12993000,"capex":{"accession":"0001048268-24-000134","end":"2022-09-30","filed":"2024-11-22","form":"10-K","start":"2021-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-24-000134","end":"2022-09-30","filed":"2024-11-22","form":"10-K","start":"2021-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2166808000,"tag":"Revenues","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"netIncome":{"value":40186000,"tag":"ProfitLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"operatingIncome":{"value":56008000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingAssets":{"value":766622000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingCurrentLiabilities":{"value":311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-09-30"},"openingParentEquity":{"value":345953000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":24594000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingLiabilities":{"value":396075000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":934709000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingCurrentLiabilities":{"value":401886000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-09-30"},"closingParentEquity":{"value":361288000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":29193000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingLiabilities":{"value":544228000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":34762000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12815000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"pretaxIncome":{"value":53001000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"effectiveTaxRate":{"value":0.24178789079451332,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":42465943.812380895,"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":56008000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"averageCapitalEmployed":{"value":493922500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":455022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":766622000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingCurrentLiabilities":{"value":311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingCapitalEmployed":{"value":532823000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":934709000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingCurrentLiabilities":{"value":401886000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"}}}}; fcfMargin: -0.5996378082414316; cashConversion: -32.332155477031804; roce: 11.339430781144817

Calculation inputs: {"original":{"fcfTotal":{"value":30523000,"capex":{"accession":"0001048268-23-000097","end":"2021-09-30","filed":"2023-12-07","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-23-000097","end":"2021-09-30","filed":"2023-12-07","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1536493000,"tag":"Revenues","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"netIncome":{"value":68676000,"tag":"ProfitLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"operatingIncome":{"value":85583000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingAssets":{"value":560528000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingCurrentLiabilities":{"value":242449000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-09-30"},"openingParentEquity":{"value":283313000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":1804000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingLiabilities":{"value":275411000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":766622000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingCurrentLiabilities":{"value":311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-09-30"},"closingParentEquity":{"value":345953000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-11-22","accession":"0001048268-24-000134","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":24594000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingLiabilities":{"value":396075000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":66658000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16231000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"pretaxIncome":{"value":84907000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"effectiveTaxRate":{"value":0.1911620949980567,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":69222774.42378132,"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":85583000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"averageCapitalEmployed":{"value":386550500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":318079000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":560528000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingCurrentLiabilities":{"value":242449000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingCapitalEmployed":{"value":455022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":766622000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingCurrentLiabilities":{"value":311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"}}}}; fcfMargin: 1.9865368732561748; cashConversion: 44.4449298153649; roce: 22.140186081766807

Calculation inputs: {"original":{"fcfTotal":{"value":71996000,"capex":{"accession":"0001048268-22-000099","end":"2020-09-30","filed":"2022-12-06","form":"10-K","start":"2019-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-22-000099","end":"2020-09-30","filed":"2022-12-06","form":"10-K","start":"2019-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1190856000,"tag":"Revenues","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"netIncome":{"value":40554000,"tag":"ProfitLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"operatingIncome":{"value":50083000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingAssets":{"value":445258000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingCurrentLiabilities":{"value":193472000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-09-30"},"openingParentEquity":{"value":246248000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":3294000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingLiabilities":{"value":195716000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"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":560528000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingCurrentLiabilities":{"value":242449000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-09-30"},"closingParentEquity":{"value":283313000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2023-12-07","accession":"0001048268-23-000097","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":1804000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingLiabilities":{"value":275411000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":41599000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8740000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"pretaxIncome":{"value":49294000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"effectiveTaxRate":{"value":0.17730352578407108,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":41203107.51815637,"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":50083000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"averageCapitalEmployed":{"value":284932500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":251786000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":445258000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingCurrentLiabilities":{"value":193472000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingCapitalEmployed":{"value":318079000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":560528000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingCurrentLiabilities":{"value":242449000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"}}}}; fcfMargin: 6.0457351686517935; cashConversion: 177.53119297726488; roce: 17.57714546427663

Calculation inputs: {"original":{"fcfTotal":{"value":32424000,"capex":{"accession":"0001048268-21-000162","end":"2019-09-30","filed":"2021-12-03","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001048268-21-000162","end":"2019-09-30","filed":"2021-12-03","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1076996000,"tag":"Revenues","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"netIncome":{"value":33478000,"tag":"ProfitLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"operatingIncome":{"value":41850000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingAssets":{"value":421994000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingCurrentLiabilities":{"value":164417000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-09-30"},"openingParentEquity":{"value":220407000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"openingTotalEquity":{"value":220407000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCash":{"value":26247000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","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 2018-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"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":445258000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingCurrentLiabilities":{"value":193472000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-09-30"},"closingParentEquity":{"value":246248000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-12-06","accession":"0001048268-22-000099","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":3294000,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingLiabilities":{"value":195716000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"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":33206000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6663000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"pretaxIncome":{"value":40141000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"effectiveTaxRate":{"value":0.1659898856530729,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":34903323.2854189,"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":41850000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"averageCapitalEmployed":{"value":254681500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":257577000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":421994000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"openingCurrentLiabilities":{"value":164417000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"closingCapitalEmployed":{"value":251786000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":445258000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"closingCurrentLiabilities":{"value":193472000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"}}}}; fcfMargin: 3.0105961396328302; cashConversion: 96.85166377919828; roce: 16.43228895699138

Calculation inputs: {"original":{"fcfTotal":{"value":7661000,"capex":{"accession":"0001193125-18-344274","end":"2018-09-30","filed":"2018-12-07","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001048268-20-000033","end":"2018-09-30","filed":"2020-12-07","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":876828000,"tag":"Revenues","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"netIncome":{"value":-13803000,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"operatingIncome":{"value":25954000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingAssets":{"value":424494000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"openingCurrentLiabilities":{"value":150628000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-09-30"},"openingParentEquity":{"value":236704000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"openingTotalEquity":{"value":236704000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCash":{"value":28290000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","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 2017-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"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":421994000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingCurrentLiabilities":{"value":164417000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-09-30"},"closingParentEquity":{"value":220407000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-12-03","accession":"0001048268-21-000162","form":"10-K"},"closingTotalEquity":{"value":220407000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCash":{"value":26247000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","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 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"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":-14113000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"incomeTaxExpense":{"value":38151000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"pretaxIncome":{"value":24348000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","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":25954000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"averageCapitalEmployed":{"value":265721500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":273866000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":424494000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCurrentLiabilities":{"value":150628000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCapitalEmployed":{"value":257577000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":421994000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCurrentLiabilities":{"value":164417000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}},"roe":{"commonNetIncome":{"value":-14113000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"averageCommonEquity":{"value":228555500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":236704000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":236704000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCommonEquity":{"value":220407000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":220407000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":7661000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}},"revenue":{"value":876828000,"tag":"Revenues","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}}}}; fcfMargin: 0.8737175363925422; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 9.767369219276574

Calculation inputs: {"original":{"fcfTotal":{"value":17760000,"capex":{"accession":"0001193125-18-344274","end":"2017-09-30","filed":"2018-12-07","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001048268-19-000007","end":"2017-09-30","filed":"2019-12-06","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":810744000,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"netIncome":{"value":13594000,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"operatingIncome":{"value":20342000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"openingAssets":{"value":394340000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCurrentLiabilities":{"value":133051000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-09-30"},"openingParentEquity":{"value":223405000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"openingTotalEquity":{"value":223405000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCash":{"value":32961000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"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":424494000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"closingCurrentLiabilities":{"value":150628000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-09-30"},"closingParentEquity":{"value":236704000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-12-07","accession":"0001048268-20-000033","form":"10-K"},"closingTotalEquity":{"value":236704000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCash":{"value":28290000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","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 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"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":13275000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"incomeTaxExpense":{"value":5211000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"pretaxIncome":{"value":18805000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"effectiveTaxRate":{"value":0.2771071523530976,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":14705086.30683329,"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":20342000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"averageCapitalEmployed":{"value":267577500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":261289000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":394340000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingCurrentLiabilities":{"value":133051000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingCapitalEmployed":{"value":273866000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":424494000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingCurrentLiabilities":{"value":150628000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"}},"roe":{"commonNetIncome":{"value":13275000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"averageCommonEquity":{"value":230054500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":223405000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":223405000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingCommonEquity":{"value":236704000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":236704000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":17760000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}},"revenue":{"value":810744000,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":17760000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}},"netIncome":{"value":13594000,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"}}}}; fcfMargin: 2.190580503833516; cashConversion: 130.64587317934382; roce: 7.6022834505890815

Calculation inputs: {"original":{"fcfTotal":{"value":21551000,"capex":{"accession":"0001193125-18-344274","end":"2016-09-30","filed":"2018-12-07","form":"10-K","start":"2015-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-18-344274","end":"2016-09-30","filed":"2018-12-07","form":"10-K","start":"2015-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":695993000,"tag":"Revenues","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"netIncome":{"value":120878000,"tag":"ProfitLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"operatingIncome":{"value":24960000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingAssets":{"value":225679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingCurrentLiabilities":{"value":108079000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-30"},"openingParentEquity":{"value":101414000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingTotalEquity":{"value":101414000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"openingCash":{"value":49360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingBorrowings":{"value":9207000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K","reportedValue":4000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K","reportedValue":9203000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingCommonEquity":{"value":101414000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":394340000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCurrentLiabilities":{"value":133051000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-09-30"},"closingParentEquity":{"value":223405000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-12-06","accession":"0001048268-19-000007","form":"10-K"},"closingTotalEquity":{"value":223405000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCash":{"value":32961000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"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":119722000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"incomeTaxExpense":{"value":-97117000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":24960000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"averageCapitalEmployed":{"value":189444500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":117600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":225679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingCurrentLiabilities":{"value":108079000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCapitalEmployed":{"value":261289000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":394340000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCurrentLiabilities":{"value":133051000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"}},"roe":{"commonNetIncome":{"value":119722000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"averageCommonEquity":{"value":162409500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":101414000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":101414000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCommonEquity":{"value":223405000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":223405000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"}}}}; fcfMargin: 3.09643918832517; cashConversion: 17.828719866311488; roce: 13.175362705172228

Calculation inputs: {"original":{"fcfTotal":{"value":8727000,"capex":{"accession":"0001193125-17-364439","end":"2015-09-30","filed":"2017-12-08","form":"10-K","start":"2014-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-364439","end":"2015-09-30","filed":"2017-12-08","form":"10-K","start":"2014-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":573857000,"tag":"Revenues","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"netIncome":{"value":16538000,"tag":"ProfitLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"operatingIncome":{"value":18488000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingAssets":{"value":199950000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingCurrentLiabilities":{"value":95884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-09-30"},"openingParentEquity":{"value":87972000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingTotalEquity":{"value":87972000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"openingCash":{"value":47342000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingBorrowings":{"value":10208000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K","reportedValue":10208000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingCommonEquity":{"value":87972000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":225679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingCurrentLiabilities":{"value":108079000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-30"},"closingParentEquity":{"value":101414000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingTotalEquity":{"value":101414000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-12-07","accession":"0001193125-18-344274","form":"10-K"},"closingCash":{"value":49360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingBorrowings":{"value":9207000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K","reportedValue":4000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K","reportedValue":9203000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCommonEquity":{"value":101414000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":16453000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"incomeTaxExpense":{"value":661000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":94693000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.520762141090899; cashConversion: 52.76937961059378; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":10616000,"capex":{"accession":"0001193125-16-789187","end":"2014-09-30","filed":"2016-12-09","form":"10-K","start":"2013-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-16-789187","end":"2014-09-30","filed":"2016-12-09","form":"10-K","start":"2013-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":512395000,"tag":"Revenues","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"netIncome":{"value":5324000,"tag":"ProfitLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"operatingIncome":{"value":7641000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingAssets":{"value":179252000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingCurrentLiabilities":{"value":98558000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-09-30"},"openingParentEquity":{"value":62486000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"openingTotalEquity":{"value":62486000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingCash":{"value":20757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"openingBorrowings":{"value":13772000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K","reportedValue":3562000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K","reportedValue":10210000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"openingCommonEquity":{"value":62486000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":199950000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCurrentLiabilities":{"value":95884000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-09-30"},"closingParentEquity":{"value":87972000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"closingTotalEquity":{"value":87972000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-12-08","accession":"0001193125-17-364439","form":"10-K"},"closingCash":{"value":47342000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingBorrowings":{"value":10208000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K","reportedValue":10208000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"closingCommonEquity":{"value":87972000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":5302000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"incomeTaxExpense":{"value":748000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":75229000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.0718391085002783; cashConversion: 199.39894815927875; 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 2013-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":1510000,"capex":{"accession":"0001193125-15-400802","end":"2013-09-30","filed":"2015-12-11","form":"10-K","start":"2012-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-15-400802","end":"2013-09-30","filed":"2015-12-11","form":"10-K","start":"2012-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":494593000,"tag":"Revenues","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":426000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingAssets":{"value":164713000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"openingCurrentLiabilities":{"value":104384000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30"},"openingParentEquity":{"value":53157000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"openingTotalEquity":{"value":53157000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingCash":{"value":18729000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"openingBorrowings":{"value":10480000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A","reportedValue":10456000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A","reportedValue":24000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"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":179252000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"closingCurrentLiabilities":{"value":98558000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-09-30"},"closingParentEquity":{"value":62486000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"closingTotalEquity":{"value":62486000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingCash":{"value":20757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-12-09","accession":"0001193125-16-789187","form":"10-K"},"closingBorrowings":{"value":13772000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K","reportedValue":3562000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K","reportedValue":10210000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"closingCommonEquity":{"value":62486000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-3573000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"incomeTaxExpense":{"value":326000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":426000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"averageCapitalEmployed":{"value":70511500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":60329000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":164713000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"openingCurrentLiabilities":{"value":104384000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"closingCapitalEmployed":{"value":80694000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":179252000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"closingCurrentLiabilities":{"value":98558000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"}}}}; fcfMargin: 0.3053015307535691; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 0.604156768754033

Calculation inputs: {"original":{"fcfTotal":{"value":-9248000,"capex":{"accession":"0001193125-14-440606","end":"2012-09-30","filed":"2014-12-12","form":"10-K","start":"2011-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-440606","end":"2012-09-30","filed":"2014-12-12","form":"10-K","start":"2011-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":456115000,"tag":"Revenues","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-389000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"openingAssets":{"value":180244000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"openingCurrentLiabilities":{"value":98774000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30"},"openingParentEquity":{"value":64301000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingTotalEquity":{"value":64302000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"openingCash":{"value":35577000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","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 2011-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"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":164713000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"closingCurrentLiabilities":{"value":104384000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30"},"closingParentEquity":{"value":53157000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"closingTotalEquity":{"value":53157000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"closingCash":{"value":18729000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-12-11","accession":"0001193125-15-400802","form":"10-K"},"closingBorrowings":{"value":10480000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A","reportedValue":10456000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A","reportedValue":24000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"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":-11802000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"incomeTaxExpense":{"value":38000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-389000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"averageCapitalEmployed":{"value":70899500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":81470000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":180244000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingCurrentLiabilities":{"value":98774000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingCapitalEmployed":{"value":60329000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":164713000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingCurrentLiabilities":{"value":104384000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"}}}}; fcfMargin: -2.027558839327801; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -0.5486639539065861

Calculation inputs: {"original":{"fcfTotal":{"value":-14540000,"capex":{"accession":"0001193125-14-002884","end":"2011-09-30","filed":"2014-01-06","form":"10-K/A","start":"2010-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-002884","end":"2011-09-30","filed":"2014-01-06","form":"10-K/A","start":"2010-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":406141000,"tag":"Revenues","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-17186000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"openingAssets":{"value":207860000,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingCurrentLiabilities":{"value":88851000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30"},"openingParentEquity":{"value":101201000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"openingTotalEquity":{"value":101202000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"openingCash":{"value":32924000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"openingCommonEquity":{"value":101201000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":180244000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"closingCurrentLiabilities":{"value":98774000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30"},"closingParentEquity":{"value":64301000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingTotalEquity":{"value":64302000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","form":"10-K"},"closingCash":{"value":35577000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-12","accession":"0001193125-14-440606","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 2011-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"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":-37823000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"incomeTaxExpense":{"value":172000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.5800374746701267; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2010-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":-14090000,"capex":{"accession":"0001193125-12-503507","end":"2010-09-30","filed":"2012-12-14","form":"10-K","start":"2009-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-503507","end":"2010-09-30","filed":"2012-12-14","form":"10-K","start":"2009-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":382431000,"tag":"Revenues","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-19394000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":131177000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingCash":{"value":64174000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":207860000,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingCurrentLiabilities":{"value":88851000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30"},"closingParentEquity":{"value":101201000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"closingTotalEquity":{"value":101202000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-09-30","filed":"2014-01-06","accession":"0001193125-14-002884","form":"10-K/A"},"closingCash":{"value":32924000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"closingCommonEquity":{"value":101201000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-31155000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-36000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.6843247540079123; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2009-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":6567000,"capex":{"accession":"0001193125-12-143671","end":"2009-09-30","filed":"2012-03-30","form":"10-K/A","start":"2008-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-143671","end":"2009-09-30","filed":"2012-03-30","form":"10-K/A","start":"2008-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":667037000,"tag":"Revenues","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-5989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","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 2008-09-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":145110000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"openingCash":{"value":64709000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","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 2008-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":131177000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingCash":{"value":64174000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-12-14","accession":"0001193125-12-503507","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-12067000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":495000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2012-03-30","accession":"0001193125-12-143671","form":"10-K/A"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.9845031085232153; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30

revenue: 3371468000; operatingIncome: 383529000; netIncome: 311842000

revenue: 2884358000; operatingIncome: 300876000; netIncome: 232501000

revenue: 2377227000; operatingIncome: 159776000; netIncome: 119787000

revenue: 2166808000; operatingIncome: 56008000; netIncome: 40186000

revenue: 1536493000; operatingIncome: 85583000; netIncome: 68676000

revenue: 1190856000; operatingIncome: 50083000; netIncome: 40554000

revenue: 1076996000; operatingIncome: 41850000; netIncome: 33478000

revenue: 876828000; operatingIncome: 25954000; netIncome: -13803000

revenue: 810744000; operatingIncome: 20342000; netIncome: 13594000

revenue: 695993000; operatingIncome: 24960000; netIncome: 120878000

revenue: 573857000; operatingIncome: 18488000; netIncome: 16538000

revenue: 512395000; operatingIncome: 7641000; netIncome: 5324000

revenue: 494593000; operatingIncome: 426000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 456115000; operatingIncome: -389000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 406141000; operatingIncome: -17186000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 382431000; operatingIncome: -19394000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 667037000; operatingIncome: -5989000; netIncome: Consolidated income including noncontrolling interests is not confirmed