KORN FERRY (KFY)

revenue: 2938641000; averageDilutedShares: 52519000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 50225000

revenue: 2761086000; averageDilutedShares: 52806000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51458000

revenue: 2795505000; averageDilutedShares: 51432000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51983000

revenue: 2863836000; averageDilutedShares: 51883000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 52269000

revenue: 2643455000; averageDilutedShares: 53401000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53190000

revenue: 1819946000; averageDilutedShares: 53405000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 54008000

revenue: 1977330000; averageDilutedShares: 54767000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 54450000

revenue: 1973862000; averageDilutedShares: 56096000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 56431000

revenue: 1819519000; averageDilutedShares: 56254000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 56517000

revenue: 1621669000; averageDilutedShares: 56900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 56938000

revenue: 1346714000; averageDilutedShares: 52929000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 57272000

revenue: 1066066000; averageDilutedShares: 49766000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 50573000

revenue: 995559000; averageDilutedShares: 49145000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49811000

revenue: 849701000; averageDilutedShares: 47883000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48734000

revenue: 826759000; averageDilutedShares: 47261000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 47913000

revenue: 776251000; averageDilutedShares: 46280000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 47003000

revenue: 599649000; averageDilutedShares: 45457000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 45979000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 43522000; 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":324293000,"capex":{"accession":"0000056679-26-000021","end":"2026-04-30","filed":"2026-06-26","form":"10-K","start":"2025-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000056679-26-000021","end":"2026-04-30","filed":"2026-06-26","form":"10-K","start":"2025-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2938641000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"netIncome":{"value":280820000,"tag":"ProfitLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"operatingIncome":{"value":374743000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingAssets":{"value":3861224000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingCurrentLiabilities":{"value":955598000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingCapitalEmployed":{"value":2905626000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1866456000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingTotalEquity":{"value":1872139000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingCash":{"value":1006964000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-04-30"},"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":4064776000,"tag":"Assets","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCurrentLiabilities":{"value":982010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCapitalEmployed":{"value":3082766000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1972606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingTotalEquity":{"value":1978903000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCash":{"value":1095445000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-04-30"},"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":274041000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"incomeTaxExpense":{"value":107630000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"pretaxIncome":{"value":388450000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-05-01","end":"2026-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"effectiveTaxRate":{"value":0.27707555669970396,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":270910874.65568286,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2994196000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.035475241786935; cashConversion: 115.48073499038529; roce: 12.515646938276587

Calculation inputs: {"original":{"fcfTotal":{"value":301878000,"capex":{"accession":"0000056679-26-000021","end":"2025-04-30","filed":"2026-06-26","form":"10-K","start":"2024-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000056679-26-000021","end":"2025-04-30","filed":"2026-06-26","form":"10-K","start":"2024-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2761086000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"netIncome":{"value":251076000,"tag":"ProfitLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"operatingIncome":{"value":346322000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingAssets":{"value":3678869000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"openingCurrentLiabilities":{"value":934519000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"openingCapitalEmployed":{"value":2744350000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1733058000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"openingTotalEquity":{"value":1737325000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingCash":{"value":941005000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","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 2024-04-30"},"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":3861224000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCurrentLiabilities":{"value":955598000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCapitalEmployed":{"value":2905626000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1866456000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingTotalEquity":{"value":1872139000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCash":{"value":1006964000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","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 2025-04-30"},"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":242836000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"incomeTaxExpense":{"value":93836000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"pretaxIncome":{"value":344912000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-05-01","end":"2025-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"effectiveTaxRate":{"value":0.2720578002504987,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":252102398.5016468,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2824988000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.933306677155294; cashConversion: 120.23371409453712; roce: 12.259237915346898

Calculation inputs: {"original":{"fcfTotal":{"value":228814000,"capex":{"accession":"0000056679-26-000021","end":"2024-04-30","filed":"2026-06-26","form":"10-K","start":"2023-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000056679-26-000021","end":"2024-04-30","filed":"2026-06-26","form":"10-K","start":"2023-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2795505000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"netIncome":{"value":172561000,"tag":"ProfitLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"operatingIncome":{"value":212929000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingAssets":{"value":3574444000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"openingCurrentLiabilities":{"value":976260000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"openingCapitalEmployed":{"value":2598184000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1648071000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"openingTotalEquity":{"value":1653005000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"openingCash":{"value":844024000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","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 2023-04-30"},"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":3678869000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"closingCurrentLiabilities":{"value":934519000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"closingCapitalEmployed":{"value":2744350000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1733058000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"closingTotalEquity":{"value":1737325000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCash":{"value":941005000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","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 2024-04-30"},"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":166062000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"incomeTaxExpense":{"value":50081000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"pretaxIncome":{"value":222642000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-05-01","end":"2024-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"effectiveTaxRate":{"value":0.22493958911615958,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":165032838.22908524,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2671267000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.185068529657432; cashConversion: 132.59890705315803; roce: 7.9710863796093765

Calculation inputs: {"original":{"fcfTotal":{"value":273512000,"capex":{"accession":"0001628280-25-033260","end":"2023-04-30","filed":"2025-06-27","form":"10-K","start":"2022-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-033260","end":"2023-04-30","filed":"2025-06-27","form":"10-K","start":"2022-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2863836000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"netIncome":{"value":213054000,"tag":"ProfitLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"operatingIncome":{"value":316340000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"openingAssets":{"value":3464546000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"openingCurrentLiabilities":{"value":984225000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"openingCapitalEmployed":{"value":2480321000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1544346000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"openingTotalEquity":{"value":1549589000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"openingCash":{"value":978070000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-30"},"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":3574444000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"closingCurrentLiabilities":{"value":976260000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"closingCapitalEmployed":{"value":2598184000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1648071000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"closingTotalEquity":{"value":1653005000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-06-26","accession":"0000056679-26-000021","form":"10-K"},"closingCash":{"value":844024000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","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 2023-04-30"},"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":204911000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"incomeTaxExpense":{"value":82683000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"pretaxIncome":{"value":295737000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"effectiveTaxRate":{"value":0.2795828726199292,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":227896754.0754116,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2539252500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.550546888858161; cashConversion: 128.37684342936532; roce: 12.457996989271448

Calculation inputs: {"original":{"fcfTotal":{"value":452252000,"capex":{"accession":"0001628280-24-030470","end":"2022-04-30","filed":"2024-06-28","form":"10-K","start":"2021-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-030470","end":"2022-04-30","filed":"2024-06-28","form":"10-K","start":"2021-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2643455000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"netIncome":{"value":330845000,"tag":"ProfitLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"operatingIncome":{"value":470074000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"openingAssets":{"value":3056526000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"openingCurrentLiabilities":{"value":750070000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"openingCapitalEmployed":{"value":2306456000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1366389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"openingTotalEquity":{"value":1368775000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"openingCash":{"value":850778000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-30"},"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":3464546000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"closingCurrentLiabilities":{"value":984225000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"closingCapitalEmployed":{"value":2480321000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1544346000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"closingTotalEquity":{"value":1549589000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-27","accession":"0001628280-25-033260","form":"10-K"},"closingCash":{"value":978070000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-30"},"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":319017000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"incomeTaxExpense":{"value":102056000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"pretaxIncome":{"value":432901000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"effectiveTaxRate":{"value":0.23574905116874298,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":359254500.5209043,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2393388500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.108367647642954; cashConversion: 136.6960359080536; roce: 19.640522213589644

Calculation inputs: {"original":{"fcfTotal":{"value":220311000,"capex":{"accession":"0001628280-23-023772","end":"2021-04-30","filed":"2023-06-28","form":"10-K","start":"2020-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-023772","end":"2021-04-30","filed":"2023-06-28","form":"10-K","start":"2020-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1819946000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"netIncome":{"value":115562000,"tag":"ProfitLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"operatingIncome":{"value":155784000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"openingAssets":{"value":2743828000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"openingCurrentLiabilities":{"value":624207000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"openingCapitalEmployed":{"value":2119621000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1221381000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"openingTotalEquity":{"value":1223691000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"openingCash":{"value":689244000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-04-30"},"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":3056526000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"closingCurrentLiabilities":{"value":750070000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"closingCapitalEmployed":{"value":2306456000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1366389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"closingTotalEquity":{"value":1368775000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-04-30","filed":"2024-06-28","accession":"0001628280-24-030470","form":"10-K"},"closingCash":{"value":850778000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-30"},"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":111691000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"incomeTaxExpense":{"value":48138000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"pretaxIncome":{"value":163700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"effectiveTaxRate":{"value":0.29406230910201586,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":109973797.23885158,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2213038500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.105359169997351; cashConversion: 190.64311797995882; roce: 7.039371434342422

Calculation inputs: {"original":{"fcfTotal":{"value":194889000,"capex":{"accession":"0001564590-22-024447","end":"2020-04-30","filed":"2022-06-28","form":"10-K","start":"2019-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-024447","end":"2020-04-30","filed":"2022-06-28","form":"10-K","start":"2019-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1977330000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"netIncome":{"value":107017000,"tag":"ProfitLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"operatingIncome":{"value":176025000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"openingAssets":{"value":2334852000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"openingCurrentLiabilities":{"value":550958000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"openingCapitalEmployed":{"value":1783894000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1240656000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"openingTotalEquity":{"value":1243387000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"openingCash":{"value":626360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-04-30"},"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":2743828000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"closingCurrentLiabilities":{"value":624207000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"closingCapitalEmployed":{"value":2119621000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1221381000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"closingTotalEquity":{"value":1223691000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-04-30","filed":"2023-06-28","accession":"0001628280-23-023772","form":"10-K"},"closingCash":{"value":689244000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-04-30"},"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":103806000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"incomeTaxExpense":{"value":43945000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"pretaxIncome":{"value":150962000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-05-01","end":"2020-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"effectiveTaxRate":{"value":0.2910997469561877,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":124784167.04203707,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1951757500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.856169683360896; cashConversion: 182.11031892129287; roce: 9.018794599226593

Calculation inputs: {"original":{"fcfTotal":{"value":212123000,"capex":{"accession":"0001564590-21-034775","end":"2019-04-30","filed":"2021-06-28","form":"10-K","start":"2018-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-034775","end":"2019-04-30","filed":"2021-06-28","form":"10-K","start":"2018-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1973862000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"netIncome":{"value":104796000,"tag":"ProfitLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"operatingIncome":{"value":140826000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"openingAssets":{"value":2287914000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingCurrentLiabilities":{"value":558460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingCapitalEmployed":{"value":1729454000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1216607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingTotalEquity":{"value":1219615000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"openingCash":{"value":520848000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","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 2018-04-30"},"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":2334852000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"closingCurrentLiabilities":{"value":550958000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"closingCapitalEmployed":{"value":1783894000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1240656000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"closingTotalEquity":{"value":1243387000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-04-30","filed":"2022-06-28","accession":"0001564590-22-024447","form":"10-K"},"closingCash":{"value":626360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-04-30"},"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":101585000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"incomeTaxExpense":{"value":29544000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"pretaxIncome":{"value":134340000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-05-01","end":"2019-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"effectiveTaxRate":{"value":0.21991960696739615,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":109855601.42920947,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1756674000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.746597279850365; cashConversion: 202.41516851788236; roce: 8.01662687556143

Calculation inputs: {"original":{"fcfTotal":{"value":177125000,"capex":{"accession":"0001564590-20-032398","end":"2018-04-30","filed":"2020-07-15","form":"10-K","start":"2017-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-032398","end":"2018-04-30","filed":"2020-07-15","form":"10-K","start":"2017-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1819519000,"tag":"Revenues","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"netIncome":{"value":135897000,"tag":"ProfitLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"operatingIncome":{"value":208446000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"openingAssets":{"value":2062898000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingCurrentLiabilities":{"value":458579000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-04-30"},"openingParentEquity":{"value":1083439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"openingTotalEquity":{"value":1087048000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"openingCash":{"value":410882000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","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 2017-04-30"},"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":2287914000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"closingCurrentLiabilities":{"value":558460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"closingCapitalEmployed":{"value":1729454000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1216607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"closingTotalEquity":{"value":1219615000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-04-30","filed":"2021-06-28","accession":"0001564590-21-034775","form":"10-K"},"closingCash":{"value":520848000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","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 2018-04-30"},"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":132353000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"incomeTaxExpense":{"value":70133000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"pretaxIncome":{"value":206030000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"effectiveTaxRate":{"value":0.34040188322089016,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":137490589.05013832,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":177125000,"capex":{"accession":"0001564590-20-032398","end":"2018-04-30","filed":"2020-07-15","form":"10-K","start":"2017-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-032398","end":"2018-04-30","filed":"2020-07-15","form":"10-K","start":"2017-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1819519000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-05-01","end":"2018-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"}}}}; fcfMargin: 9.734715603409473; cashConversion: 130.3376822152071; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":56053000,"capex":{"accession":"0001564590-19-024039","end":"2017-04-30","filed":"2019-06-28","form":"10-K","start":"2016-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-024039","end":"2017-04-30","filed":"2019-06-28","form":"10-K","start":"2016-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1621669000,"tag":"Revenues","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"netIncome":{"value":87238000,"tag":"ProfitLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"operatingIncome":{"value":120288000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingAssets":{"value":1898600000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"openingCurrentLiabilities":{"value":476264000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-04-30"},"openingParentEquity":{"value":1045300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"openingTotalEquity":{"value":1047301000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingCash":{"value":273252000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"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":2062898000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"closingCurrentLiabilities":{"value":458579000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-04-30"},"closingParentEquity":{"value":1083439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"closingTotalEquity":{"value":1087048000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-07-15","accession":"0001564590-20-032398","form":"10-K"},"closingCash":{"value":410882000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","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 2017-04-30"},"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":83416000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"incomeTaxExpense":{"value":29104000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":56053000,"capex":{"accession":"0001564590-19-024039","end":"2017-04-30","filed":"2019-06-28","form":"10-K","start":"2016-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-024039","end":"2017-04-30","filed":"2019-06-28","form":"10-K","start":"2016-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1621669000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-05-01","end":"2017-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"}}}}; fcfMargin: 3.4565006792384882; cashConversion: 64.25296315825673; 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 2016-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":42845000,"capex":{"accession":"0001193125-18-207569","end":"2016-04-30","filed":"2018-06-28","form":"10-K","start":"2015-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-18-207569","end":"2016-04-30","filed":"2018-06-28","form":"10-K","start":"2015-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1346714000,"tag":"Revenues","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"netIncome":{"value":31433000,"tag":"ProfitLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"operatingIncome":{"value":52692000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"openingAssets":{"value":1317801000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"openingCurrentLiabilities":{"value":306010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-04-30"},"openingParentEquity":{"value":815249000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingTotalEquity":{"value":815249000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"openingCash":{"value":380838000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-04-30"},"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":1898600000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"closingCurrentLiabilities":{"value":476264000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-04-30"},"closingParentEquity":{"value":1045300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"closingTotalEquity":{"value":1047301000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"closingCash":{"value":273252000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-28","accession":"0001564590-19-024039","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"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":30633000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"incomeTaxExpense":{"value":18960000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","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":52692000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-01","end":"2016-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"averageCapitalEmployed":{"value":1217063500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1011791000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1317801000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingCurrentLiabilities":{"value":306010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingCapitalEmployed":{"value":1422336000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1898600000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingCurrentLiabilities":{"value":476264000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"}}}}; fcfMargin: 3.1814475827829813; cashConversion: 136.30579327458403; roce: 4.329437206850752

Calculation inputs: {"original":{"fcfTotal":{"value":85416000,"capex":{"accession":"0001193125-17-216289","end":"2015-04-30","filed":"2017-06-28","form":"10-K","start":"2014-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-216289","end":"2015-04-30","filed":"2017-06-28","form":"10-K","start":"2014-05-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1066066000,"tag":"Revenues","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"netIncome":{"value":88357000,"tag":"ProfitLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"operatingIncome":{"value":114028000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"openingAssets":{"value":1233666000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingCurrentLiabilities":{"value":286933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-04-30"},"openingParentEquity":{"value":755536000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"openingTotalEquity":{"value":756024000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"openingCash":{"value":333717000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-04-30"},"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":1317801000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"closingCurrentLiabilities":{"value":306010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-04-30"},"closingParentEquity":{"value":815249000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingTotalEquity":{"value":815249000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"closingCash":{"value":380838000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-30","filed":"2018-06-28","accession":"0001193125-18-207569","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-04-30"},"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":87497000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"incomeTaxExpense":{"value":33526000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","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":114028000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-05-01","end":"2015-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"averageCapitalEmployed":{"value":979262000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":946733000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1233666000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"openingCurrentLiabilities":{"value":286933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"closingCapitalEmployed":{"value":1011791000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1317801000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"closingCurrentLiabilities":{"value":306010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"}}}}; fcfMargin: 8.012261904985245; cashConversion: 96.67145783582511; roce: 11.6442790591282

Calculation inputs: {"original":{"fcfTotal":{"value":100923000,"capex":{"accession":"0001193125-16-634657","end":"2014-04-30","filed":"2016-06-28","form":"10-K","start":"2013-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-253292","end":"2014-04-30","filed":"2014-06-27","form":"10-K","start":"2013-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":995559000,"tag":"Revenues","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"netIncome":{"value":72691000,"tag":"ProfitLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"operatingIncome":{"value":91608000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingAssets":{"value":1115229000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"openingCurrentLiabilities":{"value":268551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-04-30"},"openingParentEquity":{"value":664468000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"openingTotalEquity":{"value":664967000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingCash":{"value":224066000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-04-30"},"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":1233666000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingCurrentLiabilities":{"value":286933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-04-30"},"closingParentEquity":{"value":755536000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"closingTotalEquity":{"value":756024000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"closingCash":{"value":333717000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-30","filed":"2017-06-28","accession":"0001193125-17-216289","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-04-30"},"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":72691000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"incomeTaxExpense":{"value":28492000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","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":91608000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"averageCapitalEmployed":{"value":896705500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":846678000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1115229000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"openingCurrentLiabilities":{"value":268551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"closingCapitalEmployed":{"value":946733000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1233666000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"closingCurrentLiabilities":{"value":286933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":100923000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}},"revenue":{"value":995559000,"tag":"Revenues","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":100923000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}},"netIncome":{"value":72691000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-05-01","end":"2014-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}}}}; fcfMargin: 10.137319837397884; cashConversion: 138.83837063735538; roce: 10.216063133325266

Calculation inputs: {"original":{"fcfTotal":{"value":48606000,"capex":{"accession":"0001193125-15-237143","end":"2013-04-30","filed":"2015-06-26","form":"10-K","start":"2012-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-253292","end":"2013-04-30","filed":"2014-06-27","form":"10-K","start":"2012-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":849701000,"tag":"Revenues","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":43876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"openingAssets":{"value":1014689000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"openingCurrentLiabilities":{"value":221724000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-04-30"},"openingParentEquity":{"value":629476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":385213000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"openingCash":{"value":282005000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-30"},"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":1115229000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"closingCurrentLiabilities":{"value":268551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-04-30"},"closingParentEquity":{"value":664468000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"closingTotalEquity":{"value":664967000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingCash":{"value":224066000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-30","filed":"2016-06-28","accession":"0001193125-16-634657","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-04-30"},"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":33293000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"incomeTaxExpense":{"value":16637000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","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":43876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"averageCapitalEmployed":{"value":819821500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":792965000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1014689000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"openingCurrentLiabilities":{"value":221724000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"closingCapitalEmployed":{"value":846678000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1115229000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"closingCurrentLiabilities":{"value":268551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":48606000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}},"revenue":{"value":849701000,"tag":"Revenues","unit":"USD","start":"2012-05-01","end":"2013-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"}}}}; fcfMargin: 5.720365163745835; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 5.351896723860011

Calculation inputs: {"original":{"fcfTotal":{"value":52343000,"capex":{"accession":"0001193125-14-253292","end":"2012-04-30","filed":"2014-06-27","form":"10-K","start":"2011-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-253292","end":"2012-04-30","filed":"2014-06-27","form":"10-K","start":"2011-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":826759000,"tag":"Revenues","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":82866000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"openingAssets":{"value":971680000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"openingCurrentLiabilities":{"value":233866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-04-30"},"openingParentEquity":{"value":578337000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":393343000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"openingCash":{"value":246856000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","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 2011-04-30"},"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":1014689000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"closingCurrentLiabilities":{"value":221724000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-04-30"},"closingParentEquity":{"value":629476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":385213000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"closingCash":{"value":282005000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-30","filed":"2015-06-26","accession":"0001193125-15-237143","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-30"},"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":54303000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28351000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-05-01","end":"2012-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","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: 6.331107372281402; 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 2011-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":67745000,"capex":{"accession":"0001193125-13-270364","end":"2011-04-30","filed":"2013-06-25","form":"10-K","start":"2010-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-270364","end":"2011-04-30","filed":"2013-06-25","form":"10-K","start":"2010-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":776251000,"tag":"Revenues","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":85785000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"openingAssets":{"value":827098000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"openingCurrentLiabilities":{"value":198083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-04-30"},"openingParentEquity":{"value":491342000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":335756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"openingCash":{"value":219233000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","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 2010-04-30"},"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":971680000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"closingCurrentLiabilities":{"value":233866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-04-30"},"closingParentEquity":{"value":578337000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":393343000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"closingCash":{"value":246856000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-27","accession":"0001193125-14-253292","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 2011-04-30"},"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":58874000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32692000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","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":85785000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-01","end":"2011-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"averageCapitalEmployed":{"value":683414500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":629015000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":827098000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"openingCurrentLiabilities":{"value":198083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"closingCapitalEmployed":{"value":737814000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":971680000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"closingCurrentLiabilities":{"value":233866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"}}}}; fcfMargin: 8.727202927918935; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 12.552411457468345

Calculation inputs: {"original":{"fcfTotal":{"value":-38128000,"capex":{"accession":"0001193125-12-280691","end":"2010-04-30","filed":"2012-06-22","form":"10-K","start":"2009-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-280691","end":"2010-04-30","filed":"2012-06-22","form":"10-K","start":"2009-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":599649000,"tag":"Revenues","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-2722000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","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 2009-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":255000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","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 2009-04-30"},"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":827098000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"closingCurrentLiabilities":{"value":198083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-04-30"},"closingParentEquity":{"value":491342000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":335756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"closingCash":{"value":219233000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-30","filed":"2013-06-25","accession":"0001193125-13-270364","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 2010-04-30"},"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":5298000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-485000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-05-01","end":"2010-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","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: -6.358386322665425; 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 2009-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":-8776000,"capex":{"accession":"0000950123-11-062884","end":"2009-04-30","filed":"2011-06-29","form":"10-K","start":"2008-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-11-062884","end":"2009-04-30","filed":"2011-06-29","form":"10-K","start":"2008-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":3728000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":305296000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-04-30"},"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 2009-04-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":255000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-04-30","filed":"2012-06-22","accession":"0001193125-12-280691","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 2009-04-30"},"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":-10092000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":384000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-05-01","end":"2009-04-30","filed":"2011-06-29","accession":"0000950123-11-062884","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 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 2008-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-04-30

revenue: 2938641000; operatingIncome: 374743000; netIncome: 280820000

revenue: 2761086000; operatingIncome: 346322000; netIncome: 251076000

revenue: 2795505000; operatingIncome: 212929000; netIncome: 172561000

revenue: 2863836000; operatingIncome: 316340000; netIncome: 213054000

revenue: 2643455000; operatingIncome: 470074000; netIncome: 330845000

revenue: 1819946000; operatingIncome: 155784000; netIncome: 115562000

revenue: 1977330000; operatingIncome: 176025000; netIncome: 107017000

revenue: 1973862000; operatingIncome: 140826000; netIncome: 104796000

revenue: 1819519000; operatingIncome: 208446000; netIncome: 135897000

revenue: 1621669000; operatingIncome: 120288000; netIncome: 87238000

revenue: 1346714000; operatingIncome: 52692000; netIncome: 31433000

revenue: 1066066000; operatingIncome: 114028000; netIncome: 88357000

revenue: 995559000; operatingIncome: 91608000; netIncome: 72691000

revenue: 849701000; operatingIncome: 43876000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 826759000; operatingIncome: 82866000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 776251000; operatingIncome: 85785000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 599649000; operatingIncome: -2722000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: No unambiguous matching annual USD fact; operatingIncome: 3728000; netIncome: Consolidated income including noncontrolling interests is not confirmed