VAIL RESORTS INC (MTN)

revenue: 2838204000; averageDilutedShares: 35792000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2964347000; averageDilutedShares: 37204000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2885191000; averageDilutedShares: 37957000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2889364000; averageDilutedShares: 39760000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2525912000; averageDilutedShares: 40687000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1909710000; averageDilutedShares: 40828000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1963704000; averageDilutedShares: 40838000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2271575000; averageDilutedShares: 41158000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2011553000; averageDilutedShares: 41618000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1907218000; averageDilutedShares: 40366000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1601286000; averageDilutedShares: 37312000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1399924000; averageDilutedShares: 37406000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1254646000; averageDilutedShares: 37057000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1120797000; averageDilutedShares: 36733000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1024394000; averageDilutedShares: 36673000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1167046000; averageDilutedShares: 36754000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 894803000; averageDilutedShares: 36731000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1004353000; averageDilutedShares: 36673000; 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":248001000,"capex":{"accession":"0000812011-26-000049","end":"2026-07-31","filed":"2026-09-28","form":"10-K","start":"2025-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-26-000049","end":"2026-07-31","filed":"2026-09-28","form":"10-K","start":"2025-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2838204000,"tag":"Revenues","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"netIncome":{"value":170744000,"tag":"ProfitLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"operatingIncome":{"value":420541000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingAssets":{"value":5777885000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingCurrentLiabilities":{"value":1667626000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingCapitalEmployed":{"value":4110259000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":424499000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingTotalEquity":{"value":753904000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingCash":{"value":440290000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingCommonEquity":{"value":424499000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5526448000,"tag":"Assets","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCurrentLiabilities":{"value":1096990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCapitalEmployed":{"value":4429458000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":240527000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingTotalEquity":{"value":557398000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCash":{"value":231349000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCommonEquity":{"value":240527000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":147535000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56212000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"pretaxIncome":{"value":226956000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-08-01","end":"2026-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"effectiveTaxRate":{"value":0.24767796401064524,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":316382261.33699924,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4269858500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":332513000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.73795541123894; cashConversion: 145.2472707679333; roce: 9.849061742912559

Calculation inputs: {"original":{"fcfTotal":{"value":319679000,"capex":{"accession":"0000812011-26-000049","end":"2025-07-31","filed":"2026-09-28","form":"10-K","start":"2024-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-26-000049","end":"2025-07-31","filed":"2026-09-28","form":"10-K","start":"2024-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2964347000,"tag":"Revenues","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"netIncome":{"value":297976000,"tag":"ProfitLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"operatingIncome":{"value":559960000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingAssets":{"value":5686573000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingCurrentLiabilities":{"value":1106540000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingCapitalEmployed":{"value":4580033000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":709932000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingTotalEquity":{"value":1024878000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingCash":{"value":322827000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingCommonEquity":{"value":709932000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5777885000,"tag":"Assets","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCurrentLiabilities":{"value":1667626000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCapitalEmployed":{"value":4110259000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":424499000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingTotalEquity":{"value":753904000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCash":{"value":440290000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCommonEquity":{"value":424499000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":280004000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":104421000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"pretaxIncome":{"value":402397000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-08-01","end":"2025-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"effectiveTaxRate":{"value":0.25949746146218783,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":414651801.4796333,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4345146000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":567215500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.784128848613202; cashConversion: 107.28347249442909; roce: 12.887023819222646

Calculation inputs: {"original":{"fcfTotal":{"value":377825000,"capex":{"accession":"0000812011-26-000049","end":"2024-07-31","filed":"2026-09-28","form":"10-K","start":"2023-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-26-000049","end":"2024-07-31","filed":"2026-09-28","form":"10-K","start":"2023-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2885191000,"tag":"Revenues","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"netIncome":{"value":246979000,"tag":"ProfitLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"operatingIncome":{"value":488849000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingAssets":{"value":5947754000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingCurrentLiabilities":{"value":1130695000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingCapitalEmployed":{"value":4817059000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1003947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingTotalEquity":{"value":1321355000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"openingCash":{"value":562975000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingCommonEquity":{"value":1003947000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5686573000,"tag":"Assets","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"closingCurrentLiabilities":{"value":1106540000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"closingCapitalEmployed":{"value":4580033000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":709932000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"closingTotalEquity":{"value":1024878000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCash":{"value":322827000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"closingCommonEquity":{"value":709932000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":231105000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":92776000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"pretaxIncome":{"value":339755000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-08-01","end":"2024-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"effectiveTaxRate":{"value":0.2730673573604509,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":355360295.4217009,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4698546000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":856939500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.095320205837327; cashConversion: 152.9785933216994; roce: 10.404261233155959

Calculation inputs: {"original":{"fcfTotal":{"value":322943000,"capex":{"accession":"0000812011-25-000104","end":"2023-07-31","filed":"2025-09-29","form":"10-K","start":"2022-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-25-000104","end":"2023-07-31","filed":"2025-09-29","form":"10-K","start":"2022-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2889364000,"tag":"Revenues","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"netIncome":{"value":282780000,"tag":"ProfitLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"operatingIncome":{"value":504420000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingAssets":{"value":6318028000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingCurrentLiabilities":{"value":1110854000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingCapitalEmployed":{"value":5207174000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1612439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingTotalEquity":{"value":1835502000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"openingCash":{"value":1107427000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingCommonEquity":{"value":1612439000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5947754000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"closingCurrentLiabilities":{"value":1130695000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"closingCapitalEmployed":{"value":4817059000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1003947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"closingTotalEquity":{"value":1321355000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-31","filed":"2026-09-28","accession":"0000812011-26-000049","form":"10-K"},"closingCash":{"value":562975000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"closingCommonEquity":{"value":1003947000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":265825000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":87636000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"pretaxIncome":{"value":370416000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-08-01","end":"2023-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"effectiveTaxRate":{"value":0.23658805235195024,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":385080254.6326293,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5012116500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1308193000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.176957974142407; cashConversion: 114.20291392602022; roce: 10.064011880011169

Calculation inputs: {"original":{"fcfTotal":{"value":517682000,"capex":{"accession":"0000812011-24-000091","end":"2022-07-31","filed":"2024-09-26","form":"10-K","start":"2021-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-24-000091","end":"2022-07-31","filed":"2024-09-26","form":"10-K","start":"2021-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2525912000,"tag":"Revenues","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"netIncome":{"value":368337000,"tag":"ProfitLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"operatingIncome":{"value":601728000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingAssets":{"value":6251056000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingCurrentLiabilities":{"value":978401000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingCapitalEmployed":{"value":5272655000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1594599000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingTotalEquity":{"value":1829068000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"openingCash":{"value":1243962000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingCommonEquity":{"value":1594599000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6318028000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"closingCurrentLiabilities":{"value":1110854000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"closingCapitalEmployed":{"value":5207174000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1612439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"closingTotalEquity":{"value":1835502000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-31","filed":"2025-09-29","accession":"0000812011-25-000104","form":"10-K"},"closingCash":{"value":1107427000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"closingCommonEquity":{"value":1612439000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":347923000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":88824000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"pretaxIncome":{"value":457161000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-08-01","end":"2022-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"effectiveTaxRate":{"value":0.1942947889255645,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":484815385.24939793,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5239914500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1603519000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.494854927645935; cashConversion: 140.54575022330093; roce: 11.4835461532817

Calculation inputs: {"original":{"fcfTotal":{"value":410153000,"capex":{"accession":"0000812011-23-000047","end":"2021-07-31","filed":"2023-09-28","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-23-000047","end":"2021-07-31","filed":"2023-09-28","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1909710000,"tag":"Revenues","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"netIncome":{"value":124457000,"tag":"ProfitLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"operatingIncome":{"value":261016000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingAssets":{"value":5244232000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingCurrentLiabilities":{"value":603465000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingCapitalEmployed":{"value":4640767000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1316742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingTotalEquity":{"value":1531667000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"openingCash":{"value":390980000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingCommonEquity":{"value":1316742000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6251056000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"closingCurrentLiabilities":{"value":978401000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"closingCapitalEmployed":{"value":5272655000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1594599000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"closingTotalEquity":{"value":1829068000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-07-31","filed":"2024-09-26","accession":"0000812011-24-000091","form":"10-K"},"closingCash":{"value":1243962000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"closingCommonEquity":{"value":1594599000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":127850000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":726000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"pretaxIncome":{"value":125183000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-08-01","end":"2021-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"effectiveTaxRate":{"value":0.005799509518065552,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":259502235.2236326,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4956711000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1455670500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.47723999979054; cashConversion: 329.5539824999799; roce: 5.26591120603965

Calculation inputs: {"original":{"fcfTotal":{"value":222616000,"capex":{"accession":"0000812011-22-000040","end":"2020-07-31","filed":"2022-09-28","form":"10-K","start":"2019-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-22-000040","end":"2020-07-31","filed":"2022-09-28","form":"10-K","start":"2019-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1963704000,"tag":"Revenues","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"netIncome":{"value":109055000,"tag":"ProfitLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"operatingIncome":{"value":223389000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingAssets":{"value":4426077000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingCurrentLiabilities":{"value":719133000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingCapitalEmployed":{"value":3706944000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1500627000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingTotalEquity":{"value":1726840000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"openingCash":{"value":108850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingCommonEquity":{"value":1500627000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5244232000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"closingCurrentLiabilities":{"value":603465000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"closingCapitalEmployed":{"value":4640767000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1316742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"closingTotalEquity":{"value":1531667000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-09-28","accession":"0000812011-23-000047","form":"10-K"},"closingCash":{"value":390980000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"closingCommonEquity":{"value":1316742000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":98833000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7378000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"pretaxIncome":{"value":116433000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-08-01","end":"2020-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"effectiveTaxRate":{"value":0.0633669148780844,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":209233528.2522996,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4173855500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1408684500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.336535445260589; cashConversion: 204.13186007060656; roce: 5.352101911529998

Calculation inputs: {"original":{"fcfTotal":{"value":442196000,"capex":{"accession":"0000812011-21-000069","end":"2019-07-31","filed":"2021-09-23","form":"10-K","start":"2018-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-21-000069","end":"2019-07-31","filed":"2021-09-23","form":"10-K","start":"2018-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2271575000,"tag":"Revenues","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"netIncome":{"value":323493000,"tag":"ProfitLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"operatingIncome":{"value":476269000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingAssets":{"value":4064984000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingCurrentLiabilities":{"value":593620000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingCapitalEmployed":{"value":3471364000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1589434000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingTotalEquity":{"value":1811663000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"openingCash":{"value":178145000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingCommonEquity":{"value":1589434000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4426077000,"tag":"Assets","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"closingCurrentLiabilities":{"value":719133000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"closingCapitalEmployed":{"value":3706944000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1500627000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"closingTotalEquity":{"value":1726840000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-07-31","filed":"2022-09-28","accession":"0000812011-22-000040","form":"10-K"},"closingCash":{"value":108850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"closingCommonEquity":{"value":1500627000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":301163000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":75472000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"pretaxIncome":{"value":398965000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-08-01","end":"2019-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"effectiveTaxRate":{"value":0.18916947601919967,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":386173442.8258118,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3589154000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1545030500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.466493512210693; cashConversion: 136.6941479413774; roce: 13.269673020438798

Calculation inputs: {"original":{"fcfTotal":{"value":407875000,"capex":{"accession":"0000812011-20-000059","end":"2018-07-31","filed":"2020-09-24","form":"10-K","start":"2017-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-20-000059","end":"2018-07-31","filed":"2020-09-24","form":"10-K","start":"2017-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2011553000,"tag":"Revenues","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"netIncome":{"value":401230000,"tag":"ProfitLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"operatingIncome":{"value":408817000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingAssets":{"value":4110718000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingCurrentLiabilities":{"value":604557000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingCapitalEmployed":{"value":3506161000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1571156000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingTotalEquity":{"value":1798959000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"openingCash":{"value":117389000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingCommonEquity":{"value":1571156000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4064984000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"closingCurrentLiabilities":{"value":593620000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"closingCapitalEmployed":{"value":3471364000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1589434000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"closingTotalEquity":{"value":1811663000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-31","filed":"2021-09-23","accession":"0000812011-21-000069","form":"10-K"},"closingCash":{"value":178145000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"closingCommonEquity":{"value":1589434000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":379898000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-61138000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"pretaxIncome":{"value":340092000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-08-01","end":"2018-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3488762500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1580295000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.276622092482775; cashConversion: 101.65615731625253; roce: 11.718109214943693

Calculation inputs: {"original":{"fcfTotal":{"value":326551000,"capex":{"accession":"0000812011-19-000077","end":"2017-07-31","filed":"2019-09-26","form":"10-K","start":"2016-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-19-000077","end":"2017-07-31","filed":"2019-09-26","form":"10-K","start":"2016-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1907218000,"tag":"Revenues","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"netIncome":{"value":231718000,"tag":"ProfitLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"operatingIncome":{"value":379256000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingAssets":{"value":2482018000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingCurrentLiabilities":{"value":506481000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingCapitalEmployed":{"value":1975537000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":874540000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingTotalEquity":{"value":888466000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"openingCash":{"value":67897000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingCommonEquity":{"value":874540000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4110718000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingCurrentLiabilities":{"value":604557000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingCapitalEmployed":{"value":3506161000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1571156000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingTotalEquity":{"value":1798959000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-31","filed":"2020-09-24","accession":"0000812011-20-000059","form":"10-K"},"closingCash":{"value":117389000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingCommonEquity":{"value":1571156000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":210553000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":116731000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"pretaxIncome":{"value":348449000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-08-01","end":"2017-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"effectiveTaxRate":{"value":0.33500167886835663,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":252204603.27910253,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2740849000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1222848000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.121849730864536; cashConversion: 140.92603940997245; roce: 13.837172350611072

Calculation inputs: {"original":{"fcfTotal":{"value":327740000,"capex":{"accession":"0000812011-18-000083","end":"2016-07-31","filed":"2018-09-28","form":"10-K","start":"2015-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-18-000083","end":"2016-07-31","filed":"2018-09-28","form":"10-K","start":"2015-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1601286000,"tag":"Revenues","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"netIncome":{"value":149454000,"tag":"ProfitLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"operatingIncome":{"value":282979000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingAssets":{"value":2487292000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingCurrentLiabilities":{"value":398647000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingCapitalEmployed":{"value":2088645000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":866568000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingTotalEquity":{"value":880586000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingCash":{"value":35459000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingCommonEquity":{"value":866568000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2482018000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"closingCurrentLiabilities":{"value":506481000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"closingCapitalEmployed":{"value":1975537000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":874540000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"closingTotalEquity":{"value":888466000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-31","filed":"2019-09-26","accession":"0000812011-19-000077","form":"10-K"},"closingCash":{"value":67897000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"closingCommonEquity":{"value":874540000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":149754000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":93165000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"pretaxIncome":{"value":242619000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-08-01","end":"2016-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"effectiveTaxRate":{"value":0.38399713130463814,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":174315875.7805448,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2032091000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":870554000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.46729940810074; cashConversion: 219.2915545920484; roce: 13.925508257258166

Calculation inputs: {"original":{"fcfTotal":{"value":179776000,"capex":{"accession":"0000812011-17-000079","end":"2015-07-31","filed":"2017-09-28","form":"10-K","start":"2014-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-17-000079","end":"2015-07-31","filed":"2017-09-28","form":"10-K","start":"2014-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1399924000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"netIncome":{"value":114610000,"tag":"ProfitLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"operatingIncome":{"value":210513000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingAssets":{"value":2173849000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingCurrentLiabilities":{"value":324206000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingCapitalEmployed":{"value":1849643000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":820843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingTotalEquity":{"value":834800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingCash":{"value":44406000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingCommonEquity":{"value":820843000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2487292000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"closingCurrentLiabilities":{"value":398647000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"closingCapitalEmployed":{"value":2088645000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":866568000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"closingTotalEquity":{"value":880586000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingCash":{"value":35459000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0000812011-18-000083","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"closingCommonEquity":{"value":866568000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":114754000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":34718000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"pretaxIncome":{"value":149328000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-08-01","end":"2015-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"effectiveTaxRate":{"value":0.23249491053251903,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":161569798.89906782,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1969144000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":843705500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.841839985599218; cashConversion: 156.8589128348312; roce: 10.690584335122267

Calculation inputs: {"original":{"fcfTotal":{"value":127573000,"capex":{"accession":"0000812011-16-000115","end":"2014-07-31","filed":"2016-09-26","form":"10-K","start":"2013-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-16-000115","end":"2014-07-31","filed":"2016-09-26","form":"10-K","start":"2013-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1254646000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"netIncome":{"value":28206000,"tag":"ProfitLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"operatingIncome":{"value":117263000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingAssets":{"value":2308297000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingCurrentLiabilities":{"value":313335000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingCapitalEmployed":{"value":1994962000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":823868000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingTotalEquity":{"value":837869000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingCash":{"value":138604000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingCommonEquity":{"value":823868000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2173849000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"closingCurrentLiabilities":{"value":324206000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"closingCapitalEmployed":{"value":1849643000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":820843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"closingTotalEquity":{"value":834800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"closingCash":{"value":44406000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-31","filed":"2017-09-28","accession":"0000812011-17-000079","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"closingCommonEquity":{"value":820843000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":28478000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15866000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"pretaxIncome":{"value":44072000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-08-01","end":"2014-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"effectiveTaxRate":{"value":0.3600018152114721,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":75048107.14285715,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1922302500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":822355500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.168047401418407; cashConversion: 452.29029284549387; roce: 6.10013252336716

Calculation inputs: {"original":{"fcfTotal":{"value":127477000,"capex":{"accession":"0000812011-15-000051","end":"2013-07-31","filed":"2015-09-28","form":"10-K","start":"2012-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-15-000051","end":"2013-07-31","filed":"2015-09-28","form":"10-K","start":"2012-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1120797000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"netIncome":{"value":37610000,"tag":"ProfitLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"operatingIncome":{"value":96953000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingAssets":{"value":1927614000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingCurrentLiabilities":{"value":249249000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingCapitalEmployed":{"value":1678365000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":802311000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingTotalEquity":{"value":816328000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingCash":{"value":46053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingCommonEquity":{"value":802311000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2308297000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"closingCurrentLiabilities":{"value":313335000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"closingCapitalEmployed":{"value":1994962000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":823868000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"closingTotalEquity":{"value":837869000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"closingCash":{"value":138604000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-31","filed":"2016-09-26","accession":"0000812011-16-000115","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"closingCommonEquity":{"value":823868000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":37743000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21619000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"pretaxIncome":{"value":59229000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-08-01","end":"2013-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"effectiveTaxRate":{"value":0.3650070067027976,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":61564475.67914366,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1836663500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":813089500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.373781335960036; cashConversion: 338.9444296729593; roce: 5.278756832702343

Calculation inputs: {"original":{"fcfTotal":{"value":52794000,"capex":{"accession":"0000812011-14-000019","end":"2012-07-31","filed":"2014-09-24","form":"10-K","start":"2011-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-14-000019","end":"2012-07-31","filed":"2014-09-24","form":"10-K","start":"2011-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1024394000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"netIncome":{"value":16391000,"tag":"ProfitLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"operatingIncome":{"value":59331000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingAssets":{"value":1946236000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"openingCurrentLiabilities":{"value":243182000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"openingCapitalEmployed":{"value":1703054000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":829723000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"openingTotalEquity":{"value":843719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingCash":{"value":70143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"openingCommonEquity":{"value":829723000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1927614000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"closingCurrentLiabilities":{"value":249249000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"closingCapitalEmployed":{"value":1678365000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":802311000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"closingTotalEquity":{"value":816328000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"closingCash":{"value":46053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-31","filed":"2015-09-28","accession":"0000812011-15-000051","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"closingCommonEquity":{"value":802311000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":16453000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10701000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"pretaxIncome":{"value":27092000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-08-01","end":"2012-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"effectiveTaxRate":{"value":0.3949874501697918,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":35895999.59397608,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1690709500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":816017000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.153681103169289; cashConversion: 322.091391617351; roce: 3.5092368026559266

Calculation inputs: {"original":{"fcfTotal":{"value":171647000,"capex":{"accession":"0000812011-13-000029","end":"2011-07-31","filed":"2013-09-27","form":"10-K","start":"2010-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-13-000029","end":"2011-07-31","filed":"2013-09-27","form":"10-K","start":"2010-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1167046000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"netIncome":{"value":34422000,"tag":"ProfitLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"operatingIncome":{"value":94472000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingAssets":{"value":1922809000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingCurrentLiabilities":{"value":289924000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingCapitalEmployed":{"value":1632885000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":788770000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingTotalEquity":{"value":802387000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingCash":{"value":14745000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingCommonEquity":{"value":788770000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1946236000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"closingCurrentLiabilities":{"value":243182000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"closingCapitalEmployed":{"value":1703054000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":829723000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"closingTotalEquity":{"value":843719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"closingCash":{"value":70143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-31","filed":"2014-09-24","accession":"0000812011-14-000019","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"closingCommonEquity":{"value":829723000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":34489000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21098000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"pretaxIncome":{"value":55520000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-08-01","end":"2011-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"effectiveTaxRate":{"value":0.380007204610951,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":58571959.36599423,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1667969500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":809246500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.707817858079286; cashConversion: 498.6549299866365; roce: 5.66389253520523

Calculation inputs: {"original":{"fcfTotal":{"value":-33007000,"capex":{"accession":"0000812011-12-000017","end":"2010-07-31","filed":"2012-09-25","form":"10-K","start":"2009-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000812011-12-000017","end":"2010-07-31","filed":"2012-09-25","form":"10-K","start":"2009-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":894803000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"netIncome":{"value":35775000,"tag":"ProfitLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"operatingIncome":{"value":69309000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","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 2009-07-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":780706000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"openingCash":{"value":69298000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1922809000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"closingCurrentLiabilities":{"value":289924000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"closingCapitalEmployed":{"value":1632885000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":788770000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"closingTotalEquity":{"value":802387000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"closingCash":{"value":14745000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-27","accession":"0000812011-13-000029","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"closingCommonEquity":{"value":788770000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":30385000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18022000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"pretaxIncome":{"value":53797000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-08-01","end":"2010-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"effectiveTaxRate":{"value":0.3350000929419856,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":46090478.55828392,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.6887448969214454; cashConversion: -92.26275331935709; 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 2009-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":27785000,"capex":{"accession":"0001193125-11-253811","end":"2009-07-31","filed":"2011-09-22","form":"10-K","start":"2008-08-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-11-253811","end":"2009-07-31","filed":"2011-09-22","form":"10-K","start":"2008-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1004353000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"netIncome":{"value":50552000,"tag":"ProfitLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"operatingIncome":{"value":106134000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-07-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":725484000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingCash":{"value":162345000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-07-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2009-07-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":780706000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"closingCash":{"value":69298000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0000812011-12-000017","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":48950000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30644000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-08-01","end":"2009-07-31","filed":"2011-09-22","accession":"0001193125-11-253811","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: 2.766457610023567; cashConversion: 54.96320620351322; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-07-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31

revenue: 2838204000; operatingIncome: 420541000; netIncome: 170744000

revenue: 2964347000; operatingIncome: 559960000; netIncome: 297976000

revenue: 2885191000; operatingIncome: 488849000; netIncome: 246979000

revenue: 2889364000; operatingIncome: 504420000; netIncome: 282780000

revenue: 2525912000; operatingIncome: 601728000; netIncome: 368337000

revenue: 1909710000; operatingIncome: 261016000; netIncome: 124457000

revenue: 1963704000; operatingIncome: 223389000; netIncome: 109055000

revenue: 2271575000; operatingIncome: 476269000; netIncome: 323493000

revenue: 2011553000; operatingIncome: 408817000; netIncome: 401230000

revenue: 1907218000; operatingIncome: 379256000; netIncome: 231718000

revenue: 1601286000; operatingIncome: 282979000; netIncome: 149454000

revenue: 1399924000; operatingIncome: 210513000; netIncome: 114610000

revenue: 1254646000; operatingIncome: 117263000; netIncome: 28206000

revenue: 1120797000; operatingIncome: 96953000; netIncome: 37610000

revenue: 1024394000; operatingIncome: 59331000; netIncome: 16391000

revenue: 1167046000; operatingIncome: 94472000; netIncome: 34422000

revenue: 894803000; operatingIncome: 69309000; netIncome: 35775000

revenue: 1004353000; operatingIncome: 106134000; netIncome: 50552000