NVE CORP /NEW/ (NVEC)

revenue: 26331218; averageDilutedShares: 4839169; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4837166

revenue: 25874694; averageDilutedShares: 4839154; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4837166

revenue: 29804179; averageDilutedShares: 4839705; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4833676

revenue: 38253592; averageDilutedShares: 4832096; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4830826

revenue: 26986970; averageDilutedShares: 4835639; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4830826

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 4834462; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4833232

revenue: 25412163; averageDilutedShares: 4847294; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4835038

revenue: 26472337; averageDilutedShares: 4850567; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4846010

revenue: 29863881; averageDilutedShares: 4846212; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4842010

revenue: 28326196; averageDilutedShares: 4838389; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4841010

revenue: 27717278; averageDilutedShares: 4852602; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4835010

revenue: 30584088; averageDilutedShares: 4871935; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4857953

revenue: 25934907; averageDilutedShares: 4867691; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4851043

revenue: 27033419; averageDilutedShares: 4863546; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4862436

revenue: 28579220; averageDilutedShares: 4863471; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4824745

revenue: 31197063; averageDilutedShares: 4844266; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4776198

revenue: 28147185; averageDilutedShares: 4857044; 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":14468859,"capex":{"accession":"0001376474-26-000348","end":"2026-03-31","filed":"2026-05-06","form":"10-K","start":"2025-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001376474-26-000348","end":"2026-03-31","filed":"2026-05-06","form":"10-K","start":"2025-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":26331218,"tag":"Revenues","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"netIncome":{"value":15199195,"tag":"ProfitLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"operatingIncome":{"value":15920491,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingAssets":{"value":64275862,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingCurrentLiabilities":{"value":1168870,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingCapitalEmployed":{"value":63106992,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":62268771,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingTotalEquity":{"value":62268771,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingCash":{"value":8036564,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-31"},"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":60379532,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCurrentLiabilities":{"value":1141326,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCapitalEmployed":{"value":59238206,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":58249499,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingTotalEquity":{"value":58249499,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCash":{"value":1714040,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","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 2026-03-31"},"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":15199195,"tag":"NetIncomeLoss","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2617126,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"pretaxIncome":{"value":17816321,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-04-01","end":"2026-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"effectiveTaxRate":{"value":0.14689486117812986,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13581852.684667334,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":61172599,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 54.94944821770113; cashConversion: 95.19490341429267; roce: 26.02552655969383

Calculation inputs: {"original":{"fcfTotal":{"value":13053309,"capex":{"accession":"0001376474-26-000348","end":"2025-03-31","filed":"2026-05-06","form":"10-K","start":"2024-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001376474-26-000348","end":"2025-03-31","filed":"2026-05-06","form":"10-K","start":"2024-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":25874694,"tag":"Revenues","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"netIncome":{"value":15064516,"tag":"ProfitLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"operatingIncome":{"value":15994149,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingAssets":{"value":66780033,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"openingCurrentLiabilities":{"value":1035741,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"openingCapitalEmployed":{"value":65744292,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":65568517,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"openingTotalEquity":{"value":65568517,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"openingCash":{"value":10283550,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","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 2024-03-31"},"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":64275862,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCurrentLiabilities":{"value":1168870,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCapitalEmployed":{"value":63106992,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":62268771,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingTotalEquity":{"value":62268771,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCash":{"value":8036564,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-31"},"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":15064516,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2974221,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"pretaxIncome":{"value":18038737,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-01","end":"2025-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"effectiveTaxRate":{"value":0.1648796697906289,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13357038.994297883,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":64425642,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 50.448167618909814; cashConversion: 86.6493752603801; roce: 24.82575028123119

Calculation inputs: {"original":{"fcfTotal":{"value":18230680,"capex":{"accession":"0001376474-25-000437","end":"2024-03-31","filed":"2025-05-07","form":"10-K","start":"2023-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001376474-25-000437","end":"2024-03-31","filed":"2025-05-07","form":"10-K","start":"2023-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29804179,"tag":"Revenues","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"netIncome":{"value":17124699,"tag":"ProfitLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"operatingIncome":{"value":18518865,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"openingAssets":{"value":69255170,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"openingCurrentLiabilities":{"value":1832760,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"openingCapitalEmployed":{"value":67422410,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":67079502,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"openingTotalEquity":{"value":67079502,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"openingCash":{"value":1669896,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","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 2023-03-31"},"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":66780033,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"closingCurrentLiabilities":{"value":1035741,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"closingCapitalEmployed":{"value":65744292,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":65568517,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"closingTotalEquity":{"value":65568517,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-05-06","accession":"0001376474-26-000348","form":"10-K"},"closingCash":{"value":10283550,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","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 2024-03-31"},"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":17124699,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3342886,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"pretaxIncome":{"value":20467585,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"effectiveTaxRate":{"value":0.1633258637987823,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":15494255.377301963,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":66583351,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 61.168200607035686; cashConversion: 106.4583967286082; roce: 27.813056450102668

Calculation inputs: {"original":{"fcfTotal":{"value":18155707,"capex":{"accession":"0001376474-24-000214","end":"2023-03-31","filed":"2024-05-01","form":"10-K","start":"2022-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001376474-24-000214","end":"2023-03-31","filed":"2024-05-01","form":"10-K","start":"2022-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":38253592,"tag":"Revenues","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"netIncome":{"value":22694458,"tag":"ProfitLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"operatingIncome":{"value":25644182,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"openingAssets":{"value":67467492,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"openingCurrentLiabilities":{"value":2456345,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"openingCapitalEmployed":{"value":65011147,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":64565129,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"openingTotalEquity":{"value":64565129,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"openingCash":{"value":10449510,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","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 2022-03-31"},"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":69255170,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"closingCurrentLiabilities":{"value":1832760,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"closingCapitalEmployed":{"value":67422410,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":67079502,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"closingTotalEquity":{"value":67079502,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2025-05-07","accession":"0001376474-25-000437","form":"10-K"},"closingCash":{"value":1669896,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","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 2023-03-31"},"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":22694458,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4398379,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"pretaxIncome":{"value":27092837,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-01","end":"2023-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"effectiveTaxRate":{"value":0.16234471864279107,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":21480984.488385472,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":66216778.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 47.46144362077162; cashConversion: 80.00061953451367; roce: 38.72761946581258

Calculation inputs: {"original":{"fcfTotal":{"value":12019100,"capex":{"accession":"0001376474-23-000283","end":"2022-03-31","filed":"2023-05-03","form":"10-K","start":"2021-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001376474-23-000283","end":"2022-03-31","filed":"2023-05-03","form":"10-K","start":"2021-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":26986970,"tag":"Revenues","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"netIncome":{"value":14507501,"tag":"ProfitLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"operatingIncome":{"value":16328685,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"openingAssets":{"value":72500739,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"openingCurrentLiabilities":{"value":1027338,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"openingCapitalEmployed":{"value":71473401,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":70891942,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"openingTotalEquity":{"value":70891942,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"openingCash":{"value":10427340,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","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 2021-03-31"},"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":67467492,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"closingCurrentLiabilities":{"value":2456345,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"closingCapitalEmployed":{"value":65011147,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":64565129,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"closingTotalEquity":{"value":64565129,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-31","filed":"2024-05-01","accession":"0001376474-24-000214","form":"10-K"},"closingCash":{"value":10449510,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","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 2022-03-31"},"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":14507501,"tag":"NetIncomeLoss","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2992312,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"pretaxIncome":{"value":17499813,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-04-01","end":"2022-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"effectiveTaxRate":{"value":0.17099108430472942,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13536625.44657963,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":68242274,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 44.53667825621031; cashConversion: 82.84748696553596; roce: 23.92752181734155

Calculation inputs: {"original":{"fcfTotal":{"value":13302105,"capex":{"accession":"0001437749-22-010855","end":"2021-03-31","filed":"2022-05-04","form":"10-K","start":"2020-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-010855","end":"2021-03-31","filed":"2022-05-04","form":"10-K","start":"2020-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":11694384,"tag":"NetIncomeLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"operatingIncome":{"value":12743604,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"openingAssets":{"value":79498150,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"openingCurrentLiabilities":{"value":796201,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"openingCapitalEmployed":{"value":78701949,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":77995349,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1502801,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"openingCash":{"value":8065594,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","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 2020-03-31"},"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":72500739,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"closingCurrentLiabilities":{"value":1027338,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"closingCapitalEmployed":{"value":71473401,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":70891942,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"closingTotalEquity":{"value":70891942,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-31","filed":"2023-05-03","accession":"0001376474-23-000283","form":"10-K"},"closingCash":{"value":10427340,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","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 2021-03-31"},"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":11694384,"tag":"NetIncomeLoss","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2547368,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"pretaxIncome":{"value":14241752,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-04-01","end":"2021-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"effectiveTaxRate":{"value":0.17886619567592527,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":10464204.033319497,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":75087675,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 113.74780407416071; roce: 16.97163216200262

Calculation inputs: {"original":{"fcfTotal":{"value":15843732,"capex":{"accession":"0000724910-21-000008","end":"2020-03-31","filed":"2021-05-05","form":"10-K","start":"2019-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-21-000008","end":"2020-03-31","filed":"2021-05-05","form":"10-K","start":"2019-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":25412163,"tag":"Revenues","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"netIncome":{"value":14526642,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"operatingIncome":{"value":15514786,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"openingAssets":{"value":83615887,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"openingCurrentLiabilities":{"value":835676,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"openingCapitalEmployed":{"value":82780211,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":82780211,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"openingTotalEquity":{"value":82780211,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"openingCash":{"value":6877304,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","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 2019-03-31"},"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":79498150,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"closingCurrentLiabilities":{"value":796201,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"closingCapitalEmployed":{"value":78701949,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":77995349,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-31","filed":"2022-05-04","accession":"0001437749-22-010855","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1502801,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"closingCash":{"value":8065594,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","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 2020-03-31"},"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":14526642,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2775261,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","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":80741080,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":15843732,"capex":{"accession":"0000724910-21-000008","end":"2020-03-31","filed":"2021-05-05","form":"10-K","start":"2019-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-21-000008","end":"2020-03-31","filed":"2021-05-05","form":"10-K","start":"2019-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":25412163,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-04-01","end":"2020-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"}}}}; fcfMargin: 62.34704224115043; cashConversion: 109.06672030604183; roce: 19.215479901928486

Calculation inputs: {"original":{"fcfTotal":{"value":14150729,"capex":{"accession":"0000724910-20-000015","end":"2019-03-31","filed":"2020-05-06","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-20-000015","end":"2019-03-31","filed":"2020-05-06","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":26472337,"tag":"Revenues","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"netIncome":{"value":14507936,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"operatingIncome":{"value":15924562,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"openingAssets":{"value":87431465,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"openingCurrentLiabilities":{"value":989725,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"openingCapitalEmployed":{"value":86441740,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":86441740,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"openingTotalEquity":{"value":86441740,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"openingCash":{"value":4755082,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","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 2018-03-31"},"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":83615887,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"closingCurrentLiabilities":{"value":835676,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"closingCapitalEmployed":{"value":82780211,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":82780211,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-05-05","accession":"0000724910-21-000008","form":"10-K"},"closingTotalEquity":{"value":82780211,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"closingCash":{"value":6877304,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","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 2019-03-31"},"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":14507936,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3201903,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","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":84610975.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 53.45477809533779; cashConversion: 97.53785100788976; roce: 18.8209176243335

Calculation inputs: {"original":{"fcfTotal":{"value":14547128,"capex":{"accession":"0000724910-19-000010","end":"2018-03-31","filed":"2019-05-01","form":"10-K","start":"2017-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-19-000010","end":"2018-03-31","filed":"2019-05-01","form":"10-K","start":"2017-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":29863881,"tag":"Revenues","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"netIncome":{"value":13912672,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"operatingIncome":{"value":18450627,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"openingAssets":{"value":93774806,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingCurrentLiabilities":{"value":1095321,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingCapitalEmployed":{"value":92679485,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":92679485,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingTotalEquity":{"value":92679485,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"openingCash":{"value":8199364,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","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 2017-03-31"},"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":87431465,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"closingCurrentLiabilities":{"value":989725,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"closingCapitalEmployed":{"value":86441740,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":86441740,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","form":"10-K"},"closingTotalEquity":{"value":86441740,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"closingCash":{"value":4755082,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-05-06","accession":"0000724910-20-000015","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 2018-03-31"},"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":13912672,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6096152,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","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":89560612.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 48.71144510654861; cashConversion: 104.56027425932272; roce: 20.60127380214154

Calculation inputs: {"original":{"fcfTotal":{"value":11859325,"capex":{"accession":"0000724910-18-000008","end":"2017-03-31","filed":"2018-05-02","form":"10-K","start":"2016-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-18-000008","end":"2017-03-31","filed":"2018-05-02","form":"10-K","start":"2016-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":28326196,"tag":"Revenues","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"netIncome":{"value":12948869,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"operatingIncome":{"value":17445203,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingAssets":{"value":100854056,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"openingCurrentLiabilities":{"value":1589469,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"openingCapitalEmployed":{"value":99264587,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":99264587,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"openingTotalEquity":{"value":99264587,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingCash":{"value":7534593,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","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 2016-03-31"},"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":93774806,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"closingCurrentLiabilities":{"value":1095321,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"closingCapitalEmployed":{"value":92679485,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":92679485,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"closingTotalEquity":{"value":92679485,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","form":"10-K"},"closingCash":{"value":8199364,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2019-05-01","accession":"0000724910-19-000010","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 2017-03-31"},"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":12948869,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6147142,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-01","end":"2017-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","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":95972036,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 41.866987716952885; cashConversion: 91.58579795656284; roce: 18.17738137805058

Calculation inputs: {"original":{"fcfTotal":{"value":14021754,"capex":{"accession":"0000724910-18-000008","end":"2016-03-31","filed":"2018-05-02","form":"10-K","start":"2015-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-18-000008","end":"2016-03-31","filed":"2018-05-02","form":"10-K","start":"2015-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27717278,"tag":"Revenues","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"netIncome":{"value":12292315,"tag":"NetIncomeLoss","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"operatingIncome":{"value":16286280,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingAssets":{"value":110089196,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"openingCurrentLiabilities":{"value":1485954,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"openingCapitalEmployed":{"value":108603242,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":108327534,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"openingTotalEquity":{"value":108327534,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"openingCash":{"value":9437262,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","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 2015-03-31"},"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":100854056,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"closingCurrentLiabilities":{"value":1589469,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"closingCapitalEmployed":{"value":99264587,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":99264587,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"closingTotalEquity":{"value":99264587,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"closingCash":{"value":7534593,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","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 2016-03-31"},"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":12292315,"tag":"NetIncomeLoss","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5884782,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-04-01","end":"2016-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","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":103933914.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 50.5884957390116; cashConversion: 114.06927010900714; roce: 15.669841820496428

Calculation inputs: {"original":{"fcfTotal":{"value":14685059,"capex":{"accession":"0000724910-17-000014","end":"2015-03-31","filed":"2017-05-04","form":"10-K","start":"2014-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-15-000010","end":"2015-03-31","filed":"2015-05-06","form":"10-K","start":"2014-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":30584088,"tag":"Revenues","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"netIncome":{"value":14368354,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"operatingIncome":{"value":19251951,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"openingAssets":{"value":105242043,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"openingCurrentLiabilities":{"value":1182802,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"openingCapitalEmployed":{"value":104059241,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":103704641,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"openingTotalEquity":{"value":103704641,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"openingCash":{"value":1262300,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","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 2014-03-31"},"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":110089196,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"closingCurrentLiabilities":{"value":1485954,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"closingCapitalEmployed":{"value":108603242,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":108327534,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"closingTotalEquity":{"value":108327534,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","form":"10-K"},"closingCash":{"value":9437262,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-31","filed":"2018-05-02","accession":"0000724910-18-000008","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 2015-03-31"},"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":14368354,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7071320,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","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":106331241.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":14685059,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}},"revenue":{"value":30584088,"tag":"Revenues","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":14685059,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}},"netIncome":{"value":14368354,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-01","end":"2015-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}}}}; fcfMargin: 48.01535687446361; cashConversion: 102.2041842788673; roce: 18.105639253727702

Calculation inputs: {"original":{"fcfTotal":{"value":12240706,"capex":{"accession":"0000724910-16-000052","end":"2014-03-31","filed":"2016-05-04","form":"10-K","start":"2013-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-15-000010","end":"2014-03-31","filed":"2015-05-06","form":"10-K","start":"2013-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":25934907,"tag":"Revenues","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"netIncome":{"value":11135875,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"operatingIncome":{"value":14393816,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"openingAssets":{"value":95765496,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"openingCurrentLiabilities":{"value":1780888,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"openingCapitalEmployed":{"value":93984608,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":93984608,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"openingTotalEquity":{"value":93984608,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"openingCash":{"value":2509683,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","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 2013-03-31"},"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":105242043,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"closingCurrentLiabilities":{"value":1182802,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"closingCapitalEmployed":{"value":104059241,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":103704641,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"closingTotalEquity":{"value":103704641,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","form":"10-K"},"closingCash":{"value":1262300,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-31","filed":"2017-05-04","accession":"0000724910-17-000014","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 2014-03-31"},"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":11135875,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5380074,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","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":99021924.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":12240706,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}},"revenue":{"value":25934907,"tag":"Revenues","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":12240706,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}},"netIncome":{"value":11135875,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"}}}}; fcfMargin: 47.197801788917154; cashConversion: 109.92136675384737; roce: 14.5359889465691

Calculation inputs: {"original":{"fcfTotal":{"value":10820978,"capex":{"accession":"0000724910-15-000010","end":"2013-03-31","filed":"2015-05-06","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-15-000010","end":"2013-03-31","filed":"2015-05-06","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":27033419,"tag":"Revenues","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"netIncome":{"value":11828838,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"operatingIncome":{"value":15196854,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"openingAssets":{"value":83126763,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"openingCurrentLiabilities":{"value":1667905,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"openingCapitalEmployed":{"value":81458858,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":81458858,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"openingTotalEquity":{"value":81458858,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"openingCash":{"value":1544536,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","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 2012-03-31"},"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":95765496,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"closingCurrentLiabilities":{"value":1780888,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"closingCapitalEmployed":{"value":93984608,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":93984608,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"closingTotalEquity":{"value":93984608,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","form":"10-K"},"closingCash":{"value":2509683,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-05-04","accession":"0000724910-16-000052","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 2013-03-31"},"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":11828838,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5727619,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","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":87721733,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 40.02815182200964; cashConversion: 91.47963646133289; roce: 17.32393271345882

Calculation inputs: {"original":{"fcfTotal":{"value":11331673,"capex":{"accession":"0000724910-14-000018","end":"2012-03-31","filed":"2014-06-06","form":"10-K","start":"2011-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-14-000018","end":"2012-03-31","filed":"2014-06-06","form":"10-K","start":"2011-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":28579220,"tag":"Revenues","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"netIncome":{"value":11381095,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"operatingIncome":{"value":14273048,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"openingAssets":{"value":71836225,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"openingCurrentLiabilities":{"value":1865676,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"openingCapitalEmployed":{"value":69970549,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":69970549,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"openingTotalEquity":{"value":69970549,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"openingCash":{"value":952209,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","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 2011-03-31"},"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":83126763,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"closingCurrentLiabilities":{"value":1667905,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"closingCapitalEmployed":{"value":81458858,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":81458858,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"closingTotalEquity":{"value":81458858,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","form":"10-K"},"closingCash":{"value":1544536,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-06","accession":"0000724910-15-000010","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 2012-03-31"},"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":11381095,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5242144,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-04-01","end":"2012-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","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":75714703.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 39.65004293329209; cashConversion: 99.5657535588623; roce: 18.8510914527982

Calculation inputs: {"original":{"fcfTotal":{"value":12076007,"capex":{"accession":"0000724910-13-000009","end":"2011-03-31","filed":"2013-05-01","form":"10-K","start":"2010-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-13-000009","end":"2011-03-31","filed":"2013-05-01","form":"10-K","start":"2010-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":31197063,"tag":"Revenues","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"netIncome":{"value":13360945,"tag":"NetIncomeLoss","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"operatingIncome":{"value":17669770,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":55953294,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"openingCash":{"value":1389288,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-03-31"},"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":71836225,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"closingCurrentLiabilities":{"value":1865676,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"closingCapitalEmployed":{"value":69970549,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":69970549,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"closingTotalEquity":{"value":69970549,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","form":"10-K"},"closingCash":{"value":952209,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-31","filed":"2014-06-06","accession":"0000724910-14-000018","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 2011-03-31"},"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":13360945,"tag":"NetIncomeLoss","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6330251,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-04-01","end":"2011-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 38.70879447850587; cashConversion: 90.3828808516164; 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 2010-03-31

Calculation inputs: {"original":{"fcfTotal":{"value":12157754,"capex":{"accession":"0000724910-12-000011","end":"2010-03-31","filed":"2012-05-02","form":"10-K","start":"2009-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000724910-12-000011","end":"2010-03-31","filed":"2012-05-02","form":"10-K","start":"2009-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":28147185,"tag":"Revenues","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"netIncome":{"value":11999344,"tag":"NetIncomeLoss","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"operatingIncome":{"value":16298536,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","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 2009-03-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":41567571,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"openingCash":{"value":1875063,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","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 2009-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":55953294,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"closingCash":{"value":1389288,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-31","filed":"2013-05-01","accession":"0000724910-13-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-03-31"},"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":11999344,"tag":"NetIncomeLoss","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5917072,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-04-01","end":"2010-03-31","filed":"2012-05-02","accession":"0000724910-12-000011","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: 43.193498745966956; cashConversion: 101.32015550183411; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-31

revenue: 26331218; operatingIncome: 15920491; netIncome: 15199195

revenue: 25874694; operatingIncome: 15994149; netIncome: 15064516

revenue: 29804179; operatingIncome: 18518865; netIncome: 17124699

revenue: 38253592; operatingIncome: 25644182; netIncome: 22694458

revenue: 26986970; operatingIncome: 16328685; netIncome: 14507501

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 12743604; netIncome: 11694384

revenue: 25412163; operatingIncome: 15514786; netIncome: 14526642

revenue: 26472337; operatingIncome: 15924562; netIncome: 14507936

revenue: 29863881; operatingIncome: 18450627; netIncome: 13912672

revenue: 28326196; operatingIncome: 17445203; netIncome: 12948869

revenue: 27717278; operatingIncome: 16286280; netIncome: 12292315

revenue: 30584088; operatingIncome: 19251951; netIncome: 14368354

revenue: 25934907; operatingIncome: 14393816; netIncome: 11135875

revenue: 27033419; operatingIncome: 15196854; netIncome: 11828838

revenue: 28579220; operatingIncome: 14273048; netIncome: 11381095

revenue: 31197063; operatingIncome: 17669770; netIncome: 13360945

revenue: 28147185; operatingIncome: 16298536; netIncome: 11999344