OSHKOSH CORP (OSK)

revenue: 10422300000; averageDilutedShares: 64554093; totalDebt: 1100900000; periodEndShares: 62589470

revenue: 10730200000; averageDilutedShares: 65829464; totalDebt: 961800000; periodEndShares: 64602007

revenue: 9657900000; averageDilutedShares: 65863963; totalDebt: 772500000; periodEndShares: 65473807

revenue: 8282000000; averageDilutedShares: 66134818; totalDebt: 604700000; periodEndShares: 65472148

revenue: 7737300000; averageDilutedShares: 69208751; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6856800000; averageDilutedShares: 68787729; totalDebt: 823100000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 8382000000; averageDilutedShares: 70558235; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 7705500000; averageDilutedShares: 74981999; totalDebt: Borrowing components do not come from the same filing; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6829600000; averageDilutedShares: 75790045; totalDebt: 830900000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6279200000; averageDilutedShares: 74432918; totalDebt: 846200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6098100000; averageDilutedShares: 78981418; totalDebt: 927800000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6808200000; averageDilutedShares: 85457635; totalDebt: 895000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 7665100000; averageDilutedShares: 88953548; totalDebt: 955000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 8141100000; averageDilutedShares: 91808957; totalDebt: 955000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 7538500000; averageDilutedShares: 91533683; totalDebt: 1060100000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 9820600000; averageDilutedShares: 90954741; totalDebt: 1302300000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 5253100000; averageDilutedShares: 76473930; totalDebt: 2038200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6877700000; averageDilutedShares: No positive shares on the exact annual duration; 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":618000000,"capex":{"accession":"0001193125-26-054061","end":"2025-12-31","filed":"2026-02-17","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-054061","end":"2025-12-31","filed":"2026-02-17","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":10422300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"netIncome":{"value":647000000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"operatingIncome":{"value":939500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingAssets":{"value":9423100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingCurrentLiabilities":{"value":2987300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingCapitalEmployed":{"value":6435800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4152100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingTotalEquity":{"value":4152100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingCash":{"value":204900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingBorrowings":{"value":961800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":362300000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":599500000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":4909000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingCommonEquity":{"value":4152100000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":10072400000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCurrentLiabilities":{"value":2664400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCapitalEmployed":{"value":7408000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4530500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingTotalEquity":{"value":4530500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCash":{"value":479800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingBorrowings":{"value":1100900000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":600000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":1100300000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":5151600000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCommonEquity":{"value":4530500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":191500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","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":5030300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6921900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":4341300000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":724933214.072749,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":939500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"effectiveTaxRate":{"value":0.2283840190816935,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":191500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"pretaxIncome":{"value":838500000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001193125-26-054061"},"pretaxBeforeEquityMethod":{"value":842000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"equityMethodIncome":{"value":-3500000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"averageInvestedCapital":{"value":5030300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4909000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":961800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":362300000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":599500000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":4152100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"openingCash":{"value":204900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"closingInvestedCapital":{"value":5151600000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1100900000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":600000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":1100300000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":4530500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"closingCash":{"value":479800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}}}}; fcfMargin: 5.929593275956363; cashConversion: 95.5177743431221; roce: 13.572862942255739

Calculation inputs: {"original":{"fcfTotal":{"value":269100000,"capex":{"accession":"0001193125-26-054061","end":"2024-12-31","filed":"2026-02-17","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-054061","end":"2024-12-31","filed":"2026-02-17","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":10730200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"netIncome":{"value":681400000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"operatingIncome":{"value":1010700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingAssets":{"value":9129200000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingCurrentLiabilities":{"value":3089600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingCapitalEmployed":{"value":6039600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3705300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingTotalEquity":{"value":3705300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingCash":{"value":125400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingBorrowings":{"value":772500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":175000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":597500000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingCommonEquity":{"value":3705300000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":9423100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCurrentLiabilities":{"value":2987300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCapitalEmployed":{"value":6435800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4152100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingTotalEquity":{"value":4152100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCash":{"value":204900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingBorrowings":{"value":961800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":362300000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K","reportedValue":599500000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":4909000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCommonEquity":{"value":4152100000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":210000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","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":6237700000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3928700000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":772594772.2683419,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":1010700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"effectiveTaxRate":{"value":0.2355844738613417,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":210000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"pretaxIncome":{"value":891400000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0000950170-25-024305"},"pretaxBeforeEquityMethod":{"value":903000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"equityMethodIncome":{"value":-11600000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"averageInvestedCapital":{"value":4630700000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4352400000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":772500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":175000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":597500000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3705300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"openingCash":{"value":125400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"closingInvestedCapital":{"value":4909000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":961800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":362300000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":599500000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":4152100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"closingCash":{"value":204900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}}}}; fcfMargin: 2.507874969711655; cashConversion: 39.492221896096275; roce: 16.203087676547444

Calculation inputs: {"original":{"fcfTotal":{"value":274300000,"capex":{"accession":"0001193125-26-054061","end":"2023-12-31","filed":"2026-02-17","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-054061","end":"2023-12-31","filed":"2026-02-17","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":9657900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"netIncome":{"value":598000000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"operatingIncome":{"value":837600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingAssets":{"value":7729000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingCurrentLiabilities":{"value":2428600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingCapitalEmployed":{"value":5300400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3185700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingTotalEquity":{"value":3185700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"openingCash":{"value":805900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingBorrowings":{"value":604700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":9700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":595000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingCommonEquity":{"value":3185700000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":9129200000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"closingCurrentLiabilities":{"value":3089600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"closingCapitalEmployed":{"value":6039600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3705300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"closingTotalEquity":{"value":3705300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCash":{"value":125400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"closingBorrowings":{"value":772500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":175000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K","reportedValue":597500000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"closingCommonEquity":{"value":3705300000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":190000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","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":5670000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3445500000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":635640609.1370559,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":837600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"effectiveTaxRate":{"value":0.24111675126903553,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":190000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"pretaxIncome":{"value":788000000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0000950170-24-022841"},"pretaxBeforeEquityMethod":{"value":797600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"equityMethodIncome":{"value":-9600000,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"averageInvestedCapital":{"value":3668450000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":2984500000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":604700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":9700000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":595000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3185700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"openingCash":{"value":805900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"closingInvestedCapital":{"value":4352400000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":772500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":175000000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":597500000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":3705300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]},"closingCash":{"value":125400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000775158.json"},{"container":"original_companyfacts","file":"CIK0000775158.json","sha256":"3e97e47e6294fcd5cb6307062141dbfa047f6a9fb058dd28b3ee1a31a0d9733b"}]}}}}; fcfMargin: 2.840161939966245; cashConversion: 45.869565217391305; roce: 14.772486772486774

Calculation inputs: {"original":{"fcfTotal":{"value":331800000,"capex":{"accession":"0000950170-25-024305","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-024305","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8282000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"netIncome":{"value":173900000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"operatingIncome":{"value":372300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingAssets":{"value":6849700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"openingCurrentLiabilities":{"value":2143000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"openingCapitalEmployed":{"value":4706700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3204300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"openingTotalEquity":{"value":3204300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","form":"10-K"},"openingCash":{"value":995700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000950170-23-003473","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 2021-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"openingCommonEquity":{"value":3204300000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7729000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingCurrentLiabilities":{"value":2428600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingCapitalEmployed":{"value":5300400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3185700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingTotalEquity":{"value":3185700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-17","accession":"0001193125-26-054061","form":"10-K"},"closingCash":{"value":805900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingBorrowings":{"value":604700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":9700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K","reportedValue":595000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingCommonEquity":{"value":3185700000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":97500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000950170-25-024305","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":5003550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3195000000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.006278676648153; cashConversion: 190.79930994824613; roce: 7.440717090865485

Calculation inputs: {"original":{"fcfTotal":{"value":1117200000,"capex":{"accession":"0000950170-24-022841","end":"2021-09-30","filed":"2024-02-29","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-022841","end":"2021-09-30","filed":"2024-02-29","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7737300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"netIncome":{"value":508900000,"tag":"ProfitLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"operatingIncome":{"value":592100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingAssets":{"value":5815900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingCurrentLiabilities":{"value":1585100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingCapitalEmployed":{"value":4230800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2850700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingTotalEquity":{"value":2924400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"openingCash":{"value":582900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingBorrowings":{"value":823100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K","reportedValue":5200000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K","reportedValue":817900000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingCommonEquity":{"value":2850700000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":7035700000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"closingCurrentLiabilities":{"value":2151700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"closingCapitalEmployed":{"value":4884000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3357700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"closingTotalEquity":{"value":3357700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingCash":{"value":1375800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","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 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"closingCommonEquity":{"value":3357700000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","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":4557400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3104200000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.439145438331199; cashConversion: 219.53232462173315; roce: 12.992056874533725

Calculation inputs: {"original":{"fcfTotal":{"value":215000000,"capex":{"accession":"0000950170-23-003473","end":"2020-09-30","filed":"2023-02-21","form":"10-K","start":"2019-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-003473","end":"2020-09-30","filed":"2023-02-21","form":"10-K","start":"2019-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6856800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"netIncome":{"value":321500000,"tag":"ProfitLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"operatingIncome":{"value":484800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"openingAssets":{"value":5566300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"openingCurrentLiabilities":{"value":1741900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"openingCapitalEmployed":{"value":3824400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2599800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"openingTotalEquity":{"value":2599800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"openingCash":{"value":448400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","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 2019-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"openingCommonEquity":{"value":2599800000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5815900000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"closingCurrentLiabilities":{"value":1585100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"closingCapitalEmployed":{"value":4230800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2850700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"closingTotalEquity":{"value":2924400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-09-30","filed":"2024-02-29","accession":"0000950170-24-022841","form":"10-K"},"closingCash":{"value":582900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"closingBorrowings":{"value":823100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K","reportedValue":5200000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K","reportedValue":817900000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"closingCommonEquity":{"value":2850700000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":111900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","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":4027600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2725250000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.1355734453389337; cashConversion: 66.87402799377917; roce: 12.03694507895521

Calculation inputs: {"original":{"fcfTotal":{"value":420700000,"capex":{"accession":"0001564590-21-057221","end":"2019-09-30","filed":"2021-11-16","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-057221","end":"2019-09-30","filed":"2021-11-16","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8382000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"netIncome":{"value":579400000,"tag":"ProfitLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"operatingIncome":{"value":797000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingAssets":{"value":5294200000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingCurrentLiabilities":{"value":1690100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingCapitalEmployed":{"value":3604100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2513500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingTotalEquity":{"value":2513500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"openingCash":{"value":454600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingCommonEquity":{"value":2513500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5566300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"closingCurrentLiabilities":{"value":1741900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"closingCapitalEmployed":{"value":3824400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2599800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"closingTotalEquity":{"value":2599800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-30","filed":"2023-02-21","accession":"0000950170-23-003473","form":"10-K"},"closingCash":{"value":448400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","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 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"closingCommonEquity":{"value":2599800000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":171300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","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":3714250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2556650000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.019088523025531; cashConversion: 72.60959613393166; roce: 21.457898633640706

Calculation inputs: {"original":{"fcfTotal":{"value":341000000,"capex":{"accession":"0001564590-20-054491","end":"2018-09-30","filed":"2020-11-18","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-054491","end":"2018-09-30","filed":"2020-11-18","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7705500000,"tag":"Revenues","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"netIncome":{"value":471900000,"tag":"ProfitLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"operatingIncome":{"value":656000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"openingAssets":{"value":5098900000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingCurrentLiabilities":{"value":1683100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingCapitalEmployed":{"value":3415800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2307400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingTotalEquity":{"value":2307400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"openingCash":{"value":447000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingBorrowings":{"value":830900000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K","reportedValue":807900000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingCommonEquity":{"value":2307400000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5294200000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"closingCurrentLiabilities":{"value":1690100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"closingCapitalEmployed":{"value":3604100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2513500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"closingTotalEquity":{"value":2513500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-11-16","accession":"0001564590-21-057221","form":"10-K"},"closingCash":{"value":454600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"closingCommonEquity":{"value":2513500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":123800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","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":3509950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2410450000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":341000000,"capex":{"accession":"0001564590-20-054491","end":"2018-09-30","filed":"2020-11-18","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-054491","end":"2018-09-30","filed":"2020-11-18","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7705500000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"}}}}; fcfMargin: 4.425410421127766; cashConversion: 72.26107226107226; roce: 18.68972492485648

Calculation inputs: {"original":{"fcfTotal":{"value":160700000,"capex":{"accession":"0000950123-19-011559","end":"2017-09-30","filed":"2019-11-19","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-19-011559","end":"2017-09-30","filed":"2019-11-19","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6829600000,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"netIncome":{"value":285600000,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"operatingIncome":{"value":470300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingAssets":{"value":4513800000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingCurrentLiabilities":{"value":1367600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingCapitalEmployed":{"value":3146200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1976500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingTotalEquity":{"value":1976500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"openingCash":{"value":321900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingBorrowings":{"value":846200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K","reportedValue":826200000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingCommonEquity":{"value":1976500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5098900000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingCurrentLiabilities":{"value":1683100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingCapitalEmployed":{"value":3415800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2307400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingTotalEquity":{"value":2307400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-11-18","accession":"0001564590-20-054491","form":"10-K"},"closingCash":{"value":447000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingBorrowings":{"value":830900000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K","reportedValue":807900000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingCommonEquity":{"value":2307400000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":285600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"incomeTaxExpense":{"value":127200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","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":3281000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2141950000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":160700000,"capex":{"accession":"0000950123-19-011559","end":"2017-09-30","filed":"2019-11-19","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-19-011559","end":"2017-09-30","filed":"2019-11-19","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6829600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"}}}}; fcfMargin: 2.3529928546327747; cashConversion: 56.26750700280112; roce: 14.334044498628467

Calculation inputs: {"original":{"fcfTotal":{"value":491400000,"capex":{"accession":"0000775158-18-000147","end":"2016-09-30","filed":"2018-11-20","form":"10-K","start":"2015-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-18-000147","end":"2016-09-30","filed":"2018-11-20","form":"10-K","start":"2015-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6279200000,"tag":"Revenues","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"netIncome":{"value":216400000,"tag":"ProfitLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"operatingIncome":{"value":364000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingAssets":{"value":4552700000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingCurrentLiabilities":{"value":1458100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingCapitalEmployed":{"value":3094600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1911100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingTotalEquity":{"value":1911100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingCash":{"value":42900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"openingBorrowings":{"value":927800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K","reportedValue":83500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K","reportedValue":844300000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingCommonEquity":{"value":1911100000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4513800000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"closingCurrentLiabilities":{"value":1367600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"closingCapitalEmployed":{"value":3146200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1976500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"closingTotalEquity":{"value":1976500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-19","accession":"0000950123-19-011559","form":"10-K"},"closingCash":{"value":321900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingBorrowings":{"value":846200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K","reportedValue":826200000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"closingCommonEquity":{"value":1976500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":216400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"incomeTaxExpense":{"value":92400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-01","end":"2016-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","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":3120400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1943800000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.825837686329469; cashConversion: 227.0794824399261; roce: 11.665171131906165

Calculation inputs: {"original":{"fcfTotal":{"value":-40300000,"capex":{"accession":"0000775158-17-000172","end":"2015-09-30","filed":"2017-11-21","form":"10-K","start":"2014-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-17-000172","end":"2015-09-30","filed":"2017-11-21","form":"10-K","start":"2014-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6098100000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"netIncome":{"value":229500000,"tag":"ProfitLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"operatingIncome":{"value":398600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingAssets":{"value":4586700000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingCurrentLiabilities":{"value":1311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingCapitalEmployed":{"value":3275100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1985000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingTotalEquity":{"value":1985000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingCash":{"value":313800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"openingBorrowings":{"value":895000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K","reportedValue":875000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingCommonEquity":{"value":1985000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4552700000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"closingCurrentLiabilities":{"value":1458100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"closingCapitalEmployed":{"value":3094600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1911100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"closingTotalEquity":{"value":1911100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingCash":{"value":42900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-30","filed":"2018-11-20","accession":"0000775158-18-000147","form":"10-K"},"closingBorrowings":{"value":927800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K","reportedValue":83500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K","reportedValue":844300000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"closingCommonEquity":{"value":1911100000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":229000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"incomeTaxExpense":{"value":99200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-10-01","end":"2015-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","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":3184850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1948050000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.6608615798363425; cashConversion: -17.5599128540305; roce: 12.515503084917656

Calculation inputs: {"original":{"fcfTotal":{"value":78200000,"capex":{"accession":"0000775158-16-000405","end":"2014-09-30","filed":"2016-11-22","form":"10-K","start":"2013-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-16-000405","end":"2014-09-30","filed":"2016-11-22","form":"10-K","start":"2013-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6808200000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"netIncome":{"value":309300000,"tag":"ProfitLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"operatingIncome":{"value":503300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingAssets":{"value":4765700000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingCurrentLiabilities":{"value":1380700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-09-30"},"openingParentEquity":{"value":2107800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingTotalEquity":{"value":2107800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingCash":{"value":733500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"openingBorrowings":{"value":955000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K","reportedValue":65000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K","reportedValue":890000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingCommonEquity":{"value":2107800000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4586700000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingCurrentLiabilities":{"value":1311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingCapitalEmployed":{"value":3275100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1985000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingTotalEquity":{"value":1985000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"closingCash":{"value":313800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-30","filed":"2017-11-21","accession":"0000775158-17-000172","form":"10-K"},"closingBorrowings":{"value":895000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K","reportedValue":875000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingCommonEquity":{"value":1985000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":308100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"incomeTaxExpense":{"value":125000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","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":2046400000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":503300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-10-01","end":"2014-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"averageCapitalEmployed":{"value":3330050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3385000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":4765700000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingCurrentLiabilities":{"value":1380700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingCapitalEmployed":{"value":3275100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4586700000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingCurrentLiabilities":{"value":1311600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"}}}}; fcfMargin: 1.1486149055550658; cashConversion: 25.282896863886194; roce: 15.113887178871188

Calculation inputs: {"original":{"fcfTotal":{"value":392000000,"capex":{"accession":"0000775158-15-000172","end":"2013-09-30","filed":"2015-11-13","form":"10-K","start":"2012-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-15-000172","end":"2013-09-30","filed":"2015-11-13","form":"10-K","start":"2012-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7665100000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"netIncome":{"value":318000000,"tag":"ProfitLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"operatingIncome":{"value":505700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingAssets":{"value":4947800000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingCurrentLiabilities":{"value":1704500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30"},"openingParentEquity":{"value":1853500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingTotalEquity":{"value":1853500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingCash":{"value":540700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"openingBorrowings":{"value":955000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K","reportedValue":955000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingCommonEquity":{"value":1853500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4765700000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingCurrentLiabilities":{"value":1380700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-09-30"},"closingParentEquity":{"value":2107800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingTotalEquity":{"value":2107800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"closingCash":{"value":733500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-30","filed":"2016-11-22","accession":"0000775158-16-000405","form":"10-K"},"closingBorrowings":{"value":955000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K","reportedValue":65000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K","reportedValue":890000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingCommonEquity":{"value":2107800000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":316000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"incomeTaxExpense":{"value":131700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","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":1980650000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":505700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"averageCapitalEmployed":{"value":3314150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3243300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":4947800000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingCurrentLiabilities":{"value":1704500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingCapitalEmployed":{"value":3385000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4765700000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingCurrentLiabilities":{"value":1380700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"}}}}; fcfMargin: 5.114088531134623; cashConversion: 123.27044025157232; roce: 15.258814477316959

Calculation inputs: {"original":{"fcfTotal":{"value":212400000,"capex":{"accession":"0000775158-14-000189","end":"2012-09-30","filed":"2014-11-13","form":"10-K","start":"2011-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-14-000189","end":"2012-09-30","filed":"2014-11-13","form":"10-K","start":"2011-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8141100000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"netIncome":{"value":231900000,"tag":"ProfitLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"operatingIncome":{"value":387700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingAssets":{"value":4826900000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingCurrentLiabilities":{"value":1691800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30"},"openingParentEquity":{"value":1596500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"openingTotalEquity":{"value":1596600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingCash":{"value":428500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingBorrowings":{"value":1060100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K","reportedValue":40100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K","reportedValue":1020000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"openingCommonEquity":{"value":1596500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4947800000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingCurrentLiabilities":{"value":1704500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30"},"closingParentEquity":{"value":1853500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingTotalEquity":{"value":1853500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingCash":{"value":540700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-13","accession":"0000775158-15-000172","form":"10-K"},"closingBorrowings":{"value":955000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K","reportedValue":955000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingCommonEquity":{"value":1853500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":230200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"incomeTaxExpense":{"value":65200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","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":1725000000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6089840439252683; cashConversion: 91.59120310478654; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":305400000,"capex":{"accession":"0000775158-13-000100","end":"2011-09-30","filed":"2013-11-13","form":"10-K","start":"2010-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-13-000100","end":"2011-09-30","filed":"2013-11-13","form":"10-K","start":"2010-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7538500000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"netIncome":{"value":273400000,"tag":"ProfitLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"operatingIncome":{"value":526100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingAssets":{"value":4708600000,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"openingCurrentLiabilities":{"value":1812000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30"},"openingParentEquity":{"value":1326600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"openingTotalEquity":{"value":1326800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"openingCash":{"value":428500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"openingBorrowings":{"value":1302300000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K","reportedValue":215900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K","reportedValue":1086400000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"openingCommonEquity":{"value":1326600000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4826900000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingCurrentLiabilities":{"value":1691800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30"},"closingParentEquity":{"value":1596500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"closingTotalEquity":{"value":1596600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingCash":{"value":428500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingBorrowings":{"value":1060100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K","reportedValue":40100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K","reportedValue":1020000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"closingCommonEquity":{"value":1596500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":273000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"incomeTaxExpense":{"value":151600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-01","end":"2011-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","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":1461550000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.051203820388672; cashConversion: 111.70446232626188; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":536500000,"capex":{"accession":"0000775158-12-000072","end":"2010-09-30","filed":"2012-11-19","form":"10-K","start":"2009-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000775158-12-000072","end":"2010-09-30","filed":"2012-11-19","form":"10-K","start":"2009-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":9820600000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"netIncome":{"value":790000000,"tag":"ProfitLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"operatingIncome":{"value":1424800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"openingAssets":{"value":4768000000,"tag":"Assets","unit":"USD","start":null,"end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"openingCurrentLiabilities":{"value":1658600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30"},"openingParentEquity":{"value":514100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"openingTotalEquity":{"value":516300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"openingCash":{"value":530400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"openingBorrowings":{"value":2038200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K","reportedValue":15000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K","reportedValue":2023200000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"openingCommonEquity":{"value":514100000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4708600000,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"closingCurrentLiabilities":{"value":1812000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30"},"closingParentEquity":{"value":1326600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"closingTotalEquity":{"value":1326800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-09-30","filed":"2013-11-13","accession":"0000775158-13-000100","form":"10-K"},"closingCash":{"value":428500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-30","filed":"2014-11-13","accession":"0000775158-14-000189","form":"10-K"},"closingBorrowings":{"value":1302300000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K","reportedValue":215900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K","reportedValue":1086400000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"closingCommonEquity":{"value":1326600000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":815800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"incomeTaxExpense":{"value":421400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-10-01","end":"2010-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","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":920350000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.463006333625237; cashConversion: 67.91139240506328; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":852700000,"capex":{"accession":"0001104659-11-064553","end":"2009-09-30","filed":"2011-11-16","form":"10-K","start":"2008-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-064553","end":"2009-09-30","filed":"2011-11-16","form":"10-K","start":"2008-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5253100000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"netIncome":{"value":-1099700000,"tag":"ProfitLoss","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"operatingIncome":{"value":-979500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":88200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":4768000000,"tag":"Assets","unit":"USD","start":null,"end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"closingCurrentLiabilities":{"value":1658600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30"},"closingParentEquity":{"value":514100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"closingTotalEquity":{"value":516300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"closingCash":{"value":530400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-30","filed":"2012-11-19","accession":"0000775158-12-000072","form":"10-K"},"closingBorrowings":{"value":2038200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K","reportedValue":15000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K","reportedValue":2023200000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2009-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"closingCommonEquity":{"value":514100000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1098800000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-12600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-10-01","end":"2009-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","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: 16.232319963450152; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":314600000,"capex":{"accession":"0001104659-10-059145","end":"2008-09-30","filed":"2010-11-18","form":"10-K","start":"2007-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-10-059145","end":"2008-09-30","filed":"2010-11-18","form":"10-K","start":"2007-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6877700000,"tag":"SalesRevenueNet","unit":"USD","start":"2007-10-01","end":"2008-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"netIncome":{"value":78600000,"tag":"ProfitLoss","unit":"USD","start":"2007-10-01","end":"2008-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"operatingIncome":{"value":617400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-10-01","end":"2008-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","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 2007-09-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":75200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","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 2007-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":88200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-30","filed":"2011-11-16","accession":"0001104659-11-064553","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 2008-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":79300000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-10-01","end":"2008-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":121200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-10-01","end":"2008-09-30","filed":"2010-11-18","accession":"0001104659-10-059145","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: 4.574203585500967; cashConversion: 400.25445292620867; 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 2007-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-30

revenue: 10422300000; operatingIncome: 939500000; netIncome: 647000000

revenue: 10730200000; operatingIncome: 1010700000; netIncome: 681400000

revenue: 9657900000; operatingIncome: 837600000; netIncome: 598000000

revenue: 8282000000; operatingIncome: 372300000; netIncome: 173900000

revenue: 7737300000; operatingIncome: 592100000; netIncome: 508900000

revenue: 6856800000; operatingIncome: 484800000; netIncome: 321500000

revenue: 8382000000; operatingIncome: 797000000; netIncome: 579400000

revenue: 7705500000; operatingIncome: 656000000; netIncome: 471900000

revenue: 6829600000; operatingIncome: 470300000; netIncome: 285600000

revenue: 6279200000; operatingIncome: 364000000; netIncome: 216400000

revenue: 6098100000; operatingIncome: 398600000; netIncome: 229500000

revenue: 6808200000; operatingIncome: 503300000; netIncome: 309300000

revenue: 7665100000; operatingIncome: 505700000; netIncome: 318000000

revenue: 8141100000; operatingIncome: 387700000; netIncome: 231900000

revenue: 7538500000; operatingIncome: 526100000; netIncome: 273400000

revenue: 9820600000; operatingIncome: 1424800000; netIncome: 790000000

revenue: 5253100000; operatingIncome: -979500000; netIncome: -1099700000

revenue: 6877700000; operatingIncome: 617400000; netIncome: 78600000