WORTHINGTON ENTERPRISES, INC. (WOR)

revenue: 1381292000; averageDilutedShares: 49716000; totalDebt: 306914000; periodEndShares: 48684701

revenue: 1153762000; averageDilutedShares: 50131000; totalDebt: 304050000; periodEndShares: 49236449

revenue: 1245703000; averageDilutedShares: 50348000; totalDebt: 299480000; periodEndShares: 49512937

revenue: 1418496000; averageDilutedShares: 49386000; totalDebt: 692163000; periodEndShares: 48659323

revenue: 1309189000; averageDilutedShares: 50993000; totalDebt: 747193000; periodEndShares: 48380112

revenue: 3171429000; averageDilutedShares: 53917000; totalDebt: 713479000; periodEndShares: 51330347

revenue: 3059119000; averageDilutedShares: 55983000; totalDebt: 703060000; periodEndShares: 54616485

revenue: 3759556000; averageDilutedShares: 58823000; totalDebt: 753100000; periodEndShares: 55467525

revenue: 3581620000; averageDilutedShares: 63042000; totalDebt: 754728000; periodEndShares: 58876921

revenue: 3014108000; averageDilutedShares: 64874000; totalDebt: 581191000; periodEndShares: 62802456

revenue: 2819714000; averageDilutedShares: 64755000; totalDebt: 583991000; periodEndShares: 61533668

revenue: 3384234000; averageDilutedShares: 68483000; totalDebt: 670743000; periodEndShares: 64141478

revenue: 3126426000; averageDilutedShares: 71664000; totalDebt: 666325000; periodEndShares: 67408484

revenue: 2612244000; averageDilutedShares: 71314000; totalDebt: 521056000; periodEndShares: 69752411

revenue: 2534701000; averageDilutedShares: 70252000; totalDebt: 533714000; periodEndShares: 67906369

revenue: 2442624000; averageDilutedShares: 75409000; totalDebt: 383210000; periodEndShares: 71683876

revenue: 1943034000; averageDilutedShares: 79143000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 79217421

revenue: 2631267000; averageDilutedShares: 78903000; 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":170206000,"capex":{"accession":"0001193125-26-325872","end":"2026-05-31","filed":"2026-07-30","form":"10-K","start":"2025-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-325872","end":"2026-05-31","filed":"2026-07-30","form":"10-K","start":"2025-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1381292000,"tag":"Revenues","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"netIncome":{"value":155035000,"tag":"ProfitLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"operatingIncome":{"value":76209000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingAssets":{"value":1695152000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingCurrentLiabilities":{"value":196842000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingCapitalEmployed":{"value":1498310000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":937187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingTotalEquity":{"value":938237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingCash":{"value":250075000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingBorrowings":{"value":304050000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":992212000,"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":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingCommonEquity":{"value":937187000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1848064000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCurrentLiabilities":{"value":221426000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCapitalEmployed":{"value":1626638000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1027040000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingTotalEquity":{"value":1027040000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCash":{"value":27725000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingBorrowings":{"value":306914000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1306229000,"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":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCommonEquity":{"value":1027040000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":156085000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46313000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"pretaxIncome":{"value":201348000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"effectiveTaxRate":{"value":0.23001470091582732,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":58679809.65790571,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":1149220500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1562474000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":982113500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.322231649788748; cashConversion: 109.78553229915826; roce: 4.8774571608871575

Calculation inputs: {"original":{"fcfTotal":{"value":159164000,"capex":{"accession":"0001193125-26-325872","end":"2025-05-31","filed":"2026-07-30","form":"10-K","start":"2024-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-325872","end":"2025-05-31","filed":"2026-07-30","form":"10-K","start":"2024-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1153762000,"tag":"Revenues","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"netIncome":{"value":94970000,"tag":"ProfitLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"operatingIncome":{"value":-10715000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingAssets":{"value":1638637000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingCurrentLiabilities":{"value":178376000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingCapitalEmployed":{"value":1460261000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":888879000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingTotalEquity":{"value":891012000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingCash":{"value":244225000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingBorrowings":{"value":299480000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"}],"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 2024-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingCommonEquity":{"value":888879000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1695152000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCurrentLiabilities":{"value":196842000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCapitalEmployed":{"value":1498310000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":937187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingTotalEquity":{"value":938237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCash":{"value":250075000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingBorrowings":{"value":304050000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":992212000,"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":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCommonEquity":{"value":937187000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":96053000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33839000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"pretaxIncome":{"value":128809000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"effectiveTaxRate":{"value":0.2627067984379973,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-7900096.654736858,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1479285500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":913033000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":-7900096.654736858,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":-10715000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"effectiveTaxRate":{"value":0.2627067984379973,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":33839000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"pretaxIncome":{"value":128809000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"averageInvestedCapital":{"value":969239500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":946267000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":299480000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":891012000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingCash":{"value":244225000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingInvestedCapital":{"value":992212000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":304050000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":938237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingCash":{"value":250075000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"}}}}; fcfMargin: 13.795219464672956; cashConversion: 167.59397704538276; roce: -0.7243361744571958

Calculation inputs: {"original":{"fcfTotal":{"value":206449000,"capex":{"accession":"0001193125-26-325872","end":"2024-05-31","filed":"2026-07-30","form":"10-K","start":"2023-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-325872","end":"2024-05-31","filed":"2026-07-30","form":"10-K","start":"2023-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1245703000,"tag":"Revenues","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"netIncome":{"value":117821000,"tag":"ProfitLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"operatingIncome":{"value":-73459000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingAssets":{"value":3650918000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingCurrentLiabilities":{"value":717558000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingCapitalEmployed":{"value":2933360000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1696011000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingTotalEquity":{"value":1821628000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"openingCash":{"value":422268000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingBorrowings":{"value":692163000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"}],"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 2023-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingCommonEquity":{"value":1696011000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1638637000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingCurrentLiabilities":{"value":178376000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingCapitalEmployed":{"value":1460261000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":888879000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingTotalEquity":{"value":891012000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCash":{"value":244225000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingBorrowings":{"value":299480000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"}],"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 2024-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingCommonEquity":{"value":888879000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":110624000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":39027000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"pretaxIncome":{"value":74007000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2196810500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1292445000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.572890969998465; cashConversion: 175.2225834104277; roce: -3.3438933399125688

Calculation inputs: {"original":{"fcfTotal":{"value":538998000,"capex":{"accession":"0000950170-25-100137","end":"2023-05-31","filed":"2025-07-30","form":"10-K","start":"2022-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-100137","end":"2023-05-31","filed":"2025-07-30","form":"10-K","start":"2022-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1418496000,"tag":"Revenues","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"netIncome":{"value":269170000,"tag":"ProfitLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"operatingIncome":{"value":29819000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingAssets":{"value":3643023000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingCurrentLiabilities":{"value":932261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingCapitalEmployed":{"value":2710762000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1480752000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingTotalEquity":{"value":1613962000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"openingCash":{"value":34485000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingBorrowings":{"value":747193000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"}],"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 2022-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingCommonEquity":{"value":1480752000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3650918000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"closingCurrentLiabilities":{"value":717558000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"closingCapitalEmployed":{"value":2933360000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1696011000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"closingTotalEquity":{"value":1821628000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-30","accession":"0001193125-26-325872","form":"10-K"},"closingCash":{"value":422268000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"closingBorrowings":{"value":692163000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"}],"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 2023-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"closingCommonEquity":{"value":1696011000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":256528000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":34535000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"pretaxIncome":{"value":160286000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2822061000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1588381500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 37.99785124526259; cashConversion: 200.24445517702566; roce: 1.0566391017061643

Calculation inputs: {"original":{"fcfTotal":{"value":-24488000,"capex":{"accession":"0000950170-24-087983","end":"2022-05-31","filed":"2024-07-30","form":"10-K","start":"2021-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-087983","end":"2022-05-31","filed":"2024-07-30","form":"10-K","start":"2021-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1309189000,"tag":"Revenues","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"netIncome":{"value":399264000,"tag":"ProfitLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"operatingIncome":{"value":48794000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingAssets":{"value":3373245000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingCurrentLiabilities":{"value":787901000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingCapitalEmployed":{"value":2585344000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1398193000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingTotalEquity":{"value":1551695000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"openingCash":{"value":640311000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingBorrowings":{"value":713479000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"}],"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 2021-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingCommonEquity":{"value":1398193000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3643023000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"closingCurrentLiabilities":{"value":932261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"closingCapitalEmployed":{"value":2710762000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1480752000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"closingTotalEquity":{"value":1613962000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-30","accession":"0000950170-25-100137","form":"10-K"},"closingCash":{"value":34485000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"closingBorrowings":{"value":747193000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"}],"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 2022-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"closingCommonEquity":{"value":1480752000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":379386000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":52701000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"pretaxIncome":{"value":210649000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2648053000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1439472500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.8704709556832515; cashConversion: -6.133285244850525; roce: 1.8426368354409826

Calculation inputs: {"original":{"fcfTotal":{"value":192201000,"capex":{"accession":"0000950170-23-035904","end":"2021-05-31","filed":"2023-07-31","form":"10-K","start":"2020-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-035904","end":"2021-05-31","filed":"2023-07-31","form":"10-K","start":"2020-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3171429000,"tag":"Revenues","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"netIncome":{"value":741450000,"tag":"ProfitLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"operatingIncome":{"value":167473000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingAssets":{"value":2331515000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingCurrentLiabilities":{"value":388238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingCapitalEmployed":{"value":1943277000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":820821000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingTotalEquity":{"value":966433000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"openingCash":{"value":147198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingBorrowings":{"value":703060000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"}],"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 2020-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingCommonEquity":{"value":820821000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3373245000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"closingCurrentLiabilities":{"value":787901000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"closingCapitalEmployed":{"value":2585344000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1398193000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"closingTotalEquity":{"value":1551695000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2024-07-30","accession":"0000950170-24-087983","form":"10-K"},"closingCash":{"value":640311000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"closingBorrowings":{"value":713479000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"}],"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 2021-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"closingCommonEquity":{"value":1398193000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":723795000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":176267000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"pretaxIncome":{"value":917717000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"effectiveTaxRate":{"value":0.1920711940609142,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":135306260.9170365,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2264310500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1109507000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":135306260.9170365,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":167473000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"effectiveTaxRate":{"value":0.1920711940609142,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":176267000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"pretaxIncome":{"value":917717000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"averageInvestedCapital":{"value":1573579000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1522295000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":703060000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":966433000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingCash":{"value":147198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingInvestedCapital":{"value":1624863000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":713479000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1551695000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingCash":{"value":640311000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"}}}}; fcfMargin: 6.060391072920125; cashConversion: 25.92231438397734; roce: 7.396202950081272

Calculation inputs: {"original":{"fcfTotal":{"value":241223000,"capex":{"accession":"0000950170-22-013641","end":"2020-05-31","filed":"2022-08-01","form":"10-K","start":"2019-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-013641","end":"2020-05-31","filed":"2022-08-01","form":"10-K","start":"2019-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3059119000,"tag":"Revenues","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"netIncome":{"value":84444000,"tag":"ProfitLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"operatingIncome":{"value":22489000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingAssets":{"value":2510796000,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingCurrentLiabilities":{"value":698020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-05-31"},"openingParentEquity":{"value":831246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingTotalEquity":{"value":948394000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"openingCash":{"value":92363000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingBorrowings":{"value":753100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"}],"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 2019-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingCommonEquity":{"value":831246000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2331515000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingCurrentLiabilities":{"value":388238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingCapitalEmployed":{"value":1943277000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":820821000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingTotalEquity":{"value":966433000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2023-07-31","accession":"0000950170-23-035904","form":"10-K"},"closingCash":{"value":147198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingBorrowings":{"value":703060000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"}],"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 2020-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingCommonEquity":{"value":820821000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":78796000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26342000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"pretaxIncome":{"value":110786000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"effectiveTaxRate":{"value":0.2377737259220479,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17141706.677739065,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":826033500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":17141706.677739065,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":22489000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"effectiveTaxRate":{"value":0.2377737259220479,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":26342000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"pretaxIncome":{"value":110786000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"averageInvestedCapital":{"value":1565713000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1609131000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":753100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":948394000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingCash":{"value":92363000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingInvestedCapital":{"value":1522295000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":703060000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":966433000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCash":{"value":147198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"}},"roce":{"operatingIncome":{"value":22489000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-01","end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"averageCapitalEmployed":{"value":1878026500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1812776000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2510796000,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingCurrentLiabilities":{"value":698020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCapitalEmployed":{"value":1943277000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2331515000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCurrentLiabilities":{"value":388238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"}}}}; fcfMargin: 7.885374841580206; cashConversion: 285.6603192648382; roce: 1.1974804402387293

Calculation inputs: {"original":{"fcfTotal":{"value":113360000,"capex":{"accession":"0001564590-21-039550","end":"2019-05-31","filed":"2021-07-30","form":"10-K","start":"2018-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-039550","end":"2019-05-31","filed":"2021-07-30","form":"10-K","start":"2018-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3759556000,"tag":"Revenues","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"netIncome":{"value":163273000,"tag":"ProfitLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"operatingIncome":{"value":144764000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingAssets":{"value":2621787000,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingCurrentLiabilities":{"value":646895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-05-31"},"openingParentEquity":{"value":918769000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingTotalEquity":{"value":1036375000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingCash":{"value":121967000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"openingBorrowings":{"value":754728000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"}],"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 2018-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingCommonEquity":{"value":918769000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2510796000,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingCurrentLiabilities":{"value":698020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-05-31"},"closingParentEquity":{"value":831246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingTotalEquity":{"value":948394000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2022-08-01","accession":"0000950170-22-013641","form":"10-K"},"closingCash":{"value":92363000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingBorrowings":{"value":753100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"}],"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 2019-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCommonEquity":{"value":831246000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":153455000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":43183000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"pretaxIncome":{"value":206456000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"effectiveTaxRate":{"value":0.20916321153175496,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":114484696.84581701,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":875007500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":114484696.84581701,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":144764000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"effectiveTaxRate":{"value":0.20916321153175496,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":43183000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"pretaxIncome":{"value":206456000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"averageInvestedCapital":{"value":1639133500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1669136000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":754728000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1036375000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingCash":{"value":121967000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingInvestedCapital":{"value":1609131000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":753100000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":948394000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCash":{"value":92363000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"}},"roce":{"operatingIncome":{"value":144764000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-06-01","end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"averageCapitalEmployed":{"value":1893834000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1974892000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2621787000,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingCurrentLiabilities":{"value":646895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCapitalEmployed":{"value":1812776000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2510796000,"tag":"Assets","unit":"USD","start":null,"end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCurrentLiabilities":{"value":698020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"}}}}; fcfMargin: 3.015249673099696; cashConversion: 69.42972812406215; roce: 7.643964571340465

Calculation inputs: {"original":{"fcfTotal":{"value":205257000,"capex":{"accession":"0001564590-20-034955","end":"2018-05-31","filed":"2020-07-30","form":"10-K","start":"2017-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-034955","end":"2018-05-31","filed":"2020-07-30","form":"10-K","start":"2017-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3581620000,"tag":"Revenues","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"netIncome":{"value":200850000,"tag":"ProfitLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"operatingIncome":{"value":141610000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingAssets":{"value":2325344000,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingCurrentLiabilities":{"value":520783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-05-31"},"openingParentEquity":{"value":951635000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingTotalEquity":{"value":1073929000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingCash":{"value":278081000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"openingBorrowings":{"value":581191000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"}],"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 2017-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingCommonEquity":{"value":951635000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2621787000,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCurrentLiabilities":{"value":646895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-05-31"},"closingParentEquity":{"value":918769000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingTotalEquity":{"value":1036375000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingCash":{"value":121967000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2021-07-30","accession":"0001564590-21-039550","form":"10-K"},"closingBorrowings":{"value":754728000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"}],"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 2018-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCommonEquity":{"value":918769000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":194794000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8220000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"pretaxIncome":{"value":209070000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"effectiveTaxRate":{"value":0.039316975175778444,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":136042323.145358,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":935202000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":136042323.145358,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":141610000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"effectiveTaxRate":{"value":0.039316975175778444,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":8220000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"pretaxIncome":{"value":209070000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"averageInvestedCapital":{"value":1523087500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1377039000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":581191000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1073929000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingCash":{"value":278081000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingInvestedCapital":{"value":1669136000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":754728000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1036375000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCash":{"value":121967000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"}},"roce":{"operatingIncome":{"value":141610000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-06-01","end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"averageCapitalEmployed":{"value":1889726500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1804561000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2325344000,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingCurrentLiabilities":{"value":520783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCapitalEmployed":{"value":1974892000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2621787000,"tag":"Assets","unit":"USD","start":null,"end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCurrentLiabilities":{"value":646895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"}}}}; fcfMargin: 5.730842467933505; cashConversion: 102.19417475728156; roce: 7.493676995057222

Calculation inputs: {"original":{"fcfTotal":{"value":267286000,"capex":{"accession":"0001564590-19-027053","end":"2017-05-31","filed":"2019-07-30","form":"10-K","start":"2016-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-027053","end":"2017-05-31","filed":"2019-07-30","form":"10-K","start":"2016-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3014108000,"tag":"Revenues","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"netIncome":{"value":217937000,"tag":"ProfitLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"operatingIncome":{"value":213121000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingAssets":{"value":2061264000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingCurrentLiabilities":{"value":430078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-05-31"},"openingParentEquity":{"value":793371000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingTotalEquity":{"value":919846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingCash":{"value":84188000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"openingBorrowings":{"value":583991000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"}],"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 2016-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingCommonEquity":{"value":793371000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2325344000,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCurrentLiabilities":{"value":520783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-05-31"},"closingParentEquity":{"value":951635000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingTotalEquity":{"value":1073929000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingCash":{"value":278081000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2020-07-30","accession":"0001564590-20-034955","form":"10-K"},"closingBorrowings":{"value":581191000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"}],"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 2017-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCommonEquity":{"value":951635000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":204515000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":79190000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"pretaxIncome":{"value":297127000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"effectiveTaxRate":{"value":0.26651903058288207,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":156320197.68314558,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":872503000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":156320197.68314558,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":213121000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"effectiveTaxRate":{"value":0.26651903058288207,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":79190000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"pretaxIncome":{"value":297127000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"averageInvestedCapital":{"value":1398344000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1419649000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":583991000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":919846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingCash":{"value":84188000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingInvestedCapital":{"value":1377039000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":581191000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1073929000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCash":{"value":278081000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"}},"roce":{"operatingIncome":{"value":213121000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-06-01","end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"averageCapitalEmployed":{"value":1717873500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1631186000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2061264000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingCurrentLiabilities":{"value":430078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCapitalEmployed":{"value":1804561000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2325344000,"tag":"Assets","unit":"USD","start":null,"end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCurrentLiabilities":{"value":520783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"}}}}; fcfMargin: 8.867830880645286; cashConversion: 122.64369978480019; roce: 12.40609392950063

Calculation inputs: {"original":{"fcfTotal":{"value":316348000,"capex":{"accession":"0001564590-18-017896","end":"2016-05-31","filed":"2018-07-30","form":"10-K","start":"2015-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-017896","end":"2016-05-31","filed":"2018-07-30","form":"10-K","start":"2015-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2819714000,"tag":"Revenues","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"netIncome":{"value":157628000,"tag":"ProfitLoss","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"operatingIncome":{"value":122052000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingAssets":{"value":2082305000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingCurrentLiabilities":{"value":524392000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31"},"openingParentEquity":{"value":749112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingTotalEquity":{"value":840049000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingCash":{"value":31067000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"openingBorrowings":{"value":670743000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"}],"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 2015-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingCommonEquity":{"value":749112000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2061264000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCurrentLiabilities":{"value":430078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-05-31"},"closingParentEquity":{"value":793371000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingTotalEquity":{"value":919846000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingCash":{"value":84188000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-31","filed":"2019-07-30","accession":"0001564590-19-027053","form":"10-K"},"closingBorrowings":{"value":583991000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"}],"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 2016-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCommonEquity":{"value":793371000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":143715000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58987000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"pretaxIncome":{"value":216615000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-06-01","end":"2016-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"effectiveTaxRate":{"value":0.2723126283960021,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":88815699.07901114,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":771241500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.21915201328929; cashConversion: 200.69277031999394; 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 2015-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":118120000,"capex":{"accession":"0001193125-17-234020","end":"2015-05-31","filed":"2017-07-24","form":"10-K","start":"2014-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-234020","end":"2015-05-31","filed":"2017-07-24","form":"10-K","start":"2014-06-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":3384234000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"netIncome":{"value":87256000,"tag":"ProfitLoss","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"operatingIncome":{"value":60557000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingAssets":{"value":2296381000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingCurrentLiabilities":{"value":589663000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31"},"openingParentEquity":{"value":850812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingTotalEquity":{"value":944882000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingCash":{"value":190079000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"openingBorrowings":{"value":666325000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"}],"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 2014-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingCommonEquity":{"value":850812000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2082305000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCurrentLiabilities":{"value":524392000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31"},"closingParentEquity":{"value":749112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"closingTotalEquity":{"value":840049000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingCash":{"value":31067000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-31","filed":"2018-07-30","accession":"0001564590-18-017896","form":"10-K"},"closingBorrowings":{"value":670743000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"}],"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 2015-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"closingCommonEquity":{"value":749112000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":76785000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25772000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"pretaxIncome":{"value":113028000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"effectiveTaxRate":{"value":0.22801429734225148,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":46749138.19584528,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":799962000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":46749138.19584528,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":60557000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"effectiveTaxRate":{"value":0.22801429734225148,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":25772000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"pretaxIncome":{"value":113028000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-06-01","end":"2015-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"averageInvestedCapital":{"value":1450426500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1421128000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":666325000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":944882000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingCash":{"value":190079000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingInvestedCapital":{"value":1479725000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":670743000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":840049000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingCash":{"value":31067000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"}}}}; fcfMargin: 3.490302384527784; cashConversion: 135.37177959108828; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":157708000,"capex":{"accession":"0001193125-16-666636","end":"2014-05-31","filed":"2016-08-01","form":"10-K","start":"2013-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-16-666636","end":"2014-05-31","filed":"2016-08-01","form":"10-K","start":"2013-06-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":3126426000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"netIncome":{"value":160152000,"tag":"ProfitLoss","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"operatingIncome":{"value":135753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingAssets":{"value":1950857000,"tag":"Assets","unit":"USD","start":null,"end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingCurrentLiabilities":{"value":448914000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-05-31"},"openingParentEquity":{"value":830822000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingTotalEquity":{"value":872237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingCash":{"value":51385000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"openingBorrowings":{"value":521056000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"}],"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 2013-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingCommonEquity":{"value":830822000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2296381000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"closingCurrentLiabilities":{"value":589663000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-05-31"},"closingParentEquity":{"value":850812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingTotalEquity":{"value":944882000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingCash":{"value":190079000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-31","filed":"2017-07-24","accession":"0001193125-17-234020","form":"10-K"},"closingBorrowings":{"value":666325000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"}],"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 2014-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingCommonEquity":{"value":850812000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":151300000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57349000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"pretaxIncome":{"value":217501000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"effectiveTaxRate":{"value":0.26367235093171987,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":99958687.34396625,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":840817000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":99958687.34396625,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":135753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"effectiveTaxRate":{"value":0.26367235093171987,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":57349000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"pretaxIncome":{"value":217501000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"averageInvestedCapital":{"value":1381518000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1341908000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":521056000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":872237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingCash":{"value":51385000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingInvestedCapital":{"value":1421128000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":666325000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":944882000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCash":{"value":190079000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"}},"roce":{"operatingIncome":{"value":135753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-01","end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"averageCapitalEmployed":{"value":1604330500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1501943000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1950857000,"tag":"Assets","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingCurrentLiabilities":{"value":448914000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCapitalEmployed":{"value":1706718000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2296381000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCurrentLiabilities":{"value":589663000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"}}}}; fcfMargin: 5.044354160309568; cashConversion: 98.47394974773964; roce: 8.461660487038051

Calculation inputs: {"original":{"fcfTotal":{"value":228389000,"capex":{"accession":"0001193125-15-271107","end":"2013-05-31","filed":"2015-07-30","form":"10-K","start":"2012-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-310489","end":"2013-05-31","filed":"2013-07-30","form":"10-K","start":"2012-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2612244000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"netIncome":{"value":136835000,"tag":"ProfitLoss","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"operatingIncome":{"value":129142000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingAssets":{"value":1877797000,"tag":"Assets","unit":"USD","start":null,"end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingCurrentLiabilities":{"value":658263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-05-31"},"openingParentEquity":{"value":697174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingTotalEquity":{"value":747437000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingCash":{"value":41028000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"openingBorrowings":{"value":533714000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}],"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 2012-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1950857000,"tag":"Assets","unit":"USD","start":null,"end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingCurrentLiabilities":{"value":448914000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-05-31"},"closingParentEquity":{"value":830822000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingTotalEquity":{"value":872237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"closingCash":{"value":51385000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-05-31","filed":"2016-08-01","accession":"0001193125-16-666636","form":"10-K"},"closingBorrowings":{"value":521056000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"}],"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 2013-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCommonEquity":{"value":830822000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":136442000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"incomeTaxExpense":{"value":64465000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"pretaxIncome":{"value":201300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"effectiveTaxRate":{"value":0.3202434177844014,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":87785124.54048684,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":87785124.54048684,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":129142000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"effectiveTaxRate":{"value":0.3202434177844014,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":64465000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"pretaxIncome":{"value":201300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"averageInvestedCapital":{"value":1291015500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1240123000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":533714000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":747437000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingCash":{"value":41028000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingInvestedCapital":{"value":1341908000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":521056000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":872237000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingCash":{"value":51385000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"roce":{"operatingIncome":{"value":129142000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"averageCapitalEmployed":{"value":1360738500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1219534000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1877797000,"tag":"Assets","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingCurrentLiabilities":{"value":658263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingCapitalEmployed":{"value":1501943000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1950857000,"tag":"Assets","unit":"USD","start":null,"end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingCurrentLiabilities":{"value":448914000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":228389000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"revenue":{"value":2612244000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":228389000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"netIncome":{"value":136835000,"tag":"ProfitLoss","unit":"USD","start":"2012-06-01","end":"2013-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}}}}; fcfMargin: 8.743019411662923; cashConversion: 166.90832023970475; roce: 9.490581768649891

Calculation inputs: {"original":{"fcfTotal":{"value":141936000,"capex":{"accession":"0001193125-14-287164","end":"2012-05-31","filed":"2014-07-30","form":"10-K","start":"2011-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-310489","end":"2012-05-31","filed":"2013-07-30","form":"10-K","start":"2011-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2534701000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"netIncome":{"value":125353000,"tag":"ProfitLoss","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"operatingIncome":{"value":101610000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingAssets":{"value":1667249000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingCurrentLiabilities":{"value":525002000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-31"},"openingParentEquity":{"value":689910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingTotalEquity":{"value":740703000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingCash":{"value":56167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"openingBorrowings":{"value":383210000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}],"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 2011-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCommonEquity":{"value":689910000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1877797000,"tag":"Assets","unit":"USD","start":null,"end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCurrentLiabilities":{"value":658263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-05-31"},"closingParentEquity":{"value":697174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingTotalEquity":{"value":747437000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingCash":{"value":41028000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-05-31","filed":"2015-07-30","accession":"0001193125-15-271107","form":"10-K"},"closingBorrowings":{"value":533714000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}],"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 2012-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":115595000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"incomeTaxExpense":{"value":51904000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"pretaxIncome":{"value":177257000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"effectiveTaxRate":{"value":0.2928177730639693,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":71856786.07897007,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":71856786.07897007,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":101610000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"effectiveTaxRate":{"value":0.2928177730639693,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":51904000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"pretaxIncome":{"value":177257000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"averageInvestedCapital":{"value":1153934500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1067746000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":383210000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":740703000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCash":{"value":56167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingInvestedCapital":{"value":1240123000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":533714000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":747437000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCash":{"value":41028000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}},"roce":{"operatingIncome":{"value":101610000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"averageCapitalEmployed":{"value":1180890500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1142247000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1667249000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCurrentLiabilities":{"value":525002000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCapitalEmployed":{"value":1219534000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1877797000,"tag":"Assets","unit":"USD","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCurrentLiabilities":{"value":658263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}},"roe":{"commonNetIncome":{"value":115595000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"averageCommonEquity":{"value":693542000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":689910000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":689910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCommonEquity":{"value":697174000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":697174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":141936000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"revenue":{"value":2534701000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":141936000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}},"netIncome":{"value":125353000,"tag":"ProfitLoss","unit":"USD","start":"2011-06-01","end":"2012-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"}}}}; fcfMargin: 5.599713733493615; cashConversion: 113.22904118768598; roce: 8.604523450734849

Calculation inputs: {"original":{"fcfTotal":{"value":49870000,"capex":{"accession":"0001193125-13-310489","end":"2011-05-31","filed":"2013-07-30","form":"10-K","start":"2010-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-310489","end":"2011-05-31","filed":"2013-07-30","form":"10-K","start":"2010-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2442624000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"netIncome":{"value":124034000,"tag":"ProfitLoss","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"operatingIncome":{"value":124356000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingAssets":{"value":1520347000,"tag":"Assets","unit":"USD","start":null,"end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCurrentLiabilities":{"value":379802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31"},"openingParentEquity":{"value":711413000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"openingTotalEquity":{"value":750034000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingCash":{"value":59016000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"openingCommonEquity":{"value":711413000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1667249000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingCurrentLiabilities":{"value":525002000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-31"},"closingParentEquity":{"value":689910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingTotalEquity":{"value":740703000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingCash":{"value":56167000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-31","filed":"2014-07-30","accession":"0001193125-14-287164","form":"10-K"},"closingBorrowings":{"value":383210000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"}],"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 2011-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCommonEquity":{"value":689910000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":115066000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"incomeTaxExpense":{"value":58496000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"pretaxIncome":{"value":182530000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"effectiveTaxRate":{"value":0.3204733468470936,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":84503216.47948283,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":700661500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":124356000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-06-01","end":"2011-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"averageCapitalEmployed":{"value":1141396000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1140545000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1520347000,"tag":"Assets","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"openingCurrentLiabilities":{"value":379802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"closingCapitalEmployed":{"value":1142247000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1667249000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"closingCurrentLiabilities":{"value":525002000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"}}}}; fcfMargin: 2.0416568411675313; cashConversion: 40.206717512939996; roce: 10.895079358960432

Calculation inputs: {"original":{"fcfTotal":{"value":76100000,"capex":{"accession":"0001193125-12-322427","end":"2010-05-31","filed":"2012-07-30","form":"10-K","start":"2009-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-322427","end":"2010-05-31","filed":"2012-07-30","form":"10-K","start":"2009-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1943034000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"netIncome":{"value":51507000,"tag":"ProfitLoss","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"operatingIncome":{"value":21963000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":742963000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingCash":{"value":56319000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1520347000,"tag":"Assets","unit":"USD","start":null,"end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCurrentLiabilities":{"value":379802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31"},"closingParentEquity":{"value":711413000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"closingTotalEquity":{"value":750034000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingCash":{"value":59016000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-31","filed":"2013-07-30","accession":"0001193125-13-310489","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"closingCommonEquity":{"value":711413000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":45241000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"incomeTaxExpense":{"value":26650000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"pretaxIncome":{"value":78157000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-06-01","end":"2010-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"effectiveTaxRate":{"value":0.34098033445500725,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":14474048.914364675,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.91655524298597; cashConversion: 147.74690818723667; 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 2009-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":190172000,"capex":{"accession":"0001193125-11-204674","end":"2009-05-31","filed":"2011-08-01","form":"10-K","start":"2008-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-11-204674","end":"2009-05-31","filed":"2011-08-01","form":"10-K","start":"2008-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2631267000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"netIncome":{"value":-103685000,"tag":"ProfitLoss","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"operatingIncome":{"value":-175296000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","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 2008-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":927540000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"openingCash":{"value":73772000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","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 2008-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":742963000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingCash":{"value":56319000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-31","filed":"2012-07-30","accession":"0001193125-12-322427","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-108214000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-37754000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-06-01","end":"2009-05-31","filed":"2011-08-01","accession":"0001193125-11-204674","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: 7.227392735134823; 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 2008-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-31

revenue: 1381292000; operatingIncome: 76209000; netIncome: 155035000

revenue: 1153762000; operatingIncome: -10715000; netIncome: 94970000

revenue: 1245703000; operatingIncome: -73459000; netIncome: 117821000

revenue: 1418496000; operatingIncome: 29819000; netIncome: 269170000

revenue: 1309189000; operatingIncome: 48794000; netIncome: 399264000

revenue: 3171429000; operatingIncome: 167473000; netIncome: 741450000

revenue: 3059119000; operatingIncome: 22489000; netIncome: 84444000

revenue: 3759556000; operatingIncome: 144764000; netIncome: 163273000

revenue: 3581620000; operatingIncome: 141610000; netIncome: 200850000

revenue: 3014108000; operatingIncome: 213121000; netIncome: 217937000

revenue: 2819714000; operatingIncome: 122052000; netIncome: 157628000

revenue: 3384234000; operatingIncome: 60557000; netIncome: 87256000

revenue: 3126426000; operatingIncome: 135753000; netIncome: 160152000

revenue: 2612244000; operatingIncome: 129142000; netIncome: 136835000

revenue: 2534701000; operatingIncome: 101610000; netIncome: 125353000

revenue: 2442624000; operatingIncome: 124356000; netIncome: 124034000

revenue: 1943034000; operatingIncome: 21963000; netIncome: 51507000

revenue: 2631267000; operatingIncome: -175296000; netIncome: -103685000