Worthington Steel, Inc. (WS)

revenue: 3443800000; averageDilutedShares: 50800000; totalDebt: 256800000; periodEndShares: 49920298

revenue: 3093300000; averageDilutedShares: 50500000; totalDebt: 151500000; periodEndShares: 49548895

revenue: 3430600000; averageDilutedShares: 49800000; totalDebt: 148000000; periodEndShares: 49331514

revenue: 3607700000; averageDilutedShares: 49300000; totalDebt: 22800000; periodEndShares: 100

revenue: 4068900000; averageDilutedShares: 49300000; 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":80000000,"capex":{"accession":"0001968487-26-000026","end":"2026-05-31","filed":"2026-07-30","form":"10-K","start":"2025-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001968487-26-000026","end":"2026-05-31","filed":"2026-07-30","form":"10-K","start":"2025-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3443800000,"tag":"Revenues","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"netIncome":{"value":-12900000,"tag":"ProfitLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"operatingIncome":{"value":-1400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingAssets":{"value":1961800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingCurrentLiabilities":{"value":631500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingCapitalEmployed":{"value":1330300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1074100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingTotalEquity":{"value":1197900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingCash":{"value":38000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingBorrowings":{"value":151500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1311400000,"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":"0001968487-26-000026","form":"10-K"},"openingCommonEquity":{"value":1074100000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2252400000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCurrentLiabilities":{"value":775800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCapitalEmployed":{"value":1476600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1063300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingTotalEquity":{"value":1197600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCash":{"value":84600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingBorrowings":{"value":256800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1369800000,"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":"0001968487-26-000026","form":"10-K"},"closingCommonEquity":{"value":1063300000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":8500000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"pretaxIncome":{"value":7100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":1340600000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1403450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1068700000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.3230152738254253; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.09975417720617051

Calculation inputs: {"original":{"fcfTotal":{"value":99900000,"capex":{"accession":"0001968487-26-000026","end":"2025-05-31","filed":"2026-07-30","form":"10-K","start":"2024-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001968487-26-000026","end":"2025-05-31","filed":"2026-07-30","form":"10-K","start":"2024-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3093300000,"tag":"Revenues","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"netIncome":{"value":119300000,"tag":"ProfitLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"operatingIncome":{"value":147000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingAssets":{"value":1866400000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingCurrentLiabilities":{"value":618400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingCapitalEmployed":{"value":1248000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":985300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingTotalEquity":{"value":1117500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingCash":{"value":40200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingBorrowings":{"value":148000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","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":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingCommonEquity":{"value":985300000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1961800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCurrentLiabilities":{"value":631500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCapitalEmployed":{"value":1330300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1074100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingTotalEquity":{"value":1197900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCash":{"value":38000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingBorrowings":{"value":151500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1311400000,"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":"0001968487-26-000026","form":"10-K"},"closingCommonEquity":{"value":1074100000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":110700000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"pretaxIncome":{"value":148100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"effectiveTaxRate":{"value":0.19446320054017555,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":118413909.5205942,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1289150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1029700000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":118413909.5205942,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":147000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"effectiveTaxRate":{"value":0.19446320054017555,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":28800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"pretaxIncome":{"value":148100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"averageInvestedCapital":{"value":1268350000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1225300000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":148000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1117500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingCash":{"value":40200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingInvestedCapital":{"value":1311400000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":151500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1197900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingCash":{"value":38000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"}}}}; fcfMargin: 3.229560663369217; cashConversion: 83.73847443419949; roce: 11.402862351161618

Calculation inputs: {"original":{"fcfTotal":{"value":96100000,"capex":{"accession":"0001968487-26-000026","end":"2024-05-31","filed":"2026-07-30","form":"10-K","start":"2023-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001968487-26-000026","end":"2024-05-31","filed":"2026-07-30","form":"10-K","start":"2023-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3430600000,"tag":"Revenues","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"netIncome":{"value":170100000,"tag":"ProfitLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"operatingIncome":{"value":194500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingAssets":{"value":1764400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"openingCurrentLiabilities":{"value":478400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"openingCapitalEmployed":{"value":1286000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1029000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"openingTotalEquity":{"value":1154600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingCash":{"value":32700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"openingBorrowings":{"value":22800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","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":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"openingCommonEquity":{"value":1029000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1866400000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingCurrentLiabilities":{"value":618400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingCapitalEmployed":{"value":1248000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":985300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingTotalEquity":{"value":1117500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCash":{"value":40200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingBorrowings":{"value":148000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","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":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingCommonEquity":{"value":985300000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":154700000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"pretaxIncome":{"value":216200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"effectiveTaxRate":{"value":0.21322849213691028,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":153027058.27937093,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1267000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1007150000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":153027058.27937093,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":194500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"effectiveTaxRate":{"value":0.21322849213691028,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":46100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"pretaxIncome":{"value":216200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"averageInvestedCapital":{"value":1185000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1144700000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":22800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1154600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"openingCash":{"value":32700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"closingInvestedCapital":{"value":1225300000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":148000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1117500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"closingCash":{"value":40200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"}}}}; fcfMargin: 2.8012592549408266; cashConversion: 56.496178718400934; roce: 15.351223362273087

Calculation inputs: {"original":{"fcfTotal":{"value":269500000,"capex":{"accession":"0000950170-25-099742","end":"2023-05-31","filed":"2025-07-29","form":"10-K","start":"2022-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-099742","end":"2023-05-31","filed":"2025-07-29","form":"10-K","start":"2022-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3607700000,"tag":"Revenues","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"netIncome":{"value":99700000,"tag":"ProfitLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"operatingIncome":{"value":120300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","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 2022-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1266400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingCash":{"value":20100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-05-31"},"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":1764400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"closingCurrentLiabilities":{"value":478400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"closingCapitalEmployed":{"value":1286000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1029000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"closingTotalEquity":{"value":1154600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingCash":{"value":32700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-30","accession":"0001968487-26-000026","form":"10-K"},"closingBorrowings":{"value":22800000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","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":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"closingCommonEquity":{"value":1029000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":87100000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":29000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"pretaxIncome":{"value":128700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"effectiveTaxRate":{"value":0.22533022533022534,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":93192773.89277388,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.4701333259417355; cashConversion: 270.3109327983952; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-05-31

Calculation inputs: {"original":{"fcfTotal":{"value":3100000,"capex":{"accession":"0000950170-24-090031","end":"2022-05-31","filed":"2024-08-02","form":"10-K","start":"2021-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-090031","end":"2022-05-31","filed":"2024-08-02","form":"10-K","start":"2021-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4068900000,"tag":"Revenues","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"netIncome":{"value":200300000,"tag":"ProfitLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"operatingIncome":{"value":226600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","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 2021-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":814800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-31"},"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 2022-05-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1266400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingCash":{"value":20100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-29","accession":"0000950170-25-099742","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-05-31"},"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":180400000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":54000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"pretaxIncome":{"value":254300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2024-08-02","accession":"0000950170-24-090031","form":"10-K"},"effectiveTaxRate":{"value":0.21234762092017304,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":178482029.0994888,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.07618766742854334; cashConversion: 1.547678482276585; 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 2021-05-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-05-31

revenue: 3443800000; operatingIncome: -1400000; netIncome: -12900000

revenue: 3093300000; operatingIncome: 147000000; netIncome: 119300000

revenue: 3430600000; operatingIncome: 194500000; netIncome: 170100000

revenue: 3607700000; operatingIncome: 120300000; netIncome: 99700000

revenue: 4068900000; operatingIncome: 226600000; netIncome: 200300000