APPLIED INDUSTRIAL TECHNOLOGIES INC (AIT)

revenue: 4966686000; averageDilutedShares: 37857000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 36803000

revenue: 4563424000; averageDilutedShares: 38816000; totalDebt: 572300000; periodEndShares: 37868000

revenue: 4479406000; averageDilutedShares: 39257000; totalDebt: 597334000; periodEndShares: 38409000

revenue: 4412794000; averageDilutedShares: 39220000; totalDebt: 622096000; periodEndShares: 38657000

revenue: 3810676000; averageDilutedShares: 39105000; totalDebt: 689324000; periodEndShares: 38499000

revenue: 3235919000; averageDilutedShares: 39296000; totalDebt: 828380000; periodEndShares: 38516000

revenue: 3245652000; averageDilutedShares: 38999000; totalDebt: 933789000; periodEndShares: 38710000

revenue: 3472739000; averageDilutedShares: 39160000; totalDebt: 957886000; periodEndShares: 38597000

revenue: 3073274000; averageDilutedShares: 39281000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38703000

revenue: 2593746000; averageDilutedShares: 39404000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39041000

revenue: 21485000; averageDilutedShares: 39466000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39057000

revenue: 24087000; averageDilutedShares: 41187000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39905000

revenue: 21809000; averageDilutedShares: 42331000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 20217000; averageDilutedShares: 42542000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 18097000; averageDilutedShares: 42823000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 17665000; averageDilutedShares: 43254000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 42861000; totalDebt: 75000000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 42794000; 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":460517000,"capex":{"accession":"0000109563-26-000033","end":"2026-06-30","filed":"2026-08-13","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-26-000033","end":"2026-06-30","filed":"2026-08-13","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4966686000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"netIncome":{"value":414525000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"operatingIncome":{"value":549469000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingAssets":{"value":3175544000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingCurrentLiabilities":{"value":526151000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingCapitalEmployed":{"value":2649393000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1844520000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingTotalEquity":{"value":1844520000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1331024000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":572300000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","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 2025-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingCommonEquity":{"value":1844520000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3009973000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCurrentLiabilities":{"value":612411000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCapitalEmployed":{"value":2397562000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1861749000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingTotalEquity":{"value":1861749000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1148224000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCommonEquity":{"value":1861749000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":414525000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":129749000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"pretaxIncome":{"value":544274000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"effectiveTaxRate":{"value":0.23838912018578878,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":418481568.5206348,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2523477500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1853134500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.272118269606736; cashConversion: 111.09510885953802; roce: 21.77427775757858

Calculation inputs: {"original":{"fcfTotal":{"value":465198000,"capex":{"accession":"0000109563-26-000033","end":"2025-06-30","filed":"2026-08-13","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-26-000033","end":"2025-06-30","filed":"2026-08-13","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4563424000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"netIncome":{"value":392988000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"operatingIncome":{"value":498529000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingAssets":{"value":2951910000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingCurrentLiabilities":{"value":501100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-30"},"openingParentEquity":{"value":1688781000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1263129000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":597334000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","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 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3175544000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCurrentLiabilities":{"value":526151000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCapitalEmployed":{"value":2649393000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1844520000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingTotalEquity":{"value":1844520000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1331024000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":572300000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","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 2025-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCommonEquity":{"value":1844520000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":392988000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":107979000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"pretaxIncome":{"value":500967000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"effectiveTaxRate":{"value":0.21554114342860908,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":391075489.30767894,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":498529000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"averageCapitalEmployed":{"value":2550101500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2450810000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2951910000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"openingCurrentLiabilities":{"value":501100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"closingCapitalEmployed":{"value":2649393000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3175544000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"closingCurrentLiabilities":{"value":526151000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"}}}}; fcfMargin: 10.19405604212977; cashConversion: 118.37460685822467; roce: 19.54937872080778

Calculation inputs: {"original":{"fcfTotal":{"value":346529000,"capex":{"accession":"0000109563-26-000033","end":"2024-06-30","filed":"2026-08-13","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-26-000033","end":"2024-06-30","filed":"2026-08-13","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4479406000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"netIncome":{"value":385762000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"operatingIncome":{"value":495823000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"openingAssets":{"value":2743332000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"openingCurrentLiabilities":{"value":540344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-06-30"},"openingParentEquity":{"value":1458437000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1284895000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":622096000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"}],"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 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2951910000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"closingCurrentLiabilities":{"value":501100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-30"},"closingParentEquity":{"value":1688781000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1263129000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":597334000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","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 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":385762000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":112368000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"pretaxIncome":{"value":498130000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0000109563-26-000033","form":"10-K"},"effectiveTaxRate":{"value":0.22557966795816353,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":383975412.29397947,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":495823000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"averageCapitalEmployed":{"value":2326899000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2202988000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2743332000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"openingCurrentLiabilities":{"value":540344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"closingCapitalEmployed":{"value":2450810000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2951910000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"closingCurrentLiabilities":{"value":501100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"}}}}; fcfMargin: 7.736048038512249; cashConversion: 89.82973958036303; roce: 21.308316347207164

Calculation inputs: {"original":{"fcfTotal":{"value":317490000,"capex":{"accession":"0000109563-25-000080","end":"2023-06-30","filed":"2025-08-15","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-25-000080","end":"2023-06-30","filed":"2025-08-15","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4412794000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"netIncome":{"value":346739000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"operatingIncome":{"value":473151000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"openingAssets":{"value":2452588000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"openingCurrentLiabilities":{"value":499627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-06-30"},"openingParentEquity":{"value":1149355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1303233000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":689324000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","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 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2743332000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"closingCurrentLiabilities":{"value":540344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-06-30"},"closingParentEquity":{"value":1458437000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1284895000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":622096000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"}],"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 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":346739000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":103072000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"pretaxIncome":{"value":449811000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-15","accession":"0000109563-25-000080","form":"10-K"},"effectiveTaxRate":{"value":0.22914512984342314,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":364730752.66945446,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":473151000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"averageCapitalEmployed":{"value":2077974500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1952961000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2452588000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"openingCurrentLiabilities":{"value":499627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"closingCapitalEmployed":{"value":2202988000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2743332000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"closingCurrentLiabilities":{"value":540344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"}}}}; fcfMargin: 7.194761414196991; cashConversion: 91.56454855092736; roce: 22.769817435199517

Calculation inputs: {"original":{"fcfTotal":{"value":169446000,"capex":{"accession":"0000109563-24-000092","end":"2022-06-30","filed":"2024-09-10","form":"10-K/A","start":"2021-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-24-000092","end":"2022-06-30","filed":"2024-09-10","form":"10-K/A","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3810676000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"netIncome":{"value":257414000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"operatingIncome":{"value":357858000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"openingAssets":{"value":2271807000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"openingCurrentLiabilities":{"value":427700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-06-30"},"openingParentEquity":{"value":932546000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1339261000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"openingCash":{"value":257745000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingBorrowings":{"value":828380000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","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 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2452588000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"closingCurrentLiabilities":{"value":499627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-06-30"},"closingParentEquity":{"value":1149355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1303233000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":689324000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","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 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":257414000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":72376000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"pretaxIncome":{"value":329790000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-09-10","accession":"0000109563-24-000092","form":"10-K/A"},"effectiveTaxRate":{"value":0.2194608690378726,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":279322172.32784504,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":357858000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"averageCapitalEmployed":{"value":1898534000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1844107000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2271807000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"openingCurrentLiabilities":{"value":427700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"closingCapitalEmployed":{"value":1952961000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2452588000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"closingCurrentLiabilities":{"value":499627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"}}}}; fcfMargin: 4.446612622012473; cashConversion: 65.82625653616353; roce: 18.849175205711354

Calculation inputs: {"original":{"fcfTotal":{"value":225845000,"capex":{"accession":"0000109563-23-000075","end":"2021-06-30","filed":"2023-08-11","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-23-000075","end":"2021-06-30","filed":"2023-08-11","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3235919000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"netIncome":{"value":144757000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"operatingIncome":{"value":205454000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"openingAssets":{"value":2283551000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"openingCurrentLiabilities":{"value":426083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-06-30"},"openingParentEquity":{"value":843542000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1440009000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingCash":{"value":268551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingBorrowings":{"value":933789000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","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 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","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":2271807000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"closingCurrentLiabilities":{"value":427700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-06-30"},"closingParentEquity":{"value":932546000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1339261000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"closingCash":{"value":257745000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingBorrowings":{"value":828380000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","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 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":144757000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32305000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"pretaxIncome":{"value":177062000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-11","accession":"0000109563-23-000075","form":"10-K"},"effectiveTaxRate":{"value":0.1824502151788639,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":167968873.4906417,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":205454000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"averageCapitalEmployed":{"value":1850787500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1857468000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2283551000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingCurrentLiabilities":{"value":426083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingCapitalEmployed":{"value":1844107000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2271807000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingCurrentLiabilities":{"value":427700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"}},"roic":{"nopat":{"value":167968873.4906417,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":205454000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"effectiveTaxRate":{"value":0.1824502151788639,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":32305000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"pretaxIncome":{"value":177062000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000109563-21-000082"},"domesticPretaxIncome":{"value":152202000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"foreignPretaxIncome":{"value":24860000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"averageInvestedCapital":{"value":1505980500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1508780000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":933789000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":843542000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":843542000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"openingAssets":{"value":2283551000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"openingLiabilities":{"value":1440009000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"openingCash":{"value":268551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingInvestedCapital":{"value":1503181000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":828380000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":932546000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":932546000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingAssets":{"value":2271807000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingLiabilities":{"value":1339261000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingCash":{"value":257745000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]}}}}; fcfMargin: 6.979315613277095; cashConversion: 156.0166347741387; roce: 11.100896240114006

Calculation inputs: {"original":{"fcfTotal":{"value":276599000,"capex":{"accession":"0000109563-22-000096","end":"2020-06-30","filed":"2022-08-12","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-22-000096","end":"2020-06-30","filed":"2022-08-12","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3245652000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"netIncome":{"value":24042000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"operatingIncome":{"value":88989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"openingAssets":{"value":2331697000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingCurrentLiabilities":{"value":423794000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-06-30"},"openingParentEquity":{"value":897034000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1434663000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingCash":{"value":108219000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingBorrowings":{"value":957886000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","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 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingCommonEquity":{"value":897034000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2283551000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"closingCurrentLiabilities":{"value":426083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-06-30"},"closingParentEquity":{"value":843542000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1440009000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingCash":{"value":268551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingBorrowings":{"value":933789000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","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 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":24042000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":31194000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"pretaxIncome":{"value":55236000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-12","accession":"0000109563-22-000096","form":"10-K"},"effectiveTaxRate":{"value":0.5647403867043232,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":38733317.72756898,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":88989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"averageCapitalEmployed":{"value":1882685500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1907903000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2331697000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingCurrentLiabilities":{"value":423794000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingCapitalEmployed":{"value":1857468000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2283551000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingCurrentLiabilities":{"value":426083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"}},"roic":{"nopat":{"value":38733317.72756898,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":88989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"effectiveTaxRate":{"value":0.5647403867043232,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":31194000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"pretaxIncome":{"value":55236000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0000109563-20-000083"},"domesticPretaxIncome":{"value":36161000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"foreignPretaxIncome":{"value":19075000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"averageInvestedCapital":{"value":1627740500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1746701000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":957886000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":897034000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":897034000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"openingAssets":{"value":2331697000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"openingLiabilities":{"value":1434663000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"openingCash":{"value":108219000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingInvestedCapital":{"value":1508780000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":933789000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":843542000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":843542000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingAssets":{"value":2283551000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingLiabilities":{"value":1440009000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]},"closingCash":{"value":268551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000109563.json"},{"container":"original_companyfacts","file":"CIK0000109563.json","sha256":"a984dfddace02d6b05f9fc9de0d53db3ef8bb6faf923183d8a725f122dda5511"}]}}}}; fcfMargin: 8.52213977345692; cashConversion: 1150.4824889776226; roce: 4.726705549068074

Calculation inputs: {"original":{"fcfTotal":{"value":161631000,"capex":{"accession":"0000109563-21-000082","end":"2019-06-30","filed":"2021-08-17","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-21-000082","end":"2019-06-30","filed":"2021-08-17","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3472739000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"netIncome":{"value":143993000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"operatingIncome":{"value":233788000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingAssets":{"value":2285741000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingCurrentLiabilities":{"value":432551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingCapitalEmployed":{"value":1853190000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":814963000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingTotalEquity":{"value":814963000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1470778000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingCash":{"value":54150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingCommonEquity":{"value":814963000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2331697000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingCurrentLiabilities":{"value":423794000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-06-30"},"closingParentEquity":{"value":897034000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1434663000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingCash":{"value":108219000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingBorrowings":{"value":957886000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","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 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingCommonEquity":{"value":897034000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":143993000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":50488000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","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":855998500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":233788000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"averageCapitalEmployed":{"value":1880546500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1853190000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2285741000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingCurrentLiabilities":{"value":432551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingCapitalEmployed":{"value":1907903000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2331697000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingCurrentLiabilities":{"value":423794000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"}}}}; fcfMargin: 4.654280094185022; cashConversion: 112.24920655865216; roce: 12.431918062116518

Calculation inputs: {"original":{"fcfTotal":{"value":124074000,"capex":{"accession":"0000109563-20-000083","end":"2018-06-30","filed":"2020-08-14","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-20-000083","end":"2018-06-30","filed":"2020-08-14","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3073274000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"netIncome":{"value":141625000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"operatingIncome":{"value":225827000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingAssets":{"value":1387595000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingCurrentLiabilities":{"value":309753000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingCapitalEmployed":{"value":1077842000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":745256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingTotalEquity":{"value":745256000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":642339000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingCash":{"value":105057000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingCommonEquity":{"value":745256000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2285741000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingCurrentLiabilities":{"value":432551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingCapitalEmployed":{"value":1853190000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":814963000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingTotalEquity":{"value":814963000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1470778000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingCash":{"value":54150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-17","accession":"0000109563-21-000082","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingCommonEquity":{"value":814963000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":141625000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":63093000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","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":1465516000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":780109500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.037192908930346; cashConversion: 87.60741394527803; roce: 15.409384817361257

Calculation inputs: {"original":{"fcfTotal":{"value":147574000,"capex":{"accession":"0000109563-19-000095","end":"2017-06-30","filed":"2019-08-16","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-19-000095","end":"2017-06-30","filed":"2019-08-16","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2593746000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"netIncome":{"value":133910000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"operatingIncome":{"value":175386000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingAssets":{"value":1312025000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingCurrentLiabilities":{"value":274283000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingCapitalEmployed":{"value":1037742000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":657916000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingTotalEquity":{"value":657916000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":654109000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingCash":{"value":59861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingCommonEquity":{"value":657916000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1387595000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"closingCurrentLiabilities":{"value":309753000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"closingCapitalEmployed":{"value":1077842000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":745256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"closingTotalEquity":{"value":745256000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":642339000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"closingCash":{"value":105057000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-14","accession":"0000109563-20-000083","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"closingCommonEquity":{"value":745256000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":133910000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33056000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","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":1057792000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":701586000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.689608774336423; cashConversion: 110.2038682697334; roce: 16.58038631413359

Calculation inputs: {"original":{"fcfTotal":{"value":148884000,"capex":{"accession":"0000109563-18-000111","end":"2016-06-30","filed":"2018-08-17","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-18-000111","end":"2016-06-30","filed":"2018-08-17","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":21485000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"netIncome":{"value":29577000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"operatingIncome":{"value":89782000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingAssets":{"value":1432556000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingCurrentLiabilities":{"value":310072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingCapitalEmployed":{"value":1122484000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":741328000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingTotalEquity":{"value":741328000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":691228000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingCash":{"value":69470000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingCommonEquity":{"value":741328000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1312025000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"closingCurrentLiabilities":{"value":274283000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"closingCapitalEmployed":{"value":1037742000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":657916000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"closingTotalEquity":{"value":657916000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":654109000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"closingCash":{"value":59861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-16","accession":"0000109563-19-000095","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"closingCommonEquity":{"value":657916000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":29577000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49401000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","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":1080113000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":699622000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: 503.377624505528; roce: 8.31227843753385

Calculation inputs: {"original":{"fcfTotal":{"value":142074000,"capex":{"accession":"0000109563-17-000128","end":"2015-06-30","filed":"2017-08-18","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-17-000128","end":"2015-06-30","filed":"2017-08-18","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":24087000,"tag":"Revenues","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"netIncome":{"value":115484000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"operatingIncome":{"value":184619000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingAssets":{"value":1334169000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"openingCurrentLiabilities":{"value":290955000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"openingCapitalEmployed":{"value":1043214000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":800308000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":533861000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"openingCash":{"value":71189000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","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":1432556000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingCurrentLiabilities":{"value":310072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingCapitalEmployed":{"value":1122484000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":741328000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingTotalEquity":{"value":741328000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":691228000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingCash":{"value":69470000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-17","accession":"0000109563-18-000111","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingCommonEquity":{"value":741328000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":115484000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60387000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","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":1082849000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: 123.02483460912335; roce: 17.04937622881861

Calculation inputs: {"original":{"fcfTotal":{"value":89920000,"capex":{"accession":"0000109563-16-000283","end":"2014-06-30","filed":"2016-08-24","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-16-000283","end":"2014-06-30","filed":"2016-08-24","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":21809000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"netIncome":{"value":112821000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"operatingIncome":{"value":164358000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingAssets":{"value":1058706000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"openingCurrentLiabilities":{"value":245900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"openingCapitalEmployed":{"value":812806000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":759615000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":299091000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"openingCash":{"value":73164000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","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":1334169000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"closingCurrentLiabilities":{"value":290955000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"closingCapitalEmployed":{"value":1043214000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":800308000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":533861000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"closingCash":{"value":71189000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-18","accession":"0000109563-17-000128","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":112821000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":53441000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","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":928010000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 412.3068457976065; cashConversion: 79.70147401636221; roce: 17.7108005301667

Calculation inputs: {"original":{"fcfTotal":{"value":99183000,"capex":{"accession":"0000109563-15-000129","end":"2013-06-30","filed":"2015-08-26","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-15-000129","end":"2013-06-30","filed":"2015-08-26","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":20217000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"netIncome":{"value":118149000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"operatingIncome":{"value":176399000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"openingAssets":{"value":962183000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"openingCurrentLiabilities":{"value":230169000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"openingCapitalEmployed":{"value":732014000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":672131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":290052000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"openingCash":{"value":78442000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","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":1058706000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"closingCurrentLiabilities":{"value":245900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"closingCapitalEmployed":{"value":812806000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":759615000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":299091000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"closingCash":{"value":73164000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-24","accession":"0000109563-16-000283","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":118149000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":59516000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","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":772410000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 490.5920759756641; cashConversion: 83.9473884671051; roce: 22.83748268406675

Calculation inputs: {"original":{"fcfTotal":{"value":64401000,"capex":{"accession":"0000109563-14-000034","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-14-000034","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":18097000,"tag":"Revenues","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"netIncome":{"value":108779000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"operatingIncome":{"value":168395000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"openingAssets":{"value":914931000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"openingCurrentLiabilities":{"value":214688000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"openingCapitalEmployed":{"value":700243000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":633563000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":281368000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"openingCash":{"value":91092000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","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":962183000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"closingCurrentLiabilities":{"value":230169000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"closingCapitalEmployed":{"value":732014000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":672131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":290052000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"closingCash":{"value":78442000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-26","accession":"0000109563-15-000129","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":108779000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58047000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","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":716128500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 355.86561308504173; cashConversion: 59.203522738763915; roce: 23.514634594210396

Calculation inputs: {"original":{"fcfTotal":{"value":56411000,"capex":{"accession":"0000109563-13-000029","end":"2011-06-30","filed":"2013-08-20","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-13-000029","end":"2011-06-30","filed":"2013-08-20","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":17665000,"tag":"Revenues","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"netIncome":{"value":96759000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"operatingIncome":{"value":150763000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"openingAssets":{"value":891520000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"openingCurrentLiabilities":{"value":271332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"openingCapitalEmployed":{"value":620188000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":555039000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":336481000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"openingCash":{"value":175777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"openingBorrowings":{"value":75000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K","reportedValue":75000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","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":914931000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"closingCurrentLiabilities":{"value":214688000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"closingCapitalEmployed":{"value":700243000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":633563000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":281368000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"closingCash":{"value":91092000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0000109563-14-000034","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":96759000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56129000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","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":660215500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 319.33767336541183; cashConversion: 58.30051984828285; roce: 22.835422676383697

Calculation inputs: {"original":{"fcfTotal":{"value":177108000,"capex":{"accession":"0000109563-12-000038","end":"2010-06-30","filed":"2012-08-15","form":"10-K","start":"2009-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000109563-12-000038","end":"2010-06-30","filed":"2012-08-15","form":"10-K","start":"2009-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":65903000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"operatingIncome":{"value":110050000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"openingAssets":{"value":809328000,"tag":"Assets","unit":"USD","start":null,"end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"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 2009-06-30"},"openingParentEquity":{"value":508102000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":27642000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","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 2009-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":891520000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"closingCurrentLiabilities":{"value":271332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"closingCapitalEmployed":{"value":620188000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":555039000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":336481000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"closingCash":{"value":175777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-20","accession":"0000109563-13-000029","form":"10-K"},"closingBorrowings":{"value":75000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K","reportedValue":75000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":65903000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":39114000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","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: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 268.7404215286102; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":74312000,"capex":{"accession":"0000950123-11-078219","end":"2009-06-30","filed":"2011-08-17","form":"10-K","start":"2008-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950123-11-078219","end":"2009-06-30","filed":"2011-08-17","form":"10-K","start":"2008-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":42260000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"operatingIncome":{"value":72493000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","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 2008-06-30"},"openingParentEquity":{"value":502075000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":101830000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","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 2008-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":809328000,"tag":"Assets","unit":"USD","start":null,"end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"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 2009-06-30"},"closingParentEquity":{"value":508102000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":27642000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0000109563-12-000038","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 2009-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":42260000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23554000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078219","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: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 175.84477046852817; 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 2008-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30

revenue: 4966686000; operatingIncome: 549469000; netIncome: 414525000

revenue: 4563424000; operatingIncome: 498529000; netIncome: 392988000

revenue: 4479406000; operatingIncome: 495823000; netIncome: 385762000

revenue: 4412794000; operatingIncome: 473151000; netIncome: 346739000

revenue: 3810676000; operatingIncome: 357858000; netIncome: 257414000

revenue: 3235919000; operatingIncome: 205454000; netIncome: 144757000

revenue: 3245652000; operatingIncome: 88989000; netIncome: 24042000

revenue: 3472739000; operatingIncome: 233788000; netIncome: 143993000

revenue: 3073274000; operatingIncome: 225827000; netIncome: 141625000

revenue: 2593746000; operatingIncome: 175386000; netIncome: 133910000

revenue: 21485000; operatingIncome: 89782000; netIncome: 29577000

revenue: 24087000; operatingIncome: 184619000; netIncome: 115484000

revenue: 21809000; operatingIncome: 164358000; netIncome: 112821000

revenue: 20217000; operatingIncome: 176399000; netIncome: 118149000

revenue: 18097000; operatingIncome: 168395000; netIncome: 108779000

revenue: 17665000; operatingIncome: 150763000; netIncome: 96759000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 110050000; netIncome: 65903000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 72493000; netIncome: 42260000