AVIAT NETWORKS, INC. (AVNW)

revenue: 439682000; averageDilutedShares: 13027000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12800000

revenue: 434606000; averageDilutedShares: 12826000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12700000

revenue: 408083000; averageDilutedShares: 12456000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12600000

revenue: 344433000; averageDilutedShares: 11855000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11500000

revenue: 302959000; averageDilutedShares: 11820000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11200000

revenue: 274911000; averageDilutedShares: 11688000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11153445

revenue: 238642000; averageDilutedShares: 10936000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10800974

revenue: 243858000; averageDilutedShares: 11236000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10719390

revenue: 242506000; averageDilutedShares: 11294000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10702310

revenue: 241874000; averageDilutedShares: 10584000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10635532

revenue: 268690000; averageDilutedShares: 10476000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10522082

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10416400

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10365556.4516

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10204665.5004

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10208371.684

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10097886.0626

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":6090000,"capex":{"accession":"0001628280-26-059187","end":"2026-07-03","filed":"2026-08-27","form":"10-K","start":"2025-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-059187","end":"2026-07-03","filed":"2026-08-27","form":"10-K","start":"2025-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":439682000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-06-28","end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":19237000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-28","end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingAssets":{"value":633296000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingCurrentLiabilities":{"value":282196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingCapitalEmployed":{"value":351100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":263183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingTotalEquity":{"value":263183000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":370113000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingCash":{"value":59690000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-27"},"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":598962000,"tag":"Assets","unit":"USD","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingCurrentLiabilities":{"value":223153000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingCapitalEmployed":{"value":375809000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":267388000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingTotalEquity":{"value":267388000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":331574000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingCash":{"value":72844000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-07-03"},"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":2539000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-06-28","end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"incomeTaxExpense":{"value":10680000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-28","end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"pretaxIncome":{"value":13219000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-28","end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":363454500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":2539000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-06-28","end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"}]},"averageCommonEquity":{"value":265285500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":263183000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":263183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"}]},"closingCommonEquity":{"value":267388000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":267388000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2026-07-03","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"}]}}}}; fcfMargin: 1.3850919528204475; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 5.292822072639079

Calculation inputs: {"original":{"fcfTotal":{"value":-7249000,"capex":{"accession":"0001628280-26-059187","end":"2025-06-27","filed":"2026-08-27","form":"10-K","start":"2024-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-059187","end":"2025-06-27","filed":"2026-08-27","form":"10-K","start":"2024-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":434606000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-06-29","end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":10575000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-29","end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingAssets":{"value":535223000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"openingCurrentLiabilities":{"value":218857000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"openingCapitalEmployed":{"value":316366000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":255885000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","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":279338000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"openingCash":{"value":64622000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-28"},"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":633296000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingCurrentLiabilities":{"value":282196000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingCapitalEmployed":{"value":351100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":263183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingTotalEquity":{"value":263183000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":370113000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingCash":{"value":59690000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-27"},"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":1341000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-06-29","end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"incomeTaxExpense":{"value":2235000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-29","end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"pretaxIncome":{"value":3576000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-29","end":"2025-06-27","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":333733000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1341000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-06-29","end":"2025-06-27","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"averageCommonEquity":{"value":259534000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":255885000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":255885000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingCommonEquity":{"value":263183000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":263183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-27","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-06-27","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]}}}}; fcfMargin: -1.667947520282739; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 3.168700727827335

Calculation inputs: {"original":{"fcfTotal":{"value":27865000,"capex":{"accession":"0001628280-26-059187","end":"2024-06-28","filed":"2026-08-27","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-059187","end":"2024-06-28","filed":"2026-08-27","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":408083000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":19401000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"openingAssets":{"value":363137000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"openingCurrentLiabilities":{"value":130061000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"openingCapitalEmployed":{"value":233076000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":218739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-27","accession":"0001628280-26-059187","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":144398000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"openingCash":{"value":22242000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"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":535223000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"closingCurrentLiabilities":{"value":218857000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"closingCapitalEmployed":{"value":316366000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":255885000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","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":279338000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"closingCash":{"value":64622000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-28","filed":"2025-09-10","accession":"0001377789-25-000068","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-28"},"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":10760000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"incomeTaxExpense":{"value":6146000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"pretaxIncome":{"value":16906000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-28","filed":"2026-08-27","accession":"0001628280-26-059187","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":274721000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":10760000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-28","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"averageCommonEquity":{"value":237312000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":218739000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":218739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingCommonEquity":{"value":255885000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":255885000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-28","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-06-28","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]}}}}; fcfMargin: 6.828267778858713; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 7.062073885869665

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":344433000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-07-02","end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":24620000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-02","end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"openingAssets":{"value":323904000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"openingCurrentLiabilities":{"value":104479000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"openingCapitalEmployed":{"value":219425000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":201753000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","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":122151000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"openingCash":{"value":36877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-01"},"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":363137000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"closingCurrentLiabilities":{"value":130061000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"closingCapitalEmployed":{"value":233076000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":218739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-27","accession":"0001628280-26-059187","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":144398000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"closingCash":{"value":22242000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"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":10169000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-02","end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"incomeTaxExpense":{"value":11145000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-02","end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"pretaxIncome":{"value":21314000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-02","end":"2023-06-30","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":226250500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 10.88174390774827

Calculation inputs: {"original":{"fcfTotal":{"value":997000,"capex":{"accession":"0001377789-24-000043","end":"2022-07-01","filed":"2024-10-04","form":"10-K","start":"2021-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-24-000043","end":"2022-07-01","filed":"2024-10-04","form":"10-K","start":"2021-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":302959000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-07-03","end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":28745000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-03","end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"openingAssets":{"value":297653000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"openingCurrentLiabilities":{"value":96369000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"openingCapitalEmployed":{"value":201284000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":183335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-02","filed":"2024-10-04","accession":"0001377789-24-000043","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":114318000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"openingCash":{"value":47942000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-02"},"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":323904000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"closingCurrentLiabilities":{"value":104479000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"closingCapitalEmployed":{"value":219425000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":201753000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","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":122151000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"closingCash":{"value":36877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-01","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-01"},"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":21160000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-03","end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"incomeTaxExpense":{"value":9275000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-03","end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"pretaxIncome":{"value":30435000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-03","end":"2022-07-01","filed":"2024-10-04","accession":"0001377789-24-000043","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":210354500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":21160000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-03","end":"2022-07-01","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"averageCommonEquity":{"value":192544000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":183335000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":183335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingCommonEquity":{"value":201753000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":201753000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-01","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-07-01","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]}}}}; fcfMargin: 0.3290874342732845; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 13.665027370462719

Calculation inputs: {"original":{"fcfTotal":{"value":14451000,"capex":{"accession":"0001377789-23-000023","end":"2021-07-02","filed":"2023-08-30","form":"10-K","start":"2020-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-23-000023","end":"2021-07-02","filed":"2023-08-30","form":"10-K","start":"2020-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":274911000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-07-04","end":"2021-07-02","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":22210000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-04","end":"2021-07-02","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"openingAssets":{"value":179801000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"openingCurrentLiabilities":{"value":93970000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"openingCapitalEmployed":{"value":85831000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":68681000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-03","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"openingTotalEquity":{"value":68681000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-03","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingCash":{"value":41618000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-07-03"},"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":297653000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"closingCurrentLiabilities":{"value":96369000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"closingCapitalEmployed":{"value":201284000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":183335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-02","filed":"2024-10-04","accession":"0001377789-24-000043","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":114318000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"closingCash":{"value":47942000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-02","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-02"},"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":110139000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-04","end":"2021-07-02","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"incomeTaxExpense":{"value":-87699000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-04","end":"2021-07-02","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"pretaxIncome":{"value":22440000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-04","end":"2021-07-02","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":143557500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":110139000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-04","end":"2021-07-02","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"averageCommonEquity":{"value":126008000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":68681000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":68681000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingCommonEquity":{"value":183335000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":183335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-02","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-07-02","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001377789.json"},{"container":"original_companyfacts","file":"CIK0001377789.json","sha256":"09808f4f20e0fd90179b231f53ca0855ce698b27ed29f5ab51cc86efe4f2fe51"}]}}}}; fcfMargin: 5.256610321158484; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 15.47115267401564

Calculation inputs: {"original":{"fcfTotal":{"value":12885000,"capex":{"accession":"0001377789-22-000137","end":"2020-07-03","filed":"2022-09-14","form":"10-K","start":"2019-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-22-000137","end":"2020-07-03","filed":"2022-09-14","form":"10-K","start":"2019-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":238642000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"netIncome":{"value":257000,"tag":"ProfitLoss","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"operatingIncome":{"value":3378000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"openingAssets":{"value":169193000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingCurrentLiabilities":{"value":82211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingCapitalEmployed":{"value":86982000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":71516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-28","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"openingTotalEquity":{"value":71516000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingCash":{"value":31946000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-28"},"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":179801000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"closingCurrentLiabilities":{"value":93970000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"closingCapitalEmployed":{"value":85831000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":68681000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-03","filed":"2023-08-30","accession":"0001377789-23-000023","form":"10-K"},"closingTotalEquity":{"value":68681000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-07-03","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingCash":{"value":41618000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-03","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-07-03"},"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":257000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"incomeTaxExpense":{"value":3452000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"pretaxIncome":{"value":3709000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":86406500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":12885000,"capex":{"accession":"0001377789-22-000137","end":"2020-07-03","filed":"2022-09-14","form":"10-K","start":"2019-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-22-000137","end":"2020-07-03","filed":"2022-09-14","form":"10-K","start":"2019-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":257000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-29","end":"2020-07-03","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"}}}}; fcfMargin: 5.399301045080078; cashConversion: 5013.618677042802; roce: 3.9094281101537502

Calculation inputs: {"original":{"fcfTotal":{"value":-2302000,"capex":{"accession":"0001377789-21-000048","end":"2019-06-28","filed":"2021-08-25","form":"10-K","start":"2018-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-21-000048","end":"2019-06-28","filed":"2021-08-25","form":"10-K","start":"2018-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":243858000,"tag":"Revenues","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"netIncome":{"value":9738000,"tag":"ProfitLoss","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"operatingIncome":{"value":1368000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"openingAssets":{"value":156061000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"openingCurrentLiabilities":{"value":86468000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"openingCapitalEmployed":{"value":69593000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":57516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-29","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"openingTotalEquity":{"value":57516000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingCash":{"value":37425000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","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 2018-06-29"},"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":169193000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingCurrentLiabilities":{"value":82211000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingCapitalEmployed":{"value":86982000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":71516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-28","filed":"2022-09-14","accession":"0001377789-22-000137","form":"10-K"},"closingTotalEquity":{"value":71516000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingCash":{"value":31946000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-28","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-28"},"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":9738000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"},"incomeTaxExpense":{"value":-8188000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2021-08-25","accession":"0001377789-21-000048","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":78287500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-2302000,"capex":{"accession":"0001377789-21-000048","end":"2019-06-28","filed":"2021-08-25","form":"10-K","start":"2018-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-21-000048","end":"2019-06-28","filed":"2021-08-25","form":"10-K","start":"2018-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":243858000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":-2302000,"capex":{"accession":"0001377789-21-000048","end":"2019-06-28","filed":"2021-08-25","form":"10-K","start":"2018-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-21-000048","end":"2019-06-28","filed":"2021-08-25","form":"10-K","start":"2018-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":9738000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-06-30","end":"2019-06-28","filed":"2021-08-25","accession":"0001377789-21-000048","form":"10-K"}}}}; fcfMargin: -0.9439919953415513; cashConversion: -23.63935099609776; roce: 1.7474053967747087

Calculation inputs: {"original":{"fcfTotal":{"value":1646000,"capex":{"accession":"0001377789-20-000062","end":"2018-06-29","filed":"2020-08-27","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-20-000062","end":"2018-06-29","filed":"2020-08-27","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":242506000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"netIncome":{"value":2302000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"operatingIncome":{"value":1317000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingAssets":{"value":152576000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"openingCurrentLiabilities":{"value":86018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"openingCapitalEmployed":{"value":66558000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"openingTotalEquity":{"value":54340000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"openingCash":{"value":35658000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","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":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":156061000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"closingCurrentLiabilities":{"value":86468000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"closingCapitalEmployed":{"value":69593000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":57516000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-29","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"closingTotalEquity":{"value":57516000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingCash":{"value":37425000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-29","filed":"2019-08-27","accession":"0001377789-19-000061","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 2018-06-29"},"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":1845000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1036000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","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":68075500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":1646000,"capex":{"accession":"0001377789-20-000062","end":"2018-06-29","filed":"2020-08-27","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-20-000062","end":"2018-06-29","filed":"2020-08-27","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":242506000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-29","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"}}}}; fcfMargin: 0.6787460928801762; cashConversion: 71.50304083405734; roce: 1.934616712326755

Calculation inputs: {"original":{"fcfTotal":{"value":5384000,"capex":{"accession":"0001377789-19-000061","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-19-000061","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":241874000,"tag":"Revenues","unit":"USD","start":"2016-07-02","end":"2017-06-30","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"netIncome":{"value":-621000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-02","end":"2017-06-30","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"operatingIncome":{"value":-985000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-02","end":"2017-06-30","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"openingAssets":{"value":166111000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"openingCurrentLiabilities":{"value":99947000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"openingCapitalEmployed":{"value":66164000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":53116000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"openingTotalEquity":{"value":53457000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-01","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"openingCash":{"value":30479000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","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 2016-07-01"},"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":152576000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"closingCurrentLiabilities":{"value":86018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"closingCapitalEmployed":{"value":66558000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"closingTotalEquity":{"value":54340000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-27","accession":"0001377789-20-000062","form":"10-K"},"closingCash":{"value":35658000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001377789-18-000061","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":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":-823000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-02","end":"2017-06-30","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-02","end":"2017-06-30","filed":"2019-08-27","accession":"0001377789-19-000061","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":66361000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.225952355358575; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.4843055409050496

Calculation inputs: {"original":{"fcfTotal":{"value":-1218000,"capex":{"accession":"0001377789-18-000061","end":"2016-07-01","filed":"2018-08-28","form":"10-K","start":"2015-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-18-000061","end":"2016-07-01","filed":"2018-08-28","form":"10-K","start":"2015-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":268690000,"tag":"Revenues","unit":"USD","start":"2015-07-04","end":"2016-07-01","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"netIncome":{"value":-29637000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-04","end":"2016-07-01","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"operatingIncome":{"value":-27446000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-04","end":"2016-07-01","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"openingAssets":{"value":224715000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"openingCurrentLiabilities":{"value":122708000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"openingCapitalEmployed":{"value":102007000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":83738000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"openingTotalEquity":{"value":83809000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-03","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"openingCash":{"value":34735000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","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 2015-07-03"},"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":166111000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"closingCurrentLiabilities":{"value":99947000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"closingCapitalEmployed":{"value":66164000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":53116000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"closingTotalEquity":{"value":53457000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-01","filed":"2019-08-27","accession":"0001377789-19-000061","form":"10-K"},"closingCash":{"value":30479000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-01","filed":"2017-09-06","accession":"0001377789-17-000044","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 2016-07-01"},"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":-29907000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-04","end":"2016-07-01","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1635000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-04","end":"2016-07-01","filed":"2018-08-28","accession":"0001377789-18-000061","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":84085500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.4533105065316908; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -32.640586070131

Calculation inputs: {"original":{"fcfTotal":{"value":-13291000,"capex":{"accession":"0001377789-17-000044","end":"2015-07-03","filed":"2017-09-06","form":"10-K","start":"2014-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-17-000044","end":"2015-07-03","filed":"2017-09-06","form":"10-K","start":"2014-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-24554000,"tag":"ProfitLoss","unit":"USD","start":"2014-06-28","end":"2015-07-03","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"operatingIncome":{"value":-25930000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-28","end":"2015-07-03","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"openingAssets":{"value":253200000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-27","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"openingCurrentLiabilities":{"value":121600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-27","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"openingCapitalEmployed":{"value":131600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":111900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-27","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"openingTotalEquity":{"value":111828000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-27","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"openingCash":{"value":48773000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-27","filed":"2016-09-09","accession":"0001377789-16-000172","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 2014-06-27"},"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":224715000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"closingCurrentLiabilities":{"value":122708000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"closingCapitalEmployed":{"value":102007000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":83738000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"closingTotalEquity":{"value":83809000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-07-03","filed":"2018-08-28","accession":"0001377789-18-000061","form":"10-K"},"closingCash":{"value":34735000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-03","filed":"2016-09-09","accession":"0001377789-16-000172","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 2015-07-03"},"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":-24625000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-28","end":"2015-07-03","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1310000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-28","end":"2015-07-03","filed":"2017-09-06","accession":"0001377789-17-000044","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":116803500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.199677235699273

Calculation inputs: {"original":{"fcfTotal":{"value":-38666000,"capex":{"accession":"0001377789-16-000172","end":"2014-06-27","filed":"2016-09-09","form":"10-K","start":"2013-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-16-000172","end":"2014-06-27","filed":"2016-09-09","form":"10-K","start":"2013-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-51100000,"tag":"ProfitLoss","unit":"USD","start":"2013-06-29","end":"2014-06-27","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"operatingIncome":{"value":-50644000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-29","end":"2014-06-27","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"openingAssets":{"value":305800000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-28","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"openingCurrentLiabilities":{"value":131100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-28","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"openingCapitalEmployed":{"value":174700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":149900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-28","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"openingTotalEquity":{"value":159042000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-28","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"openingCash":{"value":89983000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-28","filed":"2016-09-09","accession":"0001377789-16-000172","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 2013-06-28"},"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":253200000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-27","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"closingCurrentLiabilities":{"value":121600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-27","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"closingCapitalEmployed":{"value":131600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":111900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-27","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"closingTotalEquity":{"value":111828000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-27","filed":"2017-09-06","accession":"0001377789-17-000044","form":"10-K"},"closingCash":{"value":48773000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-27","filed":"2016-09-09","accession":"0001377789-16-000172","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 2014-06-27"},"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":-51100000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-29","end":"2014-06-27","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1465000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-29","end":"2014-06-27","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":153150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -33.06823375775384

Calculation inputs: {"original":{"fcfTotal":{"value":-2000000,"capex":{"accession":"0001377789-15-000072","end":"2013-06-28","filed":"2015-10-01","form":"10-K","start":"2012-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-15-000072","end":"2013-06-28","filed":"2015-10-01","form":"10-K","start":"2012-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-16700000,"tag":"ProfitLoss","unit":"USD","start":"2012-06-30","end":"2013-06-28","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"operatingIncome":{"value":0,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-06-30","end":"2013-06-28","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"openingAssets":{"value":329600000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-29","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"openingCurrentLiabilities":{"value":147400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-29","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"openingCapitalEmployed":{"value":182200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":157500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-29","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"openingTotalEquity":{"value":168400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-29","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"openingCash":{"value":96000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-29","filed":"2015-10-01","accession":"0001377789-15-000072","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 2012-06-29"},"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":305800000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-28","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"closingCurrentLiabilities":{"value":131100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-28","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"closingCapitalEmployed":{"value":174700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":149900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-28","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"closingTotalEquity":{"value":159042000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-28","filed":"2016-09-09","accession":"0001377789-16-000172","form":"10-K"},"closingCash":{"value":89983000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-28","filed":"2016-09-09","accession":"0001377789-16-000172","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 2013-06-28"},"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":-16700000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-06-30","end":"2013-06-28","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-06-30","end":"2013-06-28","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":178450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0

Calculation inputs: {"original":{"fcfTotal":{"value":2500000,"capex":{"accession":"0001377789-14-000086","end":"2012-06-29","filed":"2014-12-22","form":"10-K","start":"2011-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-14-000086","end":"2012-06-29","filed":"2014-12-22","form":"10-K","start":"2011-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-13300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-02","end":"2012-06-29","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"openingAssets":{"value":383900000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-01","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"openingCurrentLiabilities":{"value":191100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-01","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"openingCapitalEmployed":{"value":192800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":177700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-01","filed":"2014-12-22","accession":"0001377789-14-000086","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":206200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-07-01","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"openingCash":{"value":98200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-01","filed":"2014-12-22","accession":"0001377789-14-000086","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 2011-07-01"},"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":329600000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-29","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"closingCurrentLiabilities":{"value":147400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-29","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"closingCapitalEmployed":{"value":182200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":157500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-29","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"closingTotalEquity":{"value":168400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-29","filed":"2015-10-01","accession":"0001377789-15-000072","form":"10-K"},"closingCash":{"value":96000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-29","filed":"2015-10-01","accession":"0001377789-15-000072","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 2012-06-29"},"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":-24100000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-02","end":"2012-06-29","filed":"2014-12-22","accession":"0001377789-14-000086","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-02","end":"2012-06-29","filed":"2014-12-22","accession":"0001377789-14-000086","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":187500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -7.093333333333334

Calculation inputs: {"original":{"fcfTotal":{"value":-48700000,"capex":{"accession":"0001377789-13-000057","end":"2011-07-01","filed":"2013-09-23","form":"10-K","start":"2010-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-13-000057","end":"2011-07-01","filed":"2013-09-23","form":"10-K","start":"2010-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-38200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-03","end":"2011-07-01","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-02"},"openingParentEquity":{"value":263200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-02","filed":"2013-09-23","accession":"0001377789-13-000057","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":141700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-02","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-02"},"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":383900000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-01","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"closingCurrentLiabilities":{"value":191100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-01","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"closingCapitalEmployed":{"value":192800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":177700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-01","filed":"2014-12-22","accession":"0001377789-14-000086","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":206200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-07-01","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"closingCash":{"value":98200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-01","filed":"2014-12-22","accession":"0001377789-14-000086","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 2011-07-01"},"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":-90500000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-03","end":"2011-07-01","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-03","end":"2011-07-01","filed":"2013-09-23","accession":"0001377789-13-000057","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-02

Calculation inputs: {"original":{"fcfTotal":{"value":10400000,"capex":{"accession":"0001377789-12-000023","end":"2010-07-02","filed":"2012-09-04","form":"10-K","start":"2009-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377789-12-000023","end":"2010-07-02","filed":"2012-09-04","form":"10-K","start":"2009-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-111500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-04","end":"2010-07-02","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-03"},"openingParentEquity":{"value":387900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-07-03","filed":"2012-09-04","accession":"0001377789-12-000023","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":136800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-03","filed":"2012-09-04","accession":"0001377789-12-000023","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 2009-07-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-02"},"closingParentEquity":{"value":263200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-02","filed":"2013-09-23","accession":"0001377789-13-000057","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":141700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-02","filed":"2013-09-23","accession":"0001377789-13-000057","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-02"},"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":-130200000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-04","end":"2010-07-02","filed":"2012-09-04","accession":"0001377789-12-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-04","end":"2010-07-02","filed":"2012-09-04","accession":"0001377789-12-000023","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-03; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-02

revenue: 439682000; operatingIncome: 19237000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 434606000; operatingIncome: 10575000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 408083000; operatingIncome: 19401000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 344433000; operatingIncome: 24620000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 302959000; operatingIncome: 28745000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 274911000; operatingIncome: 22210000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 238642000; operatingIncome: 3378000; netIncome: 257000

revenue: 243858000; operatingIncome: 1368000; netIncome: 9738000

revenue: 242506000; operatingIncome: 1317000; netIncome: 2302000

revenue: 241874000; operatingIncome: -985000; netIncome: -621000

revenue: 268690000; operatingIncome: -27446000; netIncome: -29637000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -25930000; netIncome: -24554000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -50644000; netIncome: -51100000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 0; netIncome: -16700000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -13300000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -38200000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -111500000; netIncome: Consolidated income including noncontrolling interests is not confirmed