CIMPRESS plc (CMPR)

revenue: 3736643000; averageDilutedShares: 25326614; totalDebt: 1611981000; periodEndShares: 24347387

revenue: 3403079000; averageDilutedShares: 25636865; totalDebt: 1585263000; periodEndShares: 24477325

revenue: 3291856000; averageDilutedShares: 27004687; totalDebt: 1604295000; periodEndShares: 25080022

revenue: 3079627000; averageDilutedShares: 26252860; totalDebt: 1637956000; periodEndShares: 26344608

revenue: 2887555000; averageDilutedShares: 26094842; totalDebt: 1685948000; periodEndShares: 26112322

revenue: 2575961000; averageDilutedShares: 25996572; totalDebt: 1742406000; periodEndShares: 26035910

revenue: 2481358000; averageDilutedShares: 27773286; totalDebt: 1433590000; periodEndShares: 25885675

revenue: 2751076000; averageDilutedShares: 31662705; totalDebt: 1023567000; periodEndShares: 30445669

revenue: 2592541000; averageDilutedShares: 32220401; totalDebt: 826844000; periodEndShares: 30876193

revenue: 2135405000; averageDilutedShares: 31291581; totalDebt: 876656000; periodEndShares: 31415503

revenue: 1788044000; averageDilutedShares: 33049454; totalDebt: 678511000; periodEndShares: 31536732

revenue: 1494206000; averageDilutedShares: 33816498; totalDebt: 514096000; periodEndShares: 33203065

revenue: 1270236000; averageDilutedShares: 34239909; totalDebt: 448059000; periodEndShares: 32329244

revenue: 1167478000; averageDilutedShares: 34472004; totalDebt: 238750000; periodEndShares: 32791338

revenue: 1020269000; averageDilutedShares: 38953179; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34119637

revenue: 817009000; averageDilutedShares: 44951199; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43144718

revenue: 670035000; averageDilutedShares: 45336561; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43855164

revenue: 515826000; averageDilutedShares: 44634191; 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":183463000,"capex":{"accession":"0001262976-26-000027","end":"2026-06-30","filed":"2026-08-07","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-26-000027","end":"2026-06-30","filed":"2026-08-07","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3736643000,"tag":"Revenues","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"netIncome":{"value":97114000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"operatingIncome":{"value":251025000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingAssets":{"value":1968144000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingCurrentLiabilities":{"value":758662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingCapitalEmployed":{"value":1209482000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-583490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingTotalEquity":{"value":-582503000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingCash":{"value":233982000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingBorrowings":{"value":1585263000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":768778000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingCommonEquity":{"value":-583490000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2202511000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCurrentLiabilities":{"value":775590000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCapitalEmployed":{"value":1426921000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-493985000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingTotalEquity":{"value":-473844000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCash":{"value":248851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingBorrowings":{"value":1611981000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":889286000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCommonEquity":{"value":-493985000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":95872000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":55778000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"pretaxIncome":{"value":152892000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"effectiveTaxRate":{"value":0.36481961122884127,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":159446157.0912801,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":829032000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1318201500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.909834843735406; cashConversion: 188.9150894824639; roce: 19.042991530505766

Calculation inputs: {"original":{"fcfTotal":{"value":209046000,"capex":{"accession":"0001262976-26-000027","end":"2025-06-30","filed":"2026-08-07","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-26-000027","end":"2025-06-30","filed":"2026-08-07","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3403079000,"tag":"Revenues","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"netIncome":{"value":12852000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"operatingIncome":{"value":226270000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingAssets":{"value":1892157000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingCurrentLiabilities":{"value":663963000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingCapitalEmployed":{"value":1228194000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-550146000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingTotalEquity":{"value":-549512000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingCash":{"value":203775000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingBorrowings":{"value":1604295000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":851008000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1968144000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCurrentLiabilities":{"value":758662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCapitalEmployed":{"value":1209482000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-583490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingTotalEquity":{"value":-582503000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCash":{"value":233982000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingBorrowings":{"value":1585263000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":768778000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingCommonEquity":{"value":-583490000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":14952000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":84107000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"pretaxIncome":{"value":96959000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"effectiveTaxRate":{"value":0.8674491279819305,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":29992285.811528582,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":809893000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1218838000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.1428488730352715; cashConversion: 1626.5639589169002; roce: 18.564403144634483

Calculation inputs: {"original":{"fcfTotal":{"value":295795000,"capex":{"accession":"0001262976-26-000027","end":"2024-06-30","filed":"2026-08-07","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-26-000027","end":"2024-06-30","filed":"2026-08-07","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3291856000,"tag":"Revenues","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"netIncome":{"value":177808000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"operatingIncome":{"value":247351000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingAssets":{"value":1854859000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"openingCurrentLiabilities":{"value":645332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"openingCapitalEmployed":{"value":1209527000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-623145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"openingTotalEquity":{"value":-622686000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"openingCash":{"value":130313000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"openingBorrowings":{"value":1637956000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":884957000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1892157000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"closingCurrentLiabilities":{"value":663963000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"closingCapitalEmployed":{"value":1228194000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-550146000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingTotalEquity":{"value":-549512000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"closingCash":{"value":203775000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"closingBorrowings":{"value":1604295000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":851008000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":173682000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-49362000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"pretaxIncome":{"value":128446000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":867982500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1218860500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.985660369104846; cashConversion: 166.35640691082517; roce: 20.293626711178188

Calculation inputs: {"original":{"fcfTotal":{"value":76517000,"capex":{"accession":"0001628280-25-039200","end":"2023-06-30","filed":"2025-08-08","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-039200","end":"2023-06-30","filed":"2025-08-08","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3079627000,"tag":"Revenues","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"netIncome":{"value":-185715000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"operatingIncome":{"value":57309000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingAssets":{"value":2167672000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingCurrentLiabilities":{"value":692539000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingCapitalEmployed":{"value":1475133000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-494922000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"openingTotalEquity":{"value":-494922000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingCash":{"value":277053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingBorrowings":{"value":1685948000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":913973000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1854859000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"closingCurrentLiabilities":{"value":645332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"closingCapitalEmployed":{"value":1209527000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-623145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-07","accession":"0001262976-26-000027","form":"10-K"},"closingTotalEquity":{"value":-622686000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"closingCash":{"value":130313000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"closingBorrowings":{"value":1637956000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":884957000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-185978000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":155493000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"pretaxIncome":{"value":-30222000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":899465000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1342330000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.484619078868967; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 4.2693674431771615

Calculation inputs: {"original":{"fcfTotal":{"value":165496000,"capex":{"accession":"0001262976-24-000064","end":"2022-06-30","filed":"2024-08-09","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-24-000064","end":"2022-06-30","filed":"2024-08-09","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2887555000,"tag":"Revenues","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"netIncome":{"value":-50570000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"operatingIncome":{"value":47298000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"openingAssets":{"value":2182498000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingCurrentLiabilities":{"value":638173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingCapitalEmployed":{"value":1544325000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-449371000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","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":2560749000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingCash":{"value":183023000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingBorrowings":{"value":1742406000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2167672000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"closingCurrentLiabilities":{"value":692539000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"closingCapitalEmployed":{"value":1475133000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-494922000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-08","accession":"0001628280-25-039200","form":"10-K"},"closingTotalEquity":{"value":-494922000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"closingCash":{"value":277053000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"closingBorrowings":{"value":1685948000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":913973000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-54331000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":59901000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"pretaxIncome":{"value":9331000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1509729000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.731354034814921; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.1328801394157493

Calculation inputs: {"original":{"fcfTotal":{"value":226697000,"capex":{"accession":"0001262976-23-000051","end":"2021-06-30","filed":"2023-08-04","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-23-000051","end":"2021-06-30","filed":"2023-08-04","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2575961000,"tag":"Revenues","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"netIncome":{"value":-82457000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"operatingIncome":{"value":123510000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingAssets":{"value":1815006000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingCurrentLiabilities":{"value":486758000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingCapitalEmployed":{"value":1328248000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-407476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"openingTotalEquity":{"value":-407476000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingCash":{"value":45021000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingBorrowings":{"value":1433590000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2182498000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"closingCurrentLiabilities":{"value":638173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"closingCapitalEmployed":{"value":1544325000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-449371000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-09","accession":"0001262976-24-000064","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":2560749000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"closingCash":{"value":183023000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"closingBorrowings":{"value":1742406000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-85229000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18903000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"pretaxIncome":{"value":-63554000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1436286500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.80048261600234; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 8.599259270347524

Calculation inputs: {"original":{"fcfTotal":{"value":287977000,"capex":{"accession":"0001262976-22-000031","end":"2020-06-30","filed":"2022-08-05","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-22-000031","end":"2020-06-30","filed":"2022-08-05","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2481358000,"tag":"Revenues","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"netIncome":{"value":83995000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"operatingIncome":{"value":55969000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingAssets":{"value":1868376000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingCurrentLiabilities":{"value":520749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingCapitalEmployed":{"value":1347627000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-131812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"openingTotalEquity":{"value":131812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingCash":{"value":35279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingBorrowings":{"value":1023567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1815006000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingCurrentLiabilities":{"value":486758000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingCapitalEmployed":{"value":1328248000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-407476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-04","accession":"0001262976-23-000051","form":"10-K"},"closingTotalEquity":{"value":-407476000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingCash":{"value":45021000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingBorrowings":{"value":1433590000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":83365000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-80992000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"pretaxIncome":{"value":3003000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1337937500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.605620793130212; cashConversion: 342.8501696529555; roce: 4.183229784649881

Calculation inputs: {"original":{"fcfTotal":{"value":260532000,"capex":{"accession":"0001262976-21-000040","end":"2019-06-30","filed":"2021-08-06","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-21-000040","end":"2019-06-30","filed":"2021-08-06","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2751076000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"netIncome":{"value":93480000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"operatingIncome":{"value":163607000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingAssets":{"value":1652217000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingCurrentLiabilities":{"value":481024000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingCapitalEmployed":{"value":1171193000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":93662000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingTotalEquity":{"value":93947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingCash":{"value":44227000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"openingBorrowings":{"value":826844000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1868376000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingCurrentLiabilities":{"value":520749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingCapitalEmployed":{"value":1347627000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-131812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-05","accession":"0001262976-22-000031","form":"10-K"},"closingTotalEquity":{"value":131812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingCash":{"value":35279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingBorrowings":{"value":1023567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":95052000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33432000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","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":1259410000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":120508559.94704992,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":163607000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"effectiveTaxRate":{"value":0.2634266263237519,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":33432000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"pretaxIncome":{"value":126912000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001262976-19-000053"},"domesticPretaxIncome":{"value":-10879000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"foreignPretaxIncome":{"value":137791000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"averageInvestedCapital":{"value":998332000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":876564000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":826844000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":93947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"openingCash":{"value":44227000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"closingInvestedCapital":{"value":1120100000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1023567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":131812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"closingCash":{"value":35279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}}}}; fcfMargin: 9.470185483788889; cashConversion: 278.7034659820282; roce: 12.99076551718662

Calculation inputs: {"original":{"fcfTotal":{"value":131402000,"capex":{"accession":"0001262976-20-000060","end":"2018-06-30","filed":"2020-08-11","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-20-000060","end":"2018-06-30","filed":"2020-08-11","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2592541000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"netIncome":{"value":46788000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"operatingIncome":{"value":157800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingAssets":{"value":1679869000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingCurrentLiabilities":{"value":449483000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingCapitalEmployed":{"value":1230386000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":74999000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingTotalEquity":{"value":75212000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingCash":{"value":25697000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"openingBorrowings":{"value":876656000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1652217000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"closingCurrentLiabilities":{"value":481024000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"closingCapitalEmployed":{"value":1171193000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":93662000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingTotalEquity":{"value":93947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"closingCash":{"value":44227000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-06","accession":"0001262976-21-000040","form":"10-K"},"closingBorrowings":{"value":826844000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":43733000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19578000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","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":1200789500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":111248928.66829401,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":157800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"effectiveTaxRate":{"value":0.2950004520386945,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":19578000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"pretaxIncome":{"value":66366000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001262976-18-000052"},"domesticPretaxIncome":{"value":9183000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"foreignPretaxIncome":{"value":57183000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"averageInvestedCapital":{"value":901367500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":926171000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":876656000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":75212000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"openingCash":{"value":25697000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"closingInvestedCapital":{"value":876564000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":826844000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":93947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"closingCash":{"value":44227000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}}}}; fcfMargin: 5.068463719570877; cashConversion: 280.8455159442592; roce: 13.141354084125487

Calculation inputs: {"original":{"fcfTotal":{"value":82579000,"capex":{"accession":"0001262976-19-000053","end":"2017-06-30","filed":"2019-08-09","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-19-000053","end":"2017-06-30","filed":"2019-08-09","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2135405000,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"netIncome":{"value":-72199000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"operatingIncome":{"value":-45702000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingAssets":{"value":1463869000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingCurrentLiabilities":{"value":335863000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingCapitalEmployed":{"value":1128006000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":165725000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingTotalEquity":{"value":166076000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingCash":{"value":77426000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"openingBorrowings":{"value":678511000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1679869000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"closingCurrentLiabilities":{"value":449483000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"closingCapitalEmployed":{"value":1230386000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":74999000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingTotalEquity":{"value":75212000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"closingCash":{"value":25697000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-11","accession":"0001262976-20-000060","form":"10-K"},"closingBorrowings":{"value":876656000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-71711000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-7118000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","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":1179196000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.8671352741049123; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.8756915729022143

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1788044000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"netIncome":{"value":50411000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"operatingIncome":{"value":78193000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingAssets":{"value":1299795000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"openingCurrentLiabilities":{"value":305678000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"openingCapitalEmployed":{"value":994117000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":248907000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingTotalEquity":{"value":249419000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"openingCash":{"value":103584000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"openingBorrowings":{"value":514096000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1463869000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"closingCurrentLiabilities":{"value":335863000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"closingCapitalEmployed":{"value":1128006000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":165725000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"closingTotalEquity":{"value":166076000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"closingCash":{"value":77426000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-09","accession":"0001262976-19-000053","form":"10-K"},"closingBorrowings":{"value":678511000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":54349000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15684000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","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":1061061500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":59638207.47409032,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":78193000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"effectiveTaxRate":{"value":0.23729480293516908,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":15684000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"pretaxIncome":{"value":66095000,"inputNames":["pretaxBeforeEquityMethod","equityMethodIncome"],"accession":"0001262976-16-000073"},"pretaxBeforeEquityMethod":{"value":66095000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"equityMethodIncome":{"value":0,"tag":"IncomeLossFromEquityMethodInvestments","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"averageInvestedCapital":{"value":713546000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":659931000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":514096000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":249419000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"openingCash":{"value":103584000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"closingInvestedCapital":{"value":767161000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":678511000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":166076000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]},"closingCash":{"value":77426000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001262976.json"},{"container":"original_companyfacts","file":"CIK0001262976.json","sha256":"79953bd825a2466cdfc6cbbe2d5e187c8c503b25da099c100da74ccf1bd6fb7a"}]}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 7.369318366560279

Calculation inputs: {"original":{"fcfTotal":{"value":153063000,"capex":{"accession":"0001262976-15-000008","end":"2015-06-30","filed":"2015-08-14","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-15-000008","end":"2015-06-30","filed":"2015-08-14","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1494206000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"netIncome":{"value":89312000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"operatingIncome":{"value":96324000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingAssets":{"value":988985000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"openingCurrentLiabilities":{"value":241501000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"openingCapitalEmployed":{"value":747484000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":232457000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingTotalEquity":{"value":232457000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"openingCash":{"value":62508000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"openingBorrowings":{"value":448059000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1299795000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"closingCurrentLiabilities":{"value":305678000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"closingCapitalEmployed":{"value":994117000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":248907000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"closingTotalEquity":{"value":249419000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"closingCash":{"value":103584000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001262976-18-000052","form":"10-K"},"closingBorrowings":{"value":514096000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":92212000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10441000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","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":870800500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: FCF and net income sources do not share a filing; roce: 11.061546243944509

Calculation inputs: {"original":{"fcfTotal":{"value":76458000,"capex":{"accession":"0001262976-15-000008","end":"2014-06-30","filed":"2015-08-14","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-15-000008","end":"2014-06-30","filed":"2015-08-14","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1270236000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"netIncome":{"value":43316000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"operatingIncome":{"value":85914000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"openingAssets":{"value":601567000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"openingCurrentLiabilities":{"value":155026000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"openingCapitalEmployed":{"value":446541000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":189561000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","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":412006000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"openingCash":{"value":50065000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"openingBorrowings":{"value":238750000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":988985000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"closingCurrentLiabilities":{"value":241501000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"closingCapitalEmployed":{"value":747484000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":232457000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"closingTotalEquity":{"value":232457000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"closingCash":{"value":62508000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001262976-17-000025","form":"10-K"},"closingBorrowings":{"value":448059000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":43696000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10590000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","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":597012500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: FCF and net income sources do not share a filing; roce: 14.39065346202969

Calculation inputs: {"original":{"fcfTotal":{"value":61013000,"capex":{"accession":"0001262976-15-000008","end":"2013-06-30","filed":"2015-08-14","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001262976-15-000008","end":"2013-06-30","filed":"2015-08-14","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1167478000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"netIncome":{"value":29435000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"operatingIncome":{"value":46124000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"openingAssets":{"value":592429000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"openingCurrentLiabilities":{"value":141979000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"openingCapitalEmployed":{"value":450450000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":189287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","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":403142000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"openingCash":{"value":62203000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":601567000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"closingCurrentLiabilities":{"value":155026000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"closingCapitalEmployed":{"value":446541000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":189561000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","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":412006000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"closingCash":{"value":50065000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001262976-16-000073","form":"10-K"},"closingBorrowings":{"value":238750000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":29435000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9387000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","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":448495500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.226051368848064; cashConversion: 207.28044844572787; roce: 10.284161156577937

Calculation inputs: {"original":{"fcfTotal":{"value":94221000,"capex":{"accession":"0001445305-14-003710","end":"2012-06-30","filed":"2014-08-15","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001445305-14-003710","end":"2012-06-30","filed":"2014-08-15","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1020269000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"netIncome":{"value":43994000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"operatingIncome":{"value":55174000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"openingAssets":{"value":555900000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"openingCurrentLiabilities":{"value":93806000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"openingCapitalEmployed":{"value":462094000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":450093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","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":105807000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"openingCash":{"value":236552000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":592429000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"closingCurrentLiabilities":{"value":141979000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"closingCapitalEmployed":{"value":450450000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":189287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","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":403142000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"closingCash":{"value":62203000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001262976-15-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":43994000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11851000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","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":456272000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.234917458042927; cashConversion: 214.1678410692367; roce: 12.09234842374724

Calculation inputs: {"original":{"fcfTotal":{"value":125228000,"capex":{"accession":"0001445305-13-002175","end":"2011-06-30","filed":"2013-08-15","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001445305-13-002175","end":"2011-06-30","filed":"2013-08-15","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":817009000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":93080000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"openingAssets":{"value":477889000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"openingCurrentLiabilities":{"value":91633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"openingCapitalEmployed":{"value":386256000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":376114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","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":101775000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"openingCash":{"value":236552000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","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 2010-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":555900000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"closingCurrentLiabilities":{"value":93806000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"closingCapitalEmployed":{"value":462094000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":450093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","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":105807000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"closingCash":{"value":236552000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":82109000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9013000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","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":424175000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.327615730059277; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 21.943773206813226

Calculation inputs: {"original":{"fcfTotal":{"value":52375000,"capex":{"accession":"0001445305-12-002668","end":"2010-06-30","filed":"2012-08-15","form":"10-K","start":"2009-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001445305-12-002668","end":"2010-06-30","filed":"2012-08-15","form":"10-K","start":"2009-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":670035000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":76848000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","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 2009-06-30"},"openingParentEquity":{"value":285534000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","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":133988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":477889000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"closingCurrentLiabilities":{"value":91633000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"closingCapitalEmployed":{"value":386256000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":376114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-15","accession":"0001445305-13-002175","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":101775000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"closingCash":{"value":236552000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2014-08-15","accession":"0001445305-14-003710","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 2010-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":67741000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7273000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.816755841112778; 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 2009-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":43765000,"capex":{"accession":"0000950123-11-078262","end":"2009-06-30","filed":"2011-08-17","form":"10-K","start":"2008-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-11-078262","end":"2009-06-30","filed":"2011-08-17","form":"10-K","start":"2008-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":515826000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":61582000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-06-30"},"openingParentEquity":{"value":242505000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","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":103145000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30"},"closingParentEquity":{"value":285534000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","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":133988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-15","accession":"0001445305-12-002668","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":55686000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5417000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-07-01","end":"2009-06-30","filed":"2011-08-17","accession":"0000950123-11-078262","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: 8.484450182813584; 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 2008-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30

revenue: 3736643000; operatingIncome: 251025000; netIncome: 97114000

revenue: 3403079000; operatingIncome: 226270000; netIncome: 12852000

revenue: 3291856000; operatingIncome: 247351000; netIncome: 177808000

revenue: 3079627000; operatingIncome: 57309000; netIncome: -185715000

revenue: 2887555000; operatingIncome: 47298000; netIncome: -50570000

revenue: 2575961000; operatingIncome: 123510000; netIncome: -82457000

revenue: 2481358000; operatingIncome: 55969000; netIncome: 83995000

revenue: 2751076000; operatingIncome: 163607000; netIncome: 93480000

revenue: 2592541000; operatingIncome: 157800000; netIncome: 46788000

revenue: 2135405000; operatingIncome: -45702000; netIncome: -72199000

revenue: 1788044000; operatingIncome: 78193000; netIncome: 50411000

revenue: 1494206000; operatingIncome: 96324000; netIncome: 89312000

revenue: 1270236000; operatingIncome: 85914000; netIncome: 43316000

revenue: 1167478000; operatingIncome: 46124000; netIncome: 29435000

revenue: 1020269000; operatingIncome: 55174000; netIncome: 43994000

revenue: 817009000; operatingIncome: 93080000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 670035000; operatingIncome: 76848000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 515826000; operatingIncome: 61582000; netIncome: Consolidated income including noncontrolling interests is not confirmed