The interactive chart is unavailable. The financial history below remains available.
Loading stock chart…
COTY INC. (COTY)
Price & fundamentals
Compound Annual Growth Rate(CAGR)
Historical valuation multiples
Ratio observations in the selected window
| Price date | EPS fiscal end | Basic P/E (×) | Diluted P/E (×) | P/S (×) | P/FCF (×) |
|---|
Profit margins
Calculation inputs, filings & unavailable observations
Yield, cash conversion & capital returns
Calculation inputs, filings & unavailable observations
Price & growth-based reference
Annual change in the selected reference metric
YEAR-OVER-YEAR
Annual metric change
Change from the previous reported fiscal year
Annual data and sources
COTY INC. (COTY) · NYSE · USD · Sector unavailable · CIK 0001024305
Annual coverage: 2012-06-30–2026-06-30 (15 periods). Financial snapshot built 2026-10-09.
COTY annual financial history
All stored annual observations, independent of the chart window. Per-share amounts in USD. Unavailable values are not zero.
See the calculation and limitations.
Annual per-share context (USD/share)
Complete annual history, independent of chart loading and range. Revenue/share is annual revenue per average diluted share. Debt/share is borrowings per year-end common share, excluding leases. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue / share | Total debt / share | Inputs & filing sources |
|---|---|---|---|
| 2026-06-30 | 6.62 | 3.46 | Inputs & filingsrevenue: 5806600000; averageDilutedShares: 877400000; totalDebt: 3047800000; periodEndShares: 880500000 revenue (2026-08-20)averageDilutedShares (2026-08-20) totalDebt component 1 (2026-08-20) · totalDebt component 2 (2026-08-20) periodEndShares (2026-08-20) |
| 2025-06-30 | 6.77 | 4.54 | Inputs & filingsrevenue: 5892900000; averageDilutedShares: 870900000; totalDebt: 3959000000; periodEndShares: 872300000 revenue (2026-08-20)averageDilutedShares (2026-08-20) totalDebt component 1 (2026-08-20) · totalDebt component 2 (2026-08-20) periodEndShares (2026-08-20) |
| 2024-06-30 | 6.93 | 4.43 | Inputs & filingsrevenue: 6118000000; averageDilutedShares: 883400000; totalDebt: 3844800000; periodEndShares: 867800000 revenue (2026-08-20)averageDilutedShares (2026-08-20) totalDebt component 1 (2025-08-21) · totalDebt component 2 (2025-08-21) periodEndShares (2025-08-21) |
| 2023-06-30 | 6.27 | 4.97 | Inputs & filingsrevenue: 5554100000; averageDilutedShares: 886500000; totalDebt: 4236100000; periodEndShares: 852800000 revenue (2025-08-21)averageDilutedShares (2025-08-21) totalDebt component 1 (2024-08-20) · totalDebt component 2 (2024-08-20) periodEndShares (2024-08-20) |
| 2022-06-30 | 6.36 | 5.28 | Inputs & filingsrevenue: 5304400000; averageDilutedShares: 834100000; totalDebt: 4432100000; periodEndShares: 839200000 revenue (2024-08-20)averageDilutedShares (2024-08-20) totalDebt component 1 (2023-08-22) · totalDebt component 2 (2023-08-22) periodEndShares (2023-08-22) |
| 2021-06-30 | 6.05 | 7.08 | Inputs & filingsrevenue: 4629900000; averageDilutedShares: 764800000; totalDebt: 5425200000; periodEndShares: 766000000 revenue (2023-08-22)averageDilutedShares (2023-08-22) totalDebt component 1 (2022-08-25) · totalDebt component 2 (2022-08-25) periodEndShares (2022-08-25) |
| 2020-06-30 | 6.21 | 10.56 | Inputs & filingsrevenue: 4717800000; averageDilutedShares: 759100000; totalDebt: 8080400000; periodEndShares: 765100000 revenue (2022-08-25)averageDilutedShares (2022-08-25) totalDebt component 1 (2021-08-26) · totalDebt component 2 (2021-08-26) periodEndShares (2021-08-26) |
| 2019-06-30 | 8.37 | 10.16 | Inputs & filingsrevenue: 6287900000; averageDilutedShares: 751200000; totalDebt: 7663700000; periodEndShares: 754200000 revenue (2021-08-26)averageDilutedShares (2021-08-26) totalDebt component 1 (2020-08-27) · totalDebt component 2 (2020-08-27) periodEndShares (2020-08-27) |
| 2018-06-30 | 9.13 | Unavailable | Inputs & filingsrevenue: 6841800000; averageDilutedShares: 749700000; totalDebt: 7524300000; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2020-08-27)averageDilutedShares (2020-08-27) totalDebt component 1 (2019-08-28) · totalDebt component 2 (2019-08-28) |
| 2017-06-30 | 11.90 | Unavailable | Inputs & filingsrevenue: 7650300000; averageDilutedShares: 642800000; totalDebt: 7137400000; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2019-08-28)averageDilutedShares (2019-08-28) totalDebt component 1 (2018-08-21) · totalDebt component 2 (2018-08-21) |
| 2016-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 354200000; totalDebt: 4098200000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2018-08-21)totalDebt component 1 (2017-08-23) · totalDebt component 2 (2017-08-23) |
| 2015-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 362900000; totalDebt: 2634700000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2017-08-23)totalDebt component 1 (2016-08-18) · totalDebt component 2 (2016-08-18) |
| 2014-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 381700000; totalDebt: 3293500000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2016-08-18)totalDebt component 1 (2015-08-17) · totalDebt component 2 (2015-08-17) |
| 2013-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 396400000; totalDebt: 2630200000; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2015-08-17)totalDebt component 1 (2014-08-28) · totalDebt component 2 (2014-08-28) |
| 2012-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 373000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2014-08-28) |
Annual returns and cash generation (%)
Complete annual history, independent of chart loading and range. FCF margin and FCF / net income use matching annual totals. ROCE uses positive exact opening and closing capital-employed bases. Inputs, scopes and unavailable reasons are disclosed below. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | FCF margin (%) | FCF / net income (%) | ROCE (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2026-06-30 | 6.00 | Unavailable | -0.96 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":348200000,"capex":{"accession":"0001024305-26-000048","end":"2026-06-30","filed":"2026-08-20","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-26-000048","end":"2026-06-30","filed":"2026-08-20","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5806600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"netIncome":{"value":-590200000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"operatingIncome":{"value":-81500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingAssets":{"value":11907700000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingCurrentLiabilities":{"value":2538300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingCapitalEmployed":{"value":9369400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3542700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingTotalEquity":{"value":3719000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingCash":{"value":257100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingBorrowings":{"value":3959000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K","reportedValue":3500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K","reportedValue":3955500000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":7420900000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","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":10200400000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCurrentLiabilities":{"value":2540500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCapitalEmployed":{"value":7659900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2989700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingTotalEquity":{"value":3162000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCash":{"value":176100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingBorrowings":{"value":3047800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K","reportedValue":14400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K","reportedValue":3033400000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":6033700000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","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":-618000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"incomeTaxExpense":{"value":-20000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"pretaxIncome":{"value":-610200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","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":6727300000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8514650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.996624530706438; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.957173812194277 fcfMargin component 1 (2026-08-20) · fcfMargin component 2 (2026-08-20) · fcfMargin component 3 (2026-08-20)cashConversion component 1 (2026-08-20) · cashConversion component 2 (2026-08-20) · cashConversion component 3 (2026-08-20) roce component 1 (2026-08-20) · roce component 2 (2026-08-20) · roce component 3 (2026-08-20) · roce component 4 (2026-08-20) · roce component 5 (2026-08-20) |
| 2025-06-30 | 4.71 | Unavailable | 2.56 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":277600000,"capex":{"accession":"0001024305-26-000048","end":"2025-06-30","filed":"2026-08-20","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-26-000048","end":"2025-06-30","filed":"2026-08-20","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5892900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"netIncome":{"value":-350200000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"operatingIncome":{"value":241100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingAssets":{"value":12082500000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"openingCurrentLiabilities":{"value":2601800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"openingCapitalEmployed":{"value":9480700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3827100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"openingTotalEquity":{"value":4011700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingCash":{"value":300800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"openingBorrowings":{"value":3844800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K","reportedValue":3841800000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","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":11907700000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCurrentLiabilities":{"value":2538300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCapitalEmployed":{"value":9369400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3542700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingTotalEquity":{"value":3719000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCash":{"value":257100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingBorrowings":{"value":3959000000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K","reportedValue":3500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K","reportedValue":3955500000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":7420900000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","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":-381100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"incomeTaxExpense":{"value":5400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"pretaxIncome":{"value":-344800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","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":9425050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.710753618761561; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.55807661497817 fcfMargin component 1 (2026-08-20) · fcfMargin component 2 (2026-08-20) · fcfMargin component 3 (2026-08-20)cashConversion component 1 (2026-08-20) · cashConversion component 2 (2026-08-20) · cashConversion component 3 (2026-08-20) roce component 1 (2026-08-20) · roce component 2 (2025-08-21) · roce component 3 (2025-08-21) · roce component 4 (2026-08-20) · roce component 5 (2026-08-20) |
| 2024-06-30 | 6.04 | 337.66 | 5.63 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":369400000,"capex":{"accession":"0001024305-26-000048","end":"2024-06-30","filed":"2026-08-20","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-26-000048","end":"2024-06-30","filed":"2026-08-20","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6118000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"netIncome":{"value":109400000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"operatingIncome":{"value":546700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingAssets":{"value":12661600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingCurrentLiabilities":{"value":2736800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingCapitalEmployed":{"value":9924800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3811100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingTotalEquity":{"value":3997400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"openingCash":{"value":246900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingBorrowings":{"value":4236100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":57900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":4178200000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","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":12082500000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"closingCurrentLiabilities":{"value":2601800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"closingCapitalEmployed":{"value":9480700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3827100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"closingTotalEquity":{"value":4011700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCash":{"value":300800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"closingBorrowings":{"value":3844800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K","reportedValue":3841800000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","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":76200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"incomeTaxExpense":{"value":95100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"pretaxIncome":{"value":204500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"effectiveTaxRate":{"value":0.4650366748166259,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":292464449.87775064,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9702750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":292464449.87775064,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":546700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"effectiveTaxRate":{"value":0.4650366748166259,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":95100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"pretaxIncome":{"value":204500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"averageInvestedCapital":{"value":7771150000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":7986600000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":4236100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":57900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":4178200000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3997400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingCash":{"value":246900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingInvestedCapital":{"value":7555700000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":3844800000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":3000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":3841800000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":4011700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingCash":{"value":300800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"}}}}; fcfMargin: 6.03792088917947; cashConversion: 337.6599634369287; roce: 5.6344850686661 fcfMargin component 1 (2026-08-20) · fcfMargin component 2 (2026-08-20) · fcfMargin component 3 (2026-08-20)cashConversion component 1 (2026-08-20) · cashConversion component 2 (2026-08-20) · cashConversion component 3 (2026-08-20) roce component 1 (2026-08-20) · roce component 2 (2024-08-20) · roce component 3 (2024-08-20) · roce component 4 (2025-08-21) · roce component 5 (2025-08-21) |
| 2023-06-30 | 7.25 | 77.01 | 5.58 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":402900000,"capex":{"accession":"0001024305-25-000030","end":"2023-06-30","filed":"2025-08-21","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-25-000030","end":"2023-06-30","filed":"2025-08-21","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5554100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"netIncome":{"value":523200000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"operatingIncome":{"value":543700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"openingAssets":{"value":12116100000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingCurrentLiabilities":{"value":2565600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingCapitalEmployed":{"value":9550500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3154500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingTotalEquity":{"value":3345800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"openingCash":{"value":233300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingBorrowings":{"value":4432100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":4409100000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","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":12661600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingCurrentLiabilities":{"value":2736800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingCapitalEmployed":{"value":9924800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3811100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingTotalEquity":{"value":3997400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-20","accession":"0001024305-26-000048","form":"10-K"},"closingCash":{"value":246900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingBorrowings":{"value":4236100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":57900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K","reportedValue":4178200000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","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":495000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"incomeTaxExpense":{"value":181600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"pretaxIncome":{"value":704800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"effectiveTaxRate":{"value":0.2576617480136209,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":403609307.6049943,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9737650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":403609307.6049943,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":543700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"effectiveTaxRate":{"value":0.2576617480136209,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":181600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"pretaxIncome":{"value":704800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"averageInvestedCapital":{"value":7765600000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":7544600000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":4432100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":4409100000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3345800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingCash":{"value":233300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingInvestedCapital":{"value":7986600000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":4236100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":57900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":4178200000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":3997400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingCash":{"value":246900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"}}}}; fcfMargin: 7.25410057435048; cashConversion: 77.00688073394495; roce: 5.583482667789457 fcfMargin component 1 (2025-08-21) · fcfMargin component 2 (2025-08-21) · fcfMargin component 3 (2025-08-21)cashConversion component 1 (2025-08-21) · cashConversion component 2 (2025-08-21) · cashConversion component 3 (2025-08-21) roce component 1 (2025-08-21) · roce component 2 (2023-08-22) · roce component 3 (2023-08-22) · roce component 4 (2024-08-20) · roce component 5 (2024-08-20) |
| 2022-06-30 | 10.42 | 206.39 | 2.31 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":552500000,"capex":{"accession":"0001024305-24-000035","end":"2022-06-30","filed":"2024-08-20","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-24-000035","end":"2022-06-30","filed":"2024-08-20","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5304400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"netIncome":{"value":267700000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"operatingIncome":{"value":240900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingAssets":{"value":13691400000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"openingCurrentLiabilities":{"value":2415400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"openingCapitalEmployed":{"value":11276000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2860700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"openingTotalEquity":{"value":3062200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"openingCash":{"value":253500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"openingBorrowings":{"value":5425200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K","reportedValue":24200000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K","reportedValue":5401000000}],"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":1500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","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":12116100000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingCurrentLiabilities":{"value":2565600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingCapitalEmployed":{"value":9550500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3154500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingTotalEquity":{"value":3345800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-21","accession":"0001024305-25-000030","form":"10-K"},"closingCash":{"value":233300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingBorrowings":{"value":4432100000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":23000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K","reportedValue":4409100000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","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":61200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"incomeTaxExpense":{"value":164800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"pretaxIncome":{"value":426800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":10413250000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.415881155267325; cashConversion: 206.38774747852074; roce: 2.3133987948046957 fcfMargin component 1 (2024-08-20) · fcfMargin component 2 (2024-08-20) · fcfMargin component 3 (2024-08-20)cashConversion component 1 (2024-08-20) · cashConversion component 2 (2024-08-20) · cashConversion component 3 (2024-08-20) roce component 1 (2024-08-20) · roce component 2 (2022-08-25) · roce component 3 (2022-08-25) · roce component 4 (2023-08-22) · roce component 5 (2023-08-22) |
| 2021-06-30 | 3.13 | Unavailable | -0.40 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":144800000,"capex":{"accession":"0001024305-23-000060","end":"2021-06-30","filed":"2023-08-22","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-23-000060","end":"2021-06-30","filed":"2023-08-22","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4629900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"netIncome":{"value":-205100000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"operatingIncome":{"value":-48600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingAssets":{"value":16728800000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"openingCurrentLiabilities":{"value":3585700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"openingCapitalEmployed":{"value":13143100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3004600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"openingTotalEquity":{"value":3228800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"openingCash":{"value":308300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"openingBorrowings":{"value":8080400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K","reportedValue":188300000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K","reportedValue":7892100000}],"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":1500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","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":13691400000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"closingCurrentLiabilities":{"value":2415400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"closingCapitalEmployed":{"value":11276000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2860700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"closingTotalEquity":{"value":3062200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-20","accession":"0001024305-24-000035","form":"10-K"},"closingCash":{"value":253500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"closingBorrowings":{"value":5425200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K","reportedValue":24200000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K","reportedValue":5401000000}],"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":1500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","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":-303600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"incomeTaxExpense":{"value":-172000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"pretaxIncome":{"value":-239800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","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":12209550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.1274973541545172; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.3980490681474747 fcfMargin component 1 (2023-08-22) · fcfMargin component 2 (2023-08-22) · fcfMargin component 3 (2023-08-22)cashConversion component 1 (2023-08-22) · cashConversion component 2 (2023-08-22) · cashConversion component 3 (2023-08-22) roce component 1 (2023-08-22) · roce component 2 (2021-08-26) · roce component 3 (2021-08-26) · roce component 4 (2022-08-25) · roce component 5 (2022-08-25) |
| 2020-06-30 | -6.75 | Unavailable | -9.03 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-318300000,"capex":{"accession":"0001024305-22-000053","end":"2020-06-30","filed":"2022-08-25","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-22-000053","end":"2020-06-30","filed":"2022-08-25","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4717800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"netIncome":{"value":-1002700000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"operatingIncome":{"value":-1236500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"openingAssets":{"value":17710000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"openingCurrentLiabilities":{"value":3475200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"openingCapitalEmployed":{"value":14234800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4586900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"openingTotalEquity":{"value":4593400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"openingCash":{"value":340400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"openingBorrowings":{"value":7663700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K","reportedValue":193800000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K","reportedValue":7469900000}],"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":9400000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","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":16728800000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"closingCurrentLiabilities":{"value":3585700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"closingCapitalEmployed":{"value":13143100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3004600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"closingTotalEquity":{"value":3228800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-22","accession":"0001024305-23-000060","form":"10-K"},"closingCash":{"value":308300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"closingBorrowings":{"value":8080400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K","reportedValue":188300000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K","reportedValue":7892100000}],"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":1500000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","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":-1013200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"incomeTaxExpense":{"value":-377700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"pretaxIncome":{"value":-1467600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","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":13688950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.746788757471703; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -9.032833051475825 fcfMargin component 1 (2022-08-25) · fcfMargin component 2 (2022-08-25) · fcfMargin component 3 (2022-08-25)cashConversion component 1 (2022-08-25) · cashConversion component 2 (2022-08-25) · cashConversion component 3 (2022-08-25) roce component 1 (2022-08-25) · roce component 2 (2020-08-27) · roce component 3 (2020-08-27) · roce component 4 (2021-08-26) · roce component 5 (2021-08-26) |
| 2019-06-30 | 3.39 | Unavailable | -22.48 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":213000000,"capex":{"accession":"0001024305-21-000063","end":"2019-06-30","filed":"2021-08-26","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-21-000063","end":"2019-06-30","filed":"2021-08-26","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6287900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"netIncome":{"value":-3769600000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"operatingIncome":{"value":-3688400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"openingAssets":{"value":22630200000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"openingCurrentLiabilities":{"value":4044000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"openingCapitalEmployed":{"value":18586200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8849700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"openingTotalEquity":{"value":8855200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"openingCash":{"value":331600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"openingBorrowings":{"value":7524300000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K","reportedValue":218900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K","reportedValue":7305400000}],"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":5000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","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":17710000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"closingCurrentLiabilities":{"value":3475200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"closingCapitalEmployed":{"value":14234800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4586900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"closingTotalEquity":{"value":4593400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-25","accession":"0001024305-22-000053","form":"10-K"},"closingCash":{"value":340400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"closingBorrowings":{"value":7663700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K","reportedValue":193800000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K","reportedValue":7469900000}],"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":9400000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","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":-3784200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"incomeTaxExpense":{"value":-54800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"pretaxIncome":{"value":-3945400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","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":16410500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.3874584519473907; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.47585387404406 fcfMargin component 1 (2021-08-26) · fcfMargin component 2 (2021-08-26) · fcfMargin component 3 (2021-08-26)cashConversion component 1 (2021-08-26) · cashConversion component 2 (2021-08-26) · cashConversion component 3 (2021-08-26) roce component 1 (2021-08-26) · roce component 2 (2019-08-28) · roce component 3 (2019-08-28) · roce component 4 (2020-08-27) · roce component 5 (2020-08-27) |
| 2018-06-30 | -0.48 | Unavailable | -0.83 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-32700000,"capex":{"accession":"0001024305-20-000084","end":"2018-06-30","filed":"2020-08-27","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-20-000084","end":"2018-06-30","filed":"2020-08-27","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6841800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"netIncome":{"value":-127800000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"operatingIncome":{"value":-155500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"openingAssets":{"value":22548200000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"openingCurrentLiabilities":{"value":3803600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"openingCapitalEmployed":{"value":18744600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":9314700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"openingTotalEquity":{"value":9317700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"openingCash":{"value":535400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"openingBorrowings":{"value":7137400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K","reportedValue":209100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K","reportedValue":6928300000}],"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":4200000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","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":22630200000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"closingCurrentLiabilities":{"value":4044000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"closingCapitalEmployed":{"value":18586200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8849700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"closingTotalEquity":{"value":8855200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-26","accession":"0001024305-21-000063","form":"10-K"},"closingCash":{"value":331600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"closingBorrowings":{"value":7524300000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K","reportedValue":218900000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K","reportedValue":7305400000}],"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":5000000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","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":-168800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"incomeTaxExpense":{"value":-32200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"pretaxIncome":{"value":-394500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","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":18665400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.47794440059633425; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.8330922455452335 fcfMargin component 1 (2020-08-27) · fcfMargin component 2 (2020-08-27) · fcfMargin component 3 (2020-08-27)cashConversion component 1 (2020-08-27) · cashConversion component 2 (2020-08-27) · cashConversion component 3 (2020-08-27) roce component 1 (2020-08-27) · roce component 2 (2018-08-21) · roce component 3 (2018-08-21) · roce component 4 (2019-08-28) · roce component 5 (2019-08-28) |
| 2017-06-30 | 4.25 | Unavailable | -3.52 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":325200000,"capex":{"accession":"0001024305-19-000097","end":"2017-06-30","filed":"2019-08-28","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-19-000097","end":"2017-06-30","filed":"2019-08-28","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7650300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"netIncome":{"value":-398500000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"operatingIncome":{"value":-420900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"openingAssets":{"value":7035600000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"openingCurrentLiabilities":{"value":1855200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"openingCapitalEmployed":{"value":5180400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":360200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"openingTotalEquity":{"value":367100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"openingCash":{"value":372400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"openingBorrowings":{"value":4098200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K","reportedValue":161800000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K","reportedValue":3936400000}],"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":1700000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","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":22548200000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"closingCurrentLiabilities":{"value":3803600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"closingCapitalEmployed":{"value":18744600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":9314700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"closingTotalEquity":{"value":9317700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-27","accession":"0001024305-20-000084","form":"10-K"},"closingCash":{"value":535400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"closingBorrowings":{"value":7137400000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K","reportedValue":209100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K","reportedValue":6928300000}],"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":4200000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","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":-422200000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-259500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"pretaxIncome":{"value":-658000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","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":11962500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.250813693580644; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.5184952978056425 fcfMargin component 1 (2019-08-28) · fcfMargin component 2 (2019-08-28) · fcfMargin component 3 (2019-08-28)cashConversion component 1 (2019-08-28) · cashConversion component 2 (2019-08-28) · cashConversion component 3 (2019-08-28) roce component 1 (2019-08-28) · roce component 2 (2017-08-23) · roce component 3 (2017-08-23) · roce component 4 (2018-08-21) · roce component 5 (2018-08-21) |
| 2016-06-30 | Unavailable | 196.04 | 5.26 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":351300000,"capex":{"accession":"0001024305-18-000026","end":"2016-06-30","filed":"2018-08-21","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-18-000026","end":"2016-06-30","filed":"2018-08-21","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":179200000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"operatingIncome":{"value":254200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"openingAssets":{"value":6018900000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingCurrentLiabilities":{"value":1526200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingCapitalEmployed":{"value":4492700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":969800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingTotalEquity":{"value":984700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"openingCash":{"value":341300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingBorrowings":{"value":2634700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K","reportedValue":28800000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K","reportedValue":2605900000}],"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":1900000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","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":7035600000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"closingCurrentLiabilities":{"value":1855200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"closingCapitalEmployed":{"value":5180400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":360200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"closingTotalEquity":{"value":367100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-28","accession":"0001024305-19-000097","form":"10-K"},"closingCash":{"value":372400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"closingBorrowings":{"value":4098200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K","reportedValue":161800000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K","reportedValue":3936400000}],"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":1700000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","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":156900000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-40400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"pretaxIncome":{"value":138800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4836550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 196.03794642857142; roce: 5.255812510984069 fcfMargin component 1 (2018-08-21) · fcfMargin component 2 (2018-08-21)cashConversion component 1 (2018-08-21) · cashConversion component 2 (2018-08-21) · cashConversion component 3 (2018-08-21) roce component 1 (2018-08-21) · roce component 2 (2016-08-18) · roce component 3 (2016-08-18) · roce component 4 (2017-08-23) · roce component 5 (2017-08-23) |
| 2015-06-30 | Unavailable | 137.01 | 8.33 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":355400000,"capex":{"accession":"0001024305-17-000071","end":"2015-06-30","filed":"2017-08-23","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-17-000071","end":"2015-06-30","filed":"2017-08-23","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":259400000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"operatingIncome":{"value":395100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"openingAssets":{"value":6592500000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"openingCurrentLiabilities":{"value":1597300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"openingCapitalEmployed":{"value":4995200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":843800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"openingTotalEquity":{"value":854400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"openingCash":{"value":1238000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingBorrowings":{"value":3293500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K","reportedValue":33400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K","reportedValue":3260100000}],"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":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"openingCommonEquity":{"value":843800000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6018900000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingCurrentLiabilities":{"value":1526200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingCapitalEmployed":{"value":4492700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":969800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingTotalEquity":{"value":984700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-21","accession":"0001024305-18-000026","form":"10-K"},"closingCash":{"value":341300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingBorrowings":{"value":2634700000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K","reportedValue":28800000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K","reportedValue":2605900000}],"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":1900000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","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":232500000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-26100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"pretaxIncome":{"value":233300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","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":4743950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 137.00848111025442; roce: 8.328502619125413 fcfMargin component 1 (2017-08-23) · fcfMargin component 2 (2017-08-23)cashConversion component 1 (2017-08-23) · cashConversion component 2 (2017-08-23) · cashConversion component 3 (2017-08-23) roce component 1 (2017-08-23) · roce component 2 (2015-08-17) · roce component 3 (2015-08-17) · roce component 4 (2016-08-18) · roce component 5 (2016-08-18) |
| 2014-06-30 | Unavailable | Unavailable | 0.51 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":335000000,"capex":{"accession":"0001024305-16-000181","end":"2014-06-30","filed":"2016-08-18","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-16-000181","end":"2014-06-30","filed":"2016-08-18","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-64200000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"operatingIncome":{"value":25700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingAssets":{"value":6470000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"openingCurrentLiabilities":{"value":1463200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"openingCapitalEmployed":{"value":5006800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1494000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"openingTotalEquity":{"value":1509700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingCash":{"value":920400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"openingBorrowings":{"value":2630200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K","reportedValue":40100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K","reportedValue":2590100000}],"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":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"openingCommonEquity":{"value":1494000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":6592500000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"closingCurrentLiabilities":{"value":1597300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"closingCapitalEmployed":{"value":4995200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":843800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"closingTotalEquity":{"value":854400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-23","accession":"0001024305-17-000071","form":"10-K"},"closingCash":{"value":1238000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingBorrowings":{"value":3293500000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K","reportedValue":33400000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K","reportedValue":3260100000}],"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":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"closingCommonEquity":{"value":843800000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-97400000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"pretaxIncome":{"value":-44100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","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":5001000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1168900000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.5138972205558888 fcfMargin component 1 (2016-08-18) · fcfMargin component 2 (2016-08-18)cashConversion component 1 (2016-08-18) · cashConversion component 2 (2016-08-18) · cashConversion component 3 (2016-08-18) roce component 1 (2016-08-18) · roce component 2 (2014-08-28) · roce component 3 (2014-08-28) · roce component 4 (2015-08-17) · roce component 5 (2015-08-17) |
| 2013-06-30 | Unavailable | 133.73 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":270000000,"capex":{"accession":"0001024305-15-000058","end":"2013-06-30","filed":"2015-08-17","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-15-000058","end":"2013-06-30","filed":"2015-08-17","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":201900000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"operatingIncome":{"value":394400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","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 2012-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":609400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","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":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":6470000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"closingCurrentLiabilities":{"value":1463200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"closingCapitalEmployed":{"value":5006800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1494000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"closingTotalEquity":{"value":1509700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingCash":{"value":920400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-18","accession":"0001024305-16-000181","form":"10-K"},"closingBorrowings":{"value":2630200000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K","reportedValue":40100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K","reportedValue":2590100000}],"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":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"closingCommonEquity":{"value":1494000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":168000000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":116800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"pretaxIncome":{"value":318700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","form":"10-K"},"effectiveTaxRate":{"value":0.3664888609978036,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":249856793.22246623,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 133.72956909361068; 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 2012-06-30 fcfMargin component 1 (2015-08-17) · fcfMargin component 2 (2015-08-17)cashConversion component 1 (2015-08-17) · cashConversion component 2 (2015-08-17) · cashConversion component 3 (2015-08-17) roce component 1 (2015-08-17) · roce component 2 (2014-08-28) · roce component 3 (2014-08-28) |
| 2012-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":411900000,"capex":{"accession":"0001024305-14-000029","end":"2012-06-30","filed":"2014-08-28","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001024305-14-000029","end":"2012-06-30","filed":"2014-08-28","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-293300000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"operatingIncome":{"value":-209500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","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 2011-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":510800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","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":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 2012-06-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":609400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-17","accession":"0001024305-15-000058","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":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":-324400000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-37800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","form":"10-K"},"pretaxIncome":{"value":-331100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-28","accession":"0001024305-14-000029","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30 fcfMargin component 1 (2014-08-28) · fcfMargin component 2 (2014-08-28)cashConversion component 1 (2014-08-28) · cashConversion component 2 (2014-08-28) · cashConversion component 3 (2014-08-28) roce component 1 (2014-08-28) |
Annual operating facts
Complete annual history, independent of chart loading and range. Operating margin is operating profit as a percentage of revenue; net margin is consolidated net profit as a percentage of revenue. Negative margins show losses. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue (USD) | Operating margin (%) | Net margin (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2026-06-30 | 5,806,600,000.00 | -1.40 | -10.16 | Inputs & filingsrevenue: 5806600000; operatingIncome: -81500000; netIncome: -590200000 revenue (2026-08-20)operatingIncome (2026-08-20) netIncome (2026-08-20) |
| 2025-06-30 | 5,892,900,000.00 | 4.09 | -5.94 | Inputs & filingsrevenue: 5892900000; operatingIncome: 241100000; netIncome: -350200000 revenue (2026-08-20)operatingIncome (2026-08-20) netIncome (2026-08-20) |
| 2024-06-30 | 6,118,000,000.00 | 8.94 | 1.79 | Inputs & filingsrevenue: 6118000000; operatingIncome: 546700000; netIncome: 109400000 revenue (2026-08-20)operatingIncome (2026-08-20) netIncome (2026-08-20) |
| 2023-06-30 | 5,554,100,000.00 | 9.79 | 9.42 | Inputs & filingsrevenue: 5554100000; operatingIncome: 543700000; netIncome: 523200000 revenue (2025-08-21)operatingIncome (2025-08-21) netIncome (2025-08-21) |
| 2022-06-30 | 5,304,400,000.00 | 4.54 | 5.05 | Inputs & filingsrevenue: 5304400000; operatingIncome: 240900000; netIncome: 267700000 revenue (2024-08-20)operatingIncome (2024-08-20) netIncome (2024-08-20) |
| 2021-06-30 | 4,629,900,000.00 | -1.05 | -4.43 | Inputs & filingsrevenue: 4629900000; operatingIncome: -48600000; netIncome: -205100000 revenue (2023-08-22)operatingIncome (2023-08-22) netIncome (2023-08-22) |
| 2020-06-30 | 4,717,800,000.00 | -26.21 | -21.25 | Inputs & filingsrevenue: 4717800000; operatingIncome: -1236500000; netIncome: -1002700000 revenue (2022-08-25)operatingIncome (2022-08-25) netIncome (2022-08-25) |
| 2019-06-30 | 6,287,900,000.00 | -58.66 | -59.95 | Inputs & filingsrevenue: 6287900000; operatingIncome: -3688400000; netIncome: -3769600000 revenue (2021-08-26)operatingIncome (2021-08-26) netIncome (2021-08-26) |
| 2018-06-30 | 6,841,800,000.00 | -2.27 | -1.87 | Inputs & filingsrevenue: 6841800000; operatingIncome: -155500000; netIncome: -127800000 revenue (2020-08-27)operatingIncome (2020-08-27) netIncome (2020-08-27) |
| 2017-06-30 | 7,650,300,000.00 | -5.50 | -5.21 | Inputs & filingsrevenue: 7650300000; operatingIncome: -420900000; netIncome: -398500000 revenue (2019-08-28)operatingIncome (2019-08-28) netIncome (2019-08-28) |
| 2016-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 254200000; netIncome: 179200000 operatingIncome (2018-08-21)netIncome (2018-08-21) |
| 2015-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 395100000; netIncome: 259400000 operatingIncome (2017-08-23)netIncome (2017-08-23) |
| 2014-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 25700000; netIncome: -64200000 operatingIncome (2016-08-18)netIncome (2016-08-18) |
| 2013-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 394400000; netIncome: 201900000 operatingIncome (2015-08-17)netIncome (2015-08-17) |
| 2012-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: -209500000; netIncome: -293300000 operatingIncome (2014-08-28)netIncome (2014-08-28) |
COTY INC. (COTY) P/E ratio history
The interactive P/E chart contains all 696 stored weekly price points (2013-06-14–2026-10-08); 313 have an eligible basic or diluted ratio. Annual EPS is carried forward from its fiscal end. Use the P/E range bar or any other chart range bar to change all five chart windows.
Fiscal-year-end snapshots
6 eligible fiscal-year-end observations span 2013-06-30–2024-06-30. Latest eligible diluted P/E: 111.33×; basic P/E: 111.33×, for fiscal end 2024-06-30, using the close on 2024-06-28.
Annual P/E = eligible fiscal-year-end close ÷ reported annual EPS. This is retrospective annual P/E, not TTM or forward P/E. Why we use annual data. Missing or non-positive EPS and missing eligible prices produce unavailable ratios.
Explore the P/E chart and optional reference lines · How P/E history is calculated.
Complete annual P/E history (15 fiscal periods)
| Fiscal end | Price date | Close | Price basis | Basic P/E | Diluted P/E | EPS filings |
|---|---|---|---|---|---|---|
| 2026-06-30 | 2026-06-26 | 1.92 | Adjusted close | Unavailable | Unavailable | Basic EPS (2026-08-20) Diluted EPS (2026-08-20) |
| 2025-06-30 | 2025-06-27 | 4.61 | Adjusted close | Unavailable | Unavailable | Basic EPS (2026-08-20) Diluted EPS (2026-08-20) |
| 2024-06-30 | 2024-06-28 | 10.02 | Adjusted close | 111.33 | 111.33 | Basic EPS (2026-08-20) Diluted EPS (2026-08-20) |
| 2023-06-30 | 2023-06-30 | 12.29 | Adjusted close | 21.19 | 21.56 | Basic EPS (2025-08-21) Diluted EPS (2025-08-21) |
| 2022-06-30 | 2022-06-24 | 8.05 | Adjusted close | 100.63 | 100.63 | Basic EPS (2024-08-20) Diluted EPS (2024-08-20) |
| 2021-06-30 | 2021-06-25 | 9.44 | Adjusted close | Unavailable | Unavailable | Basic EPS (2023-08-22) Diluted EPS (2023-08-22) |
| 2020-06-30 | 2020-06-26 | 4.18 | Adjusted close | Unavailable | Unavailable | Basic EPS (2022-08-25) Diluted EPS (2022-08-25) |
| 2019-06-30 | 2019-06-28 | 12.96 | Adjusted close | Unavailable | Unavailable | Basic EPS (2021-08-26) Diluted EPS (2021-08-26) |
| 2018-06-30 | 2018-06-29 | 13.05 | Adjusted close | Unavailable | Unavailable | Basic EPS (2020-08-27) Diluted EPS (2020-08-27) |
| 2017-06-30 | 2017-06-30 | 16.87 | Adjusted close | Unavailable | Unavailable | Basic EPS (2019-08-28) Diluted EPS (2019-08-28) |
| 2016-06-30 | 2016-06-24 | 22.13 | Adjusted close | 49.17 | 50.29 | Basic EPS (2018-08-21) Diluted EPS (2018-08-21) |
| 2015-06-30 | 2015-06-26 | 28.04 | Adjusted close | 42.48 | 43.81 | Basic EPS (2017-08-23) Diluted EPS (2017-08-23) |
| 2014-06-30 | 2014-06-27 | 14.38 | Adjusted close | Unavailable | Unavailable | Basic EPS (2016-08-18) Diluted EPS (2016-08-18) |
| 2013-06-30 | 2013-06-28 | 14.67 | Adjusted close | 33.34 | 34.93 | Basic EPS (2015-08-17) Diluted EPS (2015-08-17) |
| 2012-06-30 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Basic EPS (2014-08-28) Diluted EPS (2014-08-28) |
Did this research save you time?
I build and maintain Stock Value Lens independently. If you found it useful, a coffee helps me maintain the tools and improve data updates.