BRINKER INTERNATIONAL, INC (EAT)

revenue: 5807400000; averageDilutedShares: 44800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42200000

revenue: 5384200000; averageDilutedShares: 46100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44500000

revenue: 4415100000; averageDilutedShares: 45700000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 45000000

revenue: 4133200000; averageDilutedShares: 45000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44600000

revenue: 3804100000; averageDilutedShares: 45600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43800000

revenue: 3337800000; averageDilutedShares: 46600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 45900000

revenue: 3078500000; averageDilutedShares: 38900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 45000000

revenue: 3217900000; averageDilutedShares: 39100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37500000

revenue: 3135400000; averageDilutedShares: 46300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40800000

revenue: 3150800000; averageDilutedShares: 51200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48440721

revenue: 3257489000; averageDilutedShares: 58684000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55420656

revenue: 3002278000; averageDilutedShares: 64404000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60585608

revenue: 2909495000; averageDilutedShares: 68152000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 64558909

revenue: 2849718000; averageDilutedShares: 74158000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 67444099

revenue: 2820722000; averageDilutedShares: 80664000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 74342115

revenue: 2761386000; averageDilutedShares: 92320000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 82938493

revenue: 2858498000; averageDilutedShares: 103044000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 101571588

revenue: 3276362000; averageDilutedShares: 102713000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":557500000,"capex":{"accession":"0000703351-26-000029","end":"2026-06-24","filed":"2026-08-19","form":"10-K","start":"2025-06-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-26-000029","end":"2026-06-24","filed":"2026-08-19","form":"10-K","start":"2025-06-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5807400000,"tag":"Revenues","unit":"USD","start":"2025-06-26","end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"netIncome":{"value":487000000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-26","end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"operatingIncome":{"value":619900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-26","end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingAssets":{"value":2678600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingCurrentLiabilities":{"value":675600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingCapitalEmployed":{"value":2003000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":370900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":18900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","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 2025-06-25"},"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":2815000000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingCurrentLiabilities":{"value":676700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingCapitalEmployed":{"value":2138300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":443700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":110000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-24"},"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":487000000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-26","end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":93900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-26","end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"pretaxIncome":{"value":580900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-26","end":"2026-06-24","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"effectiveTaxRate":{"value":0.16164572215527628,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":519695816.83594424,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2070650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.599820918138926; cashConversion: 114.47638603696097; roce: 29.937459251925723

Calculation inputs: {"original":{"fcfTotal":{"value":413700000,"capex":{"accession":"0000703351-26-000029","end":"2025-06-25","filed":"2026-08-19","form":"10-K","start":"2024-06-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-26-000029","end":"2025-06-25","filed":"2026-08-19","form":"10-K","start":"2024-06-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5384200000,"tag":"Revenues","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"netIncome":{"value":383100000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"operatingIncome":{"value":512000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingAssets":{"value":2593100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingCurrentLiabilities":{"value":622300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-26","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-26"},"openingParentEquity":{"value":39400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":64600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-26","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-26"},"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":2678600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingCurrentLiabilities":{"value":675600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingCapitalEmployed":{"value":2003000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":370900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":18900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-25"},"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":383100000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":76900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"pretaxIncome":{"value":460000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"effectiveTaxRate":{"value":0.16717391304347826,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":426406956.5217391,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":512000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-27","end":"2025-06-25","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"averageCapitalEmployed":{"value":1986900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1970800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2593100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-26","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"openingCurrentLiabilities":{"value":622300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-26","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"closingCapitalEmployed":{"value":2003000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2678600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-25","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"closingCurrentLiabilities":{"value":675600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-25","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"}}}}; fcfMargin: 7.683592734296646; cashConversion: 107.98747063429914; roce: 25.768785545321858

Calculation inputs: {"original":{"fcfTotal":{"value":223000000,"capex":{"accession":"0000703351-26-000029","end":"2024-06-26","filed":"2026-08-19","form":"10-K","start":"2023-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-26-000029","end":"2024-06-26","filed":"2026-08-19","form":"10-K","start":"2023-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4415100000,"tag":"Revenues","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"netIncome":{"value":155300000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"operatingIncome":{"value":229600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingAssets":{"value":2487000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"openingCurrentLiabilities":{"value":535900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-28","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-06-28"},"openingParentEquity":{"value":-144300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-28","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":15100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-28","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2593100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingCurrentLiabilities":{"value":622300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-26","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-26"},"closingParentEquity":{"value":39400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":64600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-26","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-26"},"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":155300000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"pretaxIncome":{"value":164900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"effectiveTaxRate":{"value":0.05821710127349909,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":216233353.5476046,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":229600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-29","end":"2024-06-26","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"averageCapitalEmployed":{"value":1960950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1951100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2487000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-28","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"openingCurrentLiabilities":{"value":535900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-28","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"closingCapitalEmployed":{"value":1970800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2593100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-26","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"closingCurrentLiabilities":{"value":622300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-26","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"}}}}; fcfMargin: 5.0508482254082585; cashConversion: 143.59304571796523; roce: 11.708610622402407

Calculation inputs: {"original":{"fcfTotal":{"value":71400000,"capex":{"accession":"0000703351-25-000035","end":"2023-06-28","filed":"2025-08-15","form":"10-K","start":"2022-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-25-000035","end":"2023-06-28","filed":"2025-08-15","form":"10-K","start":"2022-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4133200000,"tag":"Revenues","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"netIncome":{"value":102600000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"operatingIncome":{"value":144400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"openingAssets":{"value":2484400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"openingCurrentLiabilities":{"value":558000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"openingCapitalEmployed":{"value":1926400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-268100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-29","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":13500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2487000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"closingCurrentLiabilities":{"value":535900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-28","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-06-28"},"closingParentEquity":{"value":-144300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-28","filed":"2026-08-19","accession":"0000703351-26-000029","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":15100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-28","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":102600000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-11800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"pretaxIncome":{"value":90800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2025-08-15","accession":"0000703351-25-000035","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":144400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-30","end":"2023-06-28","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"averageCapitalEmployed":{"value":1938750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1926400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2484400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"openingCurrentLiabilities":{"value":558000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"closingCapitalEmployed":{"value":1951100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2487000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-28","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"closingCurrentLiabilities":{"value":535900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-28","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"}}}}; fcfMargin: 1.7274750798412852; cashConversion: 69.5906432748538; roce: 7.448098001289491

Calculation inputs: {"original":{"fcfTotal":{"value":101900000,"capex":{"accession":"0000703351-24-000030","end":"2022-06-29","filed":"2024-08-21","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-24-000030","end":"2022-06-29","filed":"2024-08-21","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3804100000,"tag":"Revenues","unit":"USD","start":"2021-07-01","end":"2022-06-29","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"netIncome":{"value":117600000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-29","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"operatingIncome":{"value":159500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-29","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"openingAssets":{"value":2274900000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"openingCurrentLiabilities":{"value":571600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"openingCapitalEmployed":{"value":1703300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-303300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":23900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"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":2484400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"closingCurrentLiabilities":{"value":558000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"closingCapitalEmployed":{"value":1926400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-268100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-29","filed":"2025-08-15","accession":"0000703351-25-000035","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":13500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-29","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":117600000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-29","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-29","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"pretaxIncome":{"value":115200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-29","filed":"2024-08-21","accession":"0000703351-24-000030","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":1814850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.678688783155017; cashConversion: 86.64965986394559; roce: 8.788605118880348

Calculation inputs: {"original":{"fcfTotal":{"value":275700000,"capex":{"accession":"0000703351-23-000043","end":"2021-06-30","filed":"2023-08-23","form":"10-K","start":"2020-06-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-23-000043","end":"2021-06-30","filed":"2023-08-23","form":"10-K","start":"2020-06-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3337800000,"tag":"Revenues","unit":"USD","start":"2020-06-25","end":"2021-06-30","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"netIncome":{"value":131600000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-25","end":"2021-06-30","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"operatingIncome":{"value":199300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-25","end":"2021-06-30","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"openingAssets":{"value":2356000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-24","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingCurrentLiabilities":{"value":497900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-24","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingCapitalEmployed":{"value":1858100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-479100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-24","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":43900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-24","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-24"},"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":2274900000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"closingCurrentLiabilities":{"value":571600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"closingCapitalEmployed":{"value":1703300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-303300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-21","accession":"0000703351-24-000030","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":23900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"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":131600000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-25","end":"2021-06-30","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-25","end":"2021-06-30","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"pretaxIncome":{"value":145200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-25","end":"2021-06-30","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"effectiveTaxRate":{"value":0.09366391184573003,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":180632782.369146,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1780700000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.259931691533346; cashConversion: 209.4984802431611; roce: 11.192227775593867

Calculation inputs: {"original":{"fcfTotal":{"value":140500000,"capex":{"accession":"0000703351-22-000036","end":"2020-06-24","filed":"2022-08-26","form":"10-K","start":"2019-06-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-22-000036","end":"2020-06-24","filed":"2022-08-26","form":"10-K","start":"2019-06-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3078500000,"tag":"Revenues","unit":"USD","start":"2019-06-27","end":"2020-06-24","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"netIncome":{"value":24400000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-27","end":"2020-06-24","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"operatingIncome":{"value":62600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-27","end":"2020-06-24","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"openingAssets":{"value":1258300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-26","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"openingCurrentLiabilities":{"value":421600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-26","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"openingCapitalEmployed":{"value":836700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-778200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-26","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":13400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-26"},"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":2356000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-24","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"closingCurrentLiabilities":{"value":497900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-24","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"closingCapitalEmployed":{"value":1858100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-479100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-24","filed":"2023-08-23","accession":"0000703351-23-000043","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":43900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-24","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-24"},"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":24400000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-27","end":"2020-06-24","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-19500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-27","end":"2020-06-24","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"pretaxIncome":{"value":4900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-27","end":"2020-06-24","filed":"2022-08-26","accession":"0000703351-22-000036","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":1347400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.563910995614748; cashConversion: 575.8196721311475; roce: 4.64598485972985

Calculation inputs: {"original":{"fcfTotal":{"value":45100000,"capex":{"accession":"0000703351-21-000031","end":"2019-06-26","filed":"2021-08-26","form":"10-K","start":"2018-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-21-000031","end":"2019-06-26","filed":"2021-08-26","form":"10-K","start":"2018-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3217900000,"tag":"Revenues","unit":"USD","start":"2018-06-28","end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"netIncome":{"value":154900000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-06-28","end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"operatingIncome":{"value":230700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-06-28","end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingAssets":{"value":1347300000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-27","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"openingCurrentLiabilities":{"value":434300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-27","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"openingCapitalEmployed":{"value":913000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-718300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-27","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":10900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-27","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1258300000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-26","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"closingCurrentLiabilities":{"value":421600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-26","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"closingCapitalEmployed":{"value":836700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-778200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-26","filed":"2022-08-26","accession":"0000703351-22-000036","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":13400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-26"},"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":154900000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-06-28","end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-06-28","end":"2019-06-26","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":874850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.4015351626837378; cashConversion: 29.115558424790187; roce: 26.37023489741098

Calculation inputs: {"original":{"fcfTotal":{"value":183200000,"capex":{"accession":"0000703351-20-000059","end":"2018-06-27","filed":"2020-08-24","form":"10-K","start":"2017-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-20-000059","end":"2018-06-27","filed":"2020-08-24","form":"10-K","start":"2017-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3135400000,"tag":"Revenues","unit":"USD","start":"2017-06-29","end":"2018-06-27","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"netIncome":{"value":125900000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-06-29","end":"2018-06-27","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"operatingIncome":{"value":226100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-06-29","end":"2018-06-27","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"openingAssets":{"value":1403633000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-28","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"openingCurrentLiabilities":{"value":436361000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-28","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"openingCapitalEmployed":{"value":967272000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-493600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-28","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":9000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-28","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1347300000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-27","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"closingCurrentLiabilities":{"value":434300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-27","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"closingCapitalEmployed":{"value":913000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-718300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-27","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":10900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-27","filed":"2021-08-26","accession":"0000703351-21-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":125900000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-06-29","end":"2018-06-27","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":44300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-06-29","end":"2018-06-27","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":940136000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.842954646935; cashConversion: 145.5123113582208; roce: 24.049711956567986

Calculation inputs: {"original":{"fcfTotal":{"value":212500000,"capex":{"accession":"0000703351-19-000037","end":"2017-06-28","filed":"2019-08-22","form":"10-K","start":"2016-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-19-000037","end":"2017-06-28","filed":"2019-08-22","form":"10-K","start":"2016-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3150800000,"tag":"Revenues","unit":"USD","start":"2016-06-30","end":"2017-06-28","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"netIncome":{"value":150800000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-06-30","end":"2017-06-28","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"operatingIncome":{"value":256200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-06-30","end":"2017-06-28","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"openingAssets":{"value":1458450000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-29","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"openingCurrentLiabilities":{"value":435651000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-29","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"openingCapitalEmployed":{"value":1022799000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-225500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-29","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":31400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-29","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1403633000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-28","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"closingCurrentLiabilities":{"value":436361000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-28","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"closingCapitalEmployed":{"value":967272000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-493600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-28","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":9000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-28","filed":"2020-08-24","accession":"0000703351-20-000059","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":150800000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-06-30","end":"2017-06-28","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-06-30","end":"2017-06-28","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":995035500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.744318903135711; cashConversion: 140.91511936339523; roce: 25.747825077597735

Calculation inputs: {"original":{"fcfTotal":{"value":287372000,"capex":{"accession":"0000703351-18-000036","end":"2016-06-29","filed":"2018-08-27","form":"10-K","start":"2015-06-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-18-000036","end":"2016-06-29","filed":"2018-08-27","form":"10-K","start":"2015-06-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3257489000,"tag":"Revenues","unit":"USD","start":"2015-06-25","end":"2016-06-29","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"netIncome":{"value":200620000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-25","end":"2016-06-29","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"operatingIncome":{"value":317476000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-25","end":"2016-06-29","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"openingAssets":{"value":1435873000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-24","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"openingCurrentLiabilities":{"value":418475000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-24","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"openingCapitalEmployed":{"value":1017398000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-90812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-24","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":55121000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-24","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-24"},"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":1458450000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-29","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"closingCurrentLiabilities":{"value":435651000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-29","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"closingCapitalEmployed":{"value":1022799000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-225500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-29","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":31400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-29","filed":"2019-08-22","accession":"0000703351-19-000037","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":200620000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-25","end":"2016-06-29","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":85767000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-25","end":"2016-06-29","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1020098500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.821887042442814; cashConversion: 143.24194995513906; roce: 31.122092621447834

Calculation inputs: {"original":{"fcfTotal":{"value":228349000,"capex":{"accession":"0000703351-17-000030","end":"2015-06-24","filed":"2017-08-28","form":"10-K","start":"2014-06-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-17-000030","end":"2015-06-24","filed":"2017-08-28","form":"10-K","start":"2014-06-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3002278000,"tag":"Revenues","unit":"USD","start":"2014-06-26","end":"2015-06-24","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"netIncome":{"value":194659000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-26","end":"2015-06-24","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"operatingIncome":{"value":311202000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-26","end":"2015-06-24","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"openingAssets":{"value":1490604000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-25","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"openingCurrentLiabilities":{"value":466110000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-25","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"openingCapitalEmployed":{"value":1024494000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":63094000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-25","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":57685000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-25","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-25"},"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":1435873000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-24","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"closingCurrentLiabilities":{"value":418475000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-24","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"closingCapitalEmployed":{"value":1017398000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-90812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-24","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":55121000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-24","filed":"2018-08-27","accession":"0000703351-18-000036","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-24"},"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":194659000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-26","end":"2015-06-24","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":89618000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-26","end":"2015-06-24","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1020946000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.605857951861886; cashConversion: 117.30718846803899; roce: 30.48172968991504

Calculation inputs: {"original":{"fcfTotal":{"value":198776000,"capex":{"accession":"0000703351-16-000098","end":"2014-06-25","filed":"2016-08-29","form":"10-K","start":"2013-06-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-16-000098","end":"2014-06-25","filed":"2016-08-29","form":"10-K","start":"2013-06-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2909495000,"tag":"Revenues","unit":"USD","start":"2013-06-27","end":"2014-06-25","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"netIncome":{"value":154039000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-27","end":"2014-06-25","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"operatingIncome":{"value":242165000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-27","end":"2014-06-25","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"openingAssets":{"value":1452603000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-26","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"openingCurrentLiabilities":{"value":391232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-26","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"openingCapitalEmployed":{"value":1061371000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":149357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-26","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":59367000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-26","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-26"},"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":1490604000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-25","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"closingCurrentLiabilities":{"value":466110000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-25","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"closingCapitalEmployed":{"value":1024494000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":63094000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-25","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":57685000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-25","filed":"2017-08-28","accession":"0000703351-17-000030","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-25"},"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":154039000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-27","end":"2014-06-25","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":62249000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-27","end":"2014-06-25","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1042932500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.831975995834329; cashConversion: 129.0426450444368; roce: 23.219623513506388

Calculation inputs: {"original":{"fcfTotal":{"value":159157000,"capex":{"accession":"0000703351-15-000046","end":"2013-06-26","filed":"2015-08-24","form":"10-K","start":"2012-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-15-000046","end":"2013-06-26","filed":"2015-08-24","form":"10-K","start":"2012-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2849718000,"tag":"Revenues","unit":"USD","start":"2012-06-28","end":"2013-06-26","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"netIncome":{"value":163359000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-06-28","end":"2013-06-26","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"operatingIncome":{"value":256775000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-06-28","end":"2013-06-26","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"openingAssets":{"value":1439408000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-27","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"openingCurrentLiabilities":{"value":401749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-27","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"openingCapitalEmployed":{"value":1037659000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":309873000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-27","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":59103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-27","filed":"2015-08-24","accession":"0000703351-15-000046","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 2012-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1452603000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-26","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"closingCurrentLiabilities":{"value":391232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-26","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"closingCapitalEmployed":{"value":1061371000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":149357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-26","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":59367000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-26","filed":"2016-08-29","accession":"0000703351-16-000098","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-26"},"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":163359000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-06-28","end":"2013-06-26","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":66956000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-06-28","end":"2013-06-26","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1049515000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.585008762270513; cashConversion: 97.42775114930919; roce: 24.466062895718498

Calculation inputs: {"original":{"fcfTotal":{"value":178212000,"capex":{"accession":"0000703351-14-000020","end":"2012-06-27","filed":"2014-08-25","form":"10-K","start":"2011-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-14-000020","end":"2012-06-27","filed":"2014-08-25","form":"10-K","start":"2011-06-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":2820722000,"tag":"Revenues","unit":"USD","start":"2011-06-30","end":"2012-06-27","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"netIncome":{"value":151232000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-06-30","end":"2012-06-27","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"operatingIncome":{"value":231837000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-06-30","end":"2012-06-27","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"openingAssets":{"value":1484568000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-29","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"openingCurrentLiabilities":{"value":405601000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-29","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"openingCapitalEmployed":{"value":1078967000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":438910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-29","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":81988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-29","filed":"2014-08-25","accession":"0000703351-14-000020","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 2011-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1439408000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-27","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"closingCurrentLiabilities":{"value":401749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-27","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"closingCapitalEmployed":{"value":1037659000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":309873000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-27","filed":"2015-08-24","accession":"0000703351-15-000046","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":59103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-27","filed":"2015-08-24","accession":"0000703351-15-000046","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 2012-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":151232000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-06-30","end":"2012-06-27","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57577000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-06-30","end":"2012-06-27","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1058313000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.317956891887963; cashConversion: 117.8401396529835; roce: 21.906279144260722

Calculation inputs: {"original":{"fcfTotal":{"value":189627000,"capex":{"accession":"0000703351-13-000009","end":"2011-06-29","filed":"2013-08-26","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000703351-13-000009","end":"2011-06-29","filed":"2013-08-26","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":2761386000,"tag":"Revenues","unit":"USD","start":"2010-07-01","end":"2011-06-29","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"netIncome":{"value":141060000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-29","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"operatingIncome":{"value":205420000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-29","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"openingAssets":{"value":1852104000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"openingCurrentLiabilities":{"value":449877000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"openingCapitalEmployed":{"value":1402227000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":728748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":344624000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1484568000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-29","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"closingCurrentLiabilities":{"value":405601000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-29","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"closingCapitalEmployed":{"value":1078967000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":438910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-29","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":81988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-29","filed":"2014-08-25","accession":"0000703351-14-000020","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":141060000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-29","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42269000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-29","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1240597000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.867095002292327; cashConversion: 134.43002977456402; roce: 16.558157080824795

Calculation inputs: {"original":{"fcfTotal":{"value":236523000,"capex":{"accession":"0001193125-12-369923","end":"2010-06-30","filed":"2012-08-27","form":"10-K","start":"2009-06-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-369923","end":"2010-06-30","filed":"2012-08-27","form":"10-K","start":"2009-06-25","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":2858498000,"tag":"Revenues","unit":"USD","start":"2009-06-25","end":"2010-06-30","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"netIncome":{"value":137704000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-06-25","end":"2010-06-30","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"operatingIncome":{"value":154500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-06-25","end":"2010-06-30","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-24"},"openingParentEquity":{"value":646924000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-24","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":94156000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-24","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-24"},"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":1852104000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"closingCurrentLiabilities":{"value":449877000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-30","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"closingCapitalEmployed":{"value":1402227000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":728748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":344624000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-26","accession":"0000703351-13-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":137704000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-06-25","end":"2010-06-30","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28264000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-06-25","end":"2010-06-30","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.274380461347183; cashConversion: 171.76189507930053; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-24

Calculation inputs: {"original":{"fcfTotal":{"value":145855000,"capex":{"accession":"0001193125-11-235557","end":"2009-06-24","filed":"2011-08-29","form":"10-K","start":"2008-06-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-11-235557","end":"2009-06-24","filed":"2011-08-29","form":"10-K","start":"2008-06-26","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":3276362000,"tag":"Revenues","unit":"USD","start":"2008-06-26","end":"2009-06-24","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"netIncome":{"value":79166000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-26","end":"2009-06-24","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"operatingIncome":{"value":102755000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-06-26","end":"2009-06-24","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-06-25"},"openingParentEquity":{"value":595089000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-06-25","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":54714000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-06-25","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-06-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-24"},"closingParentEquity":{"value":646924000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-24","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":94156000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-24","filed":"2012-08-27","accession":"0001193125-12-369923","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-24"},"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":79166000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-26","end":"2009-06-24","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6734000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-06-26","end":"2009-06-24","filed":"2011-08-29","accession":"0001193125-11-235557","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.451736407637495; cashConversion: 184.2394462269156; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-06-25; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-24

revenue: 5807400000; operatingIncome: 619900000; netIncome: 487000000

revenue: 5384200000; operatingIncome: 512000000; netIncome: 383100000

revenue: 4415100000; operatingIncome: 229600000; netIncome: 155300000

revenue: 4133200000; operatingIncome: 144400000; netIncome: 102600000

revenue: 3804100000; operatingIncome: 159500000; netIncome: 117600000

revenue: 3337800000; operatingIncome: 199300000; netIncome: 131600000

revenue: 3078500000; operatingIncome: 62600000; netIncome: 24400000

revenue: 3217900000; operatingIncome: 230700000; netIncome: 154900000

revenue: 3135400000; operatingIncome: 226100000; netIncome: 125900000

revenue: 3150800000; operatingIncome: 256200000; netIncome: 150800000

revenue: 3257489000; operatingIncome: 317476000; netIncome: 200620000

revenue: 3002278000; operatingIncome: 311202000; netIncome: 194659000

revenue: 2909495000; operatingIncome: 242165000; netIncome: 154039000

revenue: 2849718000; operatingIncome: 256775000; netIncome: 163359000

revenue: 2820722000; operatingIncome: 231837000; netIncome: 151232000

revenue: 2761386000; operatingIncome: 205420000; netIncome: 141060000

revenue: 2858498000; operatingIncome: 154500000; netIncome: 137704000

revenue: 3276362000; operatingIncome: 102755000; netIncome: 79166000