1 800 FLOWERS COM INC (FLWS)

revenue: 1503511000; averageDilutedShares: 63912000; totalDebt: 136176000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1685658000; averageDilutedShares: 63807000; totalDebt: 155764000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1831421000; averageDilutedShares: 64586000; totalDebt: 187113000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2017853000; averageDilutedShares: 64688000; totalDebt: 196391000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2207885000; averageDilutedShares: 65617000; totalDebt: 162497000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2122245000; averageDilutedShares: 66546000; totalDebt: 181512000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1489637000; averageDilutedShares: 66408000; totalDebt: 92559000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1248623000; averageDilutedShares: 66457000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1151921000; averageDilutedShares: 66938000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1193625000; averageDilutedShares: 67735000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1173024000; averageDilutedShares: 67083000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1121506000; averageDilutedShares: 67602000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 756345000; averageDilutedShares: 66460000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 735497000; averageDilutedShares: 66792000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 707517000; averageDilutedShares: 66239000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 661389000; averageDilutedShares: 65153000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 653370000; averageDilutedShares: 63635000; 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":-12972000,"capex":{"accession":"0001084869-26-000029","end":"2026-06-28","filed":"2026-09-11","form":"10-K","start":"2025-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001084869-26-000029","end":"2026-06-28","filed":"2026-09-11","form":"10-K","start":"2025-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1503511000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-127117000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingAssets":{"value":772617000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingCurrentLiabilities":{"value":221386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingCapitalEmployed":{"value":551231000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":268282000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingTotalEquity":{"value":268282000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":504335000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingCash":{"value":46502000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingBorrowings":{"value":155764000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K","reportedValue":21000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K","reportedValue":134764000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":377544000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":636992000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingCurrentLiabilities":{"value":229215000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingCapitalEmployed":{"value":407777000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":143651000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingTotalEquity":{"value":143651000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":493341000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingCash":{"value":11366000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingBorrowings":{"value":136176000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K","reportedValue":24000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K","reportedValue":112176000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":268461000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":-134765000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-4000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":323002500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":479504000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.8627805183999318; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -26.510102105509027

Calculation inputs: {"original":{"fcfTotal":{"value":-67826000,"capex":{"accession":"0001084869-26-000029","end":"2025-06-29","filed":"2026-09-11","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001084869-26-000029","end":"2025-06-29","filed":"2026-09-11","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1685658000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-204813000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingAssets":{"value":1032648000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"openingCurrentLiabilities":{"value":227819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"openingCapitalEmployed":{"value":804829000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":466342000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingTotalEquity":{"value":466342000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingCash":{"value":159437000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"openingBorrowings":{"value":187113000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K","reportedValue":10000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K","reportedValue":177113000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":772617000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingCurrentLiabilities":{"value":221386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingCapitalEmployed":{"value":551231000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":268282000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingTotalEquity":{"value":268282000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":504335000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingCash":{"value":46502000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingBorrowings":{"value":155764000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K","reportedValue":21000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K","reportedValue":134764000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":377544000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":-199993000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-13364000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":678030000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.023710622202131; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -30.20707048360692

Calculation inputs: {"original":{"fcfTotal":{"value":56367000,"capex":{"accession":"0001084869-26-000029","end":"2024-06-30","filed":"2026-09-11","form":"10-K","start":"2023-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001084869-26-000029","end":"2024-06-30","filed":"2026-09-11","form":"10-K","start":"2023-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1831421000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-2072000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingAssets":{"value":1051430000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingCurrentLiabilities":{"value":220261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingCapitalEmployed":{"value":831169000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":471843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-02","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"openingTotalEquity":{"value":471843000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingCash":{"value":126807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingBorrowings":{"value":196391000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K","reportedValue":10000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K","reportedValue":186391000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":541427000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":1032648000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"closingCurrentLiabilities":{"value":227819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"closingCapitalEmployed":{"value":804829000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":466342000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingTotalEquity":{"value":466342000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"closingCash":{"value":159437000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"closingBorrowings":{"value":187113000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K","reportedValue":10000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K","reportedValue":177113000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6105000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":203000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":817999000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.0777740344792375; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -0.2533010431553095

Calculation inputs: {"original":{"fcfTotal":{"value":70705000,"capex":{"accession":"0001084869-25-000017","end":"2023-07-02","filed":"2025-09-05","form":"10-K","start":"2022-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001084869-25-000017","end":"2023-07-02","filed":"2025-09-05","form":"10-K","start":"2022-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2017853000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-35011000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"openingAssets":{"value":1094891000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"openingCurrentLiabilities":{"value":265697000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"openingCapitalEmployed":{"value":829194000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":509409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-03","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"openingTotalEquity":{"value":509409000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"openingCash":{"value":31465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"openingBorrowings":{"value":162497000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K","reportedValue":142497000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":640441000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":1051430000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"closingCurrentLiabilities":{"value":220261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"closingCapitalEmployed":{"value":831169000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":471843000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-02","filed":"2026-09-11","accession":"0001084869-26-000029","form":"10-K"},"closingTotalEquity":{"value":471843000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"closingCash":{"value":126807000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"closingBorrowings":{"value":196391000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K","reportedValue":10000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K","reportedValue":186391000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":541427000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":-44702000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2060000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2025-09-05","accession":"0001084869-25-000017","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":590934000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":830181500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.5039717957651026; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -4.217270560714735

Calculation inputs: {"original":{"fcfTotal":{"value":-61219000,"capex":{"accession":"0001437749-24-028591","end":"2022-07-03","filed":"2024-09-06","form":"10-K","start":"2021-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-028591","end":"2022-07-03","filed":"2024-09-06","form":"10-K","start":"2021-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2207885000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":42101000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingAssets":{"value":1076679000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"openingCurrentLiabilities":{"value":265938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"openingCapitalEmployed":{"value":810741000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":509070000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-27","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"openingTotalEquity":{"value":509070000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"openingCash":{"value":173573000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"openingBorrowings":{"value":181512000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K","reportedValue":161512000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":517009000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":1094891000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"closingCurrentLiabilities":{"value":265697000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"closingCapitalEmployed":{"value":829194000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":509409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-03","filed":"2025-09-05","accession":"0001084869-25-000017","form":"10-K"},"closingTotalEquity":{"value":509409000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"closingCash":{"value":31465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"closingBorrowings":{"value":162497000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K","reportedValue":142497000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":640441000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":29610000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1492000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2024-09-06","accession":"0001437749-24-028591","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":578725000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":819967500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.7727440514338384; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 5.13447179308936

Calculation inputs: {"original":{"fcfTotal":{"value":118071000,"capex":{"accession":"0001437749-23-025967","end":"2021-06-27","filed":"2023-09-15","form":"10-K","start":"2020-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-025967","end":"2021-06-27","filed":"2023-09-15","form":"10-K","start":"2020-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2122245000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":149087000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"openingAssets":{"value":774435000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"openingCurrentLiabilities":{"value":180332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"openingCapitalEmployed":{"value":594103000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":399774000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-28","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"openingTotalEquity":{"value":399774000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"openingCash":{"value":240506000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"openingBorrowings":{"value":92559000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K","reportedValue":5000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K","reportedValue":87559000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":251827000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":1076679000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"closingCurrentLiabilities":{"value":265938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"closingCapitalEmployed":{"value":810741000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":509070000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-27","filed":"2024-09-06","accession":"0001437749-24-028591","form":"10-K"},"closingTotalEquity":{"value":509070000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"closingCash":{"value":173573000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"closingBorrowings":{"value":181512000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K","reportedValue":20000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K","reportedValue":161512000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":517009000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":118652000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30463000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2023-09-15","accession":"0001437749-23-025967","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":384418000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":702422000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.563495260914738; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 21.22470537654003

Calculation inputs: {"original":{"fcfTotal":{"value":104714000,"capex":{"accession":"0001437749-22-022580","end":"2020-06-28","filed":"2022-09-16","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-022580","end":"2020-06-28","filed":"2022-09-16","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1489637000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":80364000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"openingAssets":{"value":606440000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"openingCurrentLiabilities":{"value":127497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"openingCapitalEmployed":{"value":478943000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":342711000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"openingTotalEquity":{"value":342711000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"openingCash":{"value":172923000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","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 2019-06-30"},"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":774435000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"closingCurrentLiabilities":{"value":180332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"closingCapitalEmployed":{"value":594103000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":399774000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-28","filed":"2023-09-15","accession":"0001437749-23-025967","form":"10-K"},"closingTotalEquity":{"value":399774000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"closingCash":{"value":240506000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"closingBorrowings":{"value":92559000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K","reportedValue":5000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K","reportedValue":87559000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":251827000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":58998000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18844000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2022-09-16","accession":"0001437749-22-022580","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":536523000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.029497790401286; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 14.978668202481535

Calculation inputs: {"original":{"fcfTotal":{"value":45540000,"capex":{"accession":"0001437749-21-021879","end":"2019-06-30","filed":"2021-09-10","form":"10-K","start":"2018-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-021879","end":"2019-06-30","filed":"2021-09-10","form":"10-K","start":"2018-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1248623000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":45108000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"openingAssets":{"value":570889000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"openingCurrentLiabilities":{"value":124799000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"openingCapitalEmployed":{"value":446090000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":314904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-01","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"openingTotalEquity":{"value":314904000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"openingCash":{"value":147240000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","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 2018-07-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":606440000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"closingCurrentLiabilities":{"value":127497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"closingCapitalEmployed":{"value":478943000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":342711000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-09-16","accession":"0001437749-22-022580","form":"10-K"},"closingTotalEquity":{"value":342711000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"closingCash":{"value":172923000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-11","accession":"0001437749-20-019622","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 2019-06-30"},"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":34766000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8217000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2021-09-10","accession":"0001437749-21-021879","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":462516500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.6472177751010513; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 9.752733145736423

Calculation inputs: {"original":{"fcfTotal":{"value":25035000,"capex":{"accession":"0001437749-20-019622","end":"2018-07-01","filed":"2020-09-11","form":"10-K","start":"2017-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-019622","end":"2018-07-01","filed":"2020-09-11","form":"10-K","start":"2017-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1151921000,"tag":"Revenues","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"netIncome":{"value":40791000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"operatingIncome":{"value":41048000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"openingAssets":{"value":552470000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"openingCurrentLiabilities":{"value":125175000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"openingCapitalEmployed":{"value":427295000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":282239000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-02","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"openingTotalEquity":{"value":282239000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"openingCash":{"value":149732000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-02","filed":"2019-09-13","accession":"0001437749-19-018360","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 2017-07-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":570889000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"closingCurrentLiabilities":{"value":124799000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"closingCapitalEmployed":{"value":446090000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":314904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-01","filed":"2021-09-10","accession":"0001437749-21-021879","form":"10-K"},"closingTotalEquity":{"value":314904000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"closingCash":{"value":147240000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-13","accession":"0001437749-19-018360","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 2018-07-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":40791000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"incomeTaxExpense":{"value":-2769000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2020-09-11","accession":"0001437749-20-019622","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":436692500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":25035000,"capex":{"accession":"0001437749-20-019622","end":"2018-07-01","filed":"2020-09-11","form":"10-K","start":"2017-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-019622","end":"2018-07-01","filed":"2020-09-11","form":"10-K","start":"2017-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1151921000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":25035000,"capex":{"accession":"0001437749-20-019622","end":"2018-07-01","filed":"2020-09-11","form":"10-K","start":"2017-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-019622","end":"2018-07-01","filed":"2020-09-11","form":"10-K","start":"2017-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":40791000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"}}}}; fcfMargin: 2.1733261221906712; cashConversion: 61.37383246304332; roce: 9.399749251475582

Calculation inputs: {"original":{"fcfTotal":{"value":27357000,"capex":{"accession":"0001437749-19-018360","end":"2017-07-02","filed":"2019-09-13","form":"10-K","start":"2016-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-018360","end":"2017-07-02","filed":"2019-09-13","form":"10-K","start":"2016-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1193625000,"tag":"Revenues","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"netIncome":{"value":44041000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"operatingIncome":{"value":46359000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"openingAssets":{"value":502941000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"openingCurrentLiabilities":{"value":120861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"openingCapitalEmployed":{"value":382080000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":242586000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-03","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingTotalEquity":{"value":242586000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"openingCash":{"value":27826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-03","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":552470000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"closingCurrentLiabilities":{"value":125175000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"closingCapitalEmployed":{"value":427295000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":282239000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-02","filed":"2020-09-11","accession":"0001437749-20-019622","form":"10-K"},"closingTotalEquity":{"value":282239000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"closingCash":{"value":149732000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-02","filed":"2019-09-13","accession":"0001437749-19-018360","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 2017-07-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":44041000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"incomeTaxExpense":{"value":11968000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2019-09-13","accession":"0001437749-19-018360","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":404687500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":27357000,"capex":{"accession":"0001437749-19-018360","end":"2017-07-02","filed":"2019-09-13","form":"10-K","start":"2016-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-018360","end":"2017-07-02","filed":"2019-09-13","form":"10-K","start":"2016-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1193625000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":27357000,"capex":{"accession":"0001437749-19-018360","end":"2017-07-02","filed":"2019-09-13","form":"10-K","start":"2016-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-018360","end":"2017-07-02","filed":"2019-09-13","form":"10-K","start":"2016-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":44041000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"}}}}; fcfMargin: 2.2919258561105873; cashConversion: 62.117118139915085; roce: 11.455505791505791

Calculation inputs: {"original":{"fcfTotal":{"value":23735000,"capex":{"accession":"0001437749-18-017027","end":"2016-07-03","filed":"2018-09-14","form":"10-K","start":"2015-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-017027","end":"2016-07-03","filed":"2018-09-14","form":"10-K","start":"2015-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1173024000,"tag":"Revenues","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"netIncome":{"value":35868000,"tag":"ProfitLoss","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"operatingIncome":{"value":43282000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"openingAssets":{"value":497073000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingCurrentLiabilities":{"value":123607000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingCapitalEmployed":{"value":373466000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":208449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingTotalEquity":{"value":210256000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"openingCash":{"value":27940000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-14","accession":"0001437749-18-017027","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 2015-06-28"},"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":502941000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"closingCurrentLiabilities":{"value":120861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"closingCapitalEmployed":{"value":382080000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":242586000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-03","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"closingTotalEquity":{"value":242586000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"closingCash":{"value":27826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-03","filed":"2019-09-13","accession":"0001437749-19-018360","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":36875000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"incomeTaxExpense":{"value":15579000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-14","accession":"0001437749-18-017027","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":377773000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":36875000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"averageCommonEquity":{"value":225517500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":208449000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":208449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingCommonEquity":{"value":242586000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":242586000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-03","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-07-03","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]}}}}; fcfMargin: 2.023402760727828; cashConversion: 66.1731905877105; roce: 11.45714489918549

Calculation inputs: {"original":{"fcfTotal":{"value":93161000,"capex":{"accession":"0001437749-17-015969","end":"2015-06-28","filed":"2017-09-15","form":"10-K","start":"2014-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-015969","end":"2015-06-28","filed":"2017-09-15","form":"10-K","start":"2014-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1121506000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"netIncome":{"value":19384000,"tag":"ProfitLoss","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"operatingIncome":{"value":37617000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"openingAssets":{"value":267569000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"openingCurrentLiabilities":{"value":74307000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"openingCapitalEmployed":{"value":193262000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":183228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"openingTotalEquity":{"value":186118000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"openingCash":{"value":5203000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-15","accession":"0001437749-17-015969","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 2014-06-29"},"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":497073000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"closingCurrentLiabilities":{"value":123607000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"closingCapitalEmployed":{"value":373466000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":208449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"closingTotalEquity":{"value":210256000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-14","accession":"0001437749-18-017027","form":"10-K"},"closingCash":{"value":27940000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-14","accession":"0001437749-18-017027","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 2015-06-28"},"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":20287000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"incomeTaxExpense":{"value":10930000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-15","accession":"0001437749-17-015969","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":283364000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":20287000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"averageCommonEquity":{"value":195838500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":183228000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":183228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingCommonEquity":{"value":208449000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":208449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-28","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-06-28","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]}}}}; fcfMargin: 8.30677678050764; cashConversion: 480.607717705324; roce: 13.275151395378382

Calculation inputs: {"original":{"fcfTotal":{"value":19554000,"capex":{"accession":"0001437749-16-038804","end":"2014-06-29","filed":"2016-09-16","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-038804","end":"2014-06-29","filed":"2016-09-16","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":756345000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"netIncome":{"value":14675000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"operatingIncome":{"value":23706000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingAssets":{"value":250073000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"openingCurrentLiabilities":{"value":75763000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"openingCapitalEmployed":{"value":174310000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":169271000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"openingTotalEquity":{"value":169271000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingCash":{"value":154000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":267569000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"closingCurrentLiabilities":{"value":74307000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"closingCapitalEmployed":{"value":193262000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":183228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"closingTotalEquity":{"value":186118000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-15","accession":"0001437749-17-015969","form":"10-K"},"closingCash":{"value":5203000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-15","accession":"0001437749-17-015969","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 2014-06-29"},"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":15372000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"incomeTaxExpense":{"value":8403000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-16","accession":"0001437749-16-038804","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":183786000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.5853281240703647; cashConversion: 133.24701873935263; roce: 12.898697398060788

Calculation inputs: {"original":{"fcfTotal":{"value":14601000,"capex":{"accession":"0001437749-15-017184","end":"2013-06-30","filed":"2015-09-11","form":"10-K","start":"2012-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-017184","end":"2013-06-30","filed":"2015-09-11","form":"10-K","start":"2012-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":735497000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"netIncome":{"value":12321000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"operatingIncome":{"value":25786000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"openingAssets":{"value":262213000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"openingCurrentLiabilities":{"value":83385000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"openingCapitalEmployed":{"value":178828000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":161748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"openingTotalEquity":{"value":161748000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"openingCash":{"value":28854000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-11","accession":"0001437749-15-017184","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 2012-07-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":250073000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"closingCurrentLiabilities":{"value":75763000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"closingCapitalEmployed":{"value":174310000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":169271000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"closingTotalEquity":{"value":169271000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"closingCash":{"value":154000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-16","accession":"0001437749-16-038804","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":12321000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"incomeTaxExpense":{"value":9073000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-11","accession":"0001437749-15-017184","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":176569000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":12321000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"averageCommonEquity":{"value":165509500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":161748000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":161748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingCommonEquity":{"value":169271000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":169271000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-06-30","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]}}}}; fcfMargin: 1.9851882468589266; cashConversion: 118.50499147796445; roce: 14.603922545860259

Calculation inputs: {"original":{"fcfTotal":{"value":22599000,"capex":{"accession":"0001437749-14-016921","end":"2012-07-01","filed":"2014-09-12","form":"10-K","start":"2011-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-016921","end":"2012-07-01","filed":"2014-09-12","form":"10-K","start":"2011-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":707517000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"netIncome":{"value":17646000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"operatingIncome":{"value":23727000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"openingAssets":{"value":259075000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K"},"openingCurrentLiabilities":{"value":84322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K"},"openingCapitalEmployed":{"value":174753000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":142511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-03","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"openingTotalEquity":{"value":142511000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"openingCash":{"value":21442000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":262213000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"closingCurrentLiabilities":{"value":83385000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"closingCapitalEmployed":{"value":178828000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":161748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"closingTotalEquity":{"value":161748000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-11","accession":"0001437749-15-017184","form":"10-K"},"closingCash":{"value":28854000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-11","accession":"0001437749-15-017184","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 2012-07-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":17646000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"incomeTaxExpense":{"value":7771000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-12","accession":"0001437749-14-016921","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":176790500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":17646000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"averageCommonEquity":{"value":152129500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":142511000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":142511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2011-07-03","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingCommonEquity":{"value":161748000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":161748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-01","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-07-01","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001084869.json"},{"container":"original_companyfacts","file":"CIK0001084869.json","sha256":"5497d039b99bcd27d62ea49d6cdbdce2eae32a2bf041d51e38e0f6341befefee"}]}}}}; fcfMargin: 3.194128197626347; cashConversion: 128.06868412104726; roce: 13.420970018185367

Calculation inputs: {"original":{"fcfTotal":{"value":13398000,"capex":{"accession":"0001104659-13-069833","end":"2011-07-03","filed":"2013-09-13","form":"10-K","start":"2010-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-13-069833","end":"2011-07-03","filed":"2013-09-13","form":"10-K","start":"2010-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":661389000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":14086000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-27"},"openingParentEquity":{"value":133476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-13","accession":"0001104659-13-069833","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":27843000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-13","accession":"0001104659-13-069833","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 2010-06-27"},"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":259075000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K"},"closingCurrentLiabilities":{"value":84322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K"},"closingCapitalEmployed":{"value":174753000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":142511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-03","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"closingTotalEquity":{"value":142511000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"closingCash":{"value":21442000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-12","accession":"0001437749-14-016921","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":5722000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-13","accession":"0001104659-13-069833","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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: 2.025736744941328; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-27

Calculation inputs: {"original":{"fcfTotal":{"value":25185000,"capex":{"accession":"0001047469-12-008848","end":"2010-06-27","filed":"2012-09-14","form":"10-K","start":"2009-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-12-008848","end":"2010-06-27","filed":"2012-09-14","form":"10-K","start":"2009-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":653370000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":4697000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-14","accession":"0001047469-12-008848","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 2009-06-28"},"openingParentEquity":{"value":134633000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-28","filed":"2012-09-14","accession":"0001047469-12-008848","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":29562000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-28","filed":"2012-09-14","accession":"0001047469-12-008848","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 2009-06-28"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-27"},"closingParentEquity":{"value":133476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-13","accession":"0001104659-13-069833","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":27843000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-13","accession":"0001104659-13-069833","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 2010-06-27"},"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":-4220000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-14","accession":"0001047469-12-008848","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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: 3.854630607465907; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-27

revenue: 1503511000; operatingIncome: -127117000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1685658000; operatingIncome: -204813000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1831421000; operatingIncome: -2072000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2017853000; operatingIncome: -35011000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2207885000; operatingIncome: 42101000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2122245000; operatingIncome: 149087000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1489637000; operatingIncome: 80364000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1248623000; operatingIncome: 45108000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 1151921000; operatingIncome: 41048000; netIncome: 40791000

revenue: 1193625000; operatingIncome: 46359000; netIncome: 44041000

revenue: 1173024000; operatingIncome: 43282000; netIncome: 35868000

revenue: 1121506000; operatingIncome: 37617000; netIncome: 19384000

revenue: 756345000; operatingIncome: 23706000; netIncome: 14675000

revenue: 735497000; operatingIncome: 25786000; netIncome: 12321000

revenue: 707517000; operatingIncome: 23727000; netIncome: 17646000

revenue: 661389000; operatingIncome: 14086000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 653370000; operatingIncome: 4697000; netIncome: Consolidated income including noncontrolling interests is not confirmed