The interactive chart is unavailable. The financial history below remains available.
Loading stock chart…
MALIBU BOATS, INC. (MBUU)
Price & fundamentals
Compound Annual Growth Rate(CAGR)
Historical valuation multiples
Ratio observations in the selected window
| Price date | EPS fiscal end | Basic P/E (×) | Diluted P/E (×) | P/S (×) | P/FCF (×) |
|---|
Profit margins
Calculation inputs, filings & unavailable observations
Yield, cash conversion & capital returns
Calculation inputs, filings & unavailable observations
Price & growth-based reference
Annual change in the selected reference metric
YEAR-OVER-YEAR
Annual metric change
Change from the previous reported fiscal year
Annual data and sources
MALIBU BOATS, INC. (MBUU) · Nasdaq · USD · Sector unavailable · CIK 0001590976
Annual coverage: 2012-06-30–2026-06-30 (15 periods). Financial snapshot built 2026-10-09.
MBUU annual financial history
All stored annual observations, independent of the chart window. Per-share amounts in USD. Unavailable values are not zero.
See the calculation and limitations.
Annual per-share context (USD/share)
Complete annual history, independent of chart loading and range. Revenue/share is annual revenue per average diluted share. Debt/share is borrowings per year-end common share, excluding leases. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue / share | Total debt / share | Inputs & filing sources |
|---|---|---|---|
| 2026-06-30 | 47.28 | Unavailable | Inputs & filingsrevenue: 914590000; averageDilutedShares: 19344924; 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 (2026-08-27)averageDilutedShares (2026-08-27) |
| 2025-06-30 | 41.00 | Unavailable | Inputs & filingsrevenue: 807561000; averageDilutedShares: 19694677; 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 (2026-08-27)averageDilutedShares (2026-08-27) |
| 2024-06-30 | 40.56 | Unavailable | Inputs & filingsrevenue: 829035000; averageDilutedShares: 20439449; 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 (2026-08-27)averageDilutedShares (2026-08-27) |
| 2023-06-30 | 67.26 | Unavailable | Inputs & filingsrevenue: 1388365000; averageDilutedShares: 20641173; 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 (2025-08-28)averageDilutedShares (2025-08-28) |
| 2022-06-30 | 57.89 | Unavailable | Inputs & filingsrevenue: 1214877000; averageDilutedShares: 20986256; 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 (2024-08-29)averageDilutedShares (2024-08-29) |
| 2021-06-30 | 44.10 | Unavailable | Inputs & filingsrevenue: 926515000; averageDilutedShares: 21011087; 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 (2023-08-29)averageDilutedShares (2023-08-29) |
| 2020-06-30 | 31.32 | Unavailable | Inputs & filingsrevenue: 653163000; averageDilutedShares: 20852361; 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 (2022-08-25)averageDilutedShares (2022-08-25) |
| 2019-06-30 | 32.62 | Unavailable | Inputs & filingsrevenue: 684016000; averageDilutedShares: 20966539; 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 (2021-08-26)averageDilutedShares (2021-08-26) |
| 2018-06-30 | 24.51 | Unavailable | Inputs & filingsrevenue: 497002000; averageDilutedShares: 20281210; 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 (2020-08-31)averageDilutedShares (2020-08-31) |
| 2017-06-30 | 15.71 | Unavailable | Inputs & filingsrevenue: 281937000; averageDilutedShares: 17951332; 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 (2019-08-29)averageDilutedShares (2019-08-29) |
| 2016-06-30 | 14.06 | Unavailable | Inputs & filingsrevenue: 252965000; averageDilutedShares: 17985427; 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 (2018-09-06)averageDilutedShares (2018-09-06) |
| 2015-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: 15741018; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2017-09-08) |
| 2014-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date Source unavailable |
| 2013-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date Source unavailable |
| 2012-06-30 | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date Source unavailable |
Annual returns and cash generation (%)
Complete annual history, independent of chart loading and range. FCF margin and FCF / net income use matching annual totals. ROCE uses positive exact opening and closing capital-employed bases. Inputs, scopes and unavailable reasons are disclosed below. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | FCF margin (%) | FCF / net income (%) | ROCE (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2026-06-30 | 4.68 | 2,510.02 | 0.45 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":42846000,"capex":{"accession":"0001590976-26-000037","end":"2026-06-30","filed":"2026-08-27","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-26-000037","end":"2026-06-30","filed":"2026-08-27","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":914590000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"netIncome":{"value":1707000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"operatingIncome":{"value":3099000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingAssets":{"value":734578000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingCurrentLiabilities":{"value":134612000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingCapitalEmployed":{"value":599966000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":515461000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingTotalEquity":{"value":519833000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingCash":{"value":37002000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingCommonEquity":{"value":515461000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":996194000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCurrentLiabilities":{"value":215432000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCapitalEmployed":{"value":780762000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":524448000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingTotalEquity":{"value":528426000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCash":{"value":74419000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCommonEquity":{"value":524448000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1653000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":740000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"pretaxIncome":{"value":2447000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"effectiveTaxRate":{"value":0.30241111565181855,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2161827.952595014,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":690364000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":519954500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.6847221159207955; cashConversion: 2510.017574692443; roce: 0.4488936271300358 fcfMargin component 1 (2026-08-27) · fcfMargin component 2 (2026-08-27) · fcfMargin component 3 (2026-08-27)cashConversion component 1 (2026-08-27) · cashConversion component 2 (2026-08-27) · cashConversion component 3 (2026-08-27) roce component 1 (2026-08-27) · roce component 2 (2026-08-27) · roce component 3 (2026-08-27) · roce component 4 (2026-08-27) · roce component 5 (2026-08-27) |
| 2025-06-30 | 3.54 | 187.59 | 3.62 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":28589000,"capex":{"accession":"0001590976-26-000037","end":"2025-06-30","filed":"2026-08-27","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-26-000037","end":"2025-06-30","filed":"2026-08-27","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":807561000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"netIncome":{"value":15240000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"operatingIncome":{"value":21761000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingAssets":{"value":739624000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingCurrentLiabilities":{"value":138586000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingCapitalEmployed":{"value":601038000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":530009000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingTotalEquity":{"value":534719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingCash":{"value":26945000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingCommonEquity":{"value":530009000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":734578000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCurrentLiabilities":{"value":134612000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCapitalEmployed":{"value":599966000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":515461000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingTotalEquity":{"value":519833000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCash":{"value":37002000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCommonEquity":{"value":515461000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":14879000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5023000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"pretaxIncome":{"value":20263000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"effectiveTaxRate":{"value":0.24789024330059714,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":16366660.415535705,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":600502000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":522735000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.5401660060354576; cashConversion: 187.59186351706037; roce: 3.623801419479036 fcfMargin component 1 (2026-08-27) · fcfMargin component 2 (2026-08-27) · fcfMargin component 3 (2026-08-27)cashConversion component 1 (2026-08-27) · cashConversion component 2 (2026-08-27) · cashConversion component 3 (2026-08-27) roce component 1 (2026-08-27) · roce component 2 (2025-08-28) · roce component 3 (2025-08-28) · roce component 4 (2026-08-27) · roce component 5 (2026-08-27) |
| 2024-06-30 | -2.46 | Unavailable | -8.64 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-20404000,"capex":{"accession":"0001590976-26-000037","end":"2024-06-30","filed":"2026-08-27","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-26-000037","end":"2024-06-30","filed":"2026-08-27","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":829035000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"netIncome":{"value":-56443000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"operatingIncome":{"value":-55947000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingAssets":{"value":925924000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingCurrentLiabilities":{"value":232438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingCapitalEmployed":{"value":693486000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":607882000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingTotalEquity":{"value":615753000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"openingCash":{"value":78937000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingCommonEquity":{"value":607882000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":739624000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"closingCurrentLiabilities":{"value":138586000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"closingCapitalEmployed":{"value":601038000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":530009000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"closingTotalEquity":{"value":534719000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCash":{"value":26945000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"closingCommonEquity":{"value":530009000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-55912000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1342000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"pretaxIncome":{"value":-57785000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":647262000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":568945500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.461174739305337; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.643640442355647 fcfMargin component 1 (2026-08-27) · fcfMargin component 2 (2026-08-27) · fcfMargin component 3 (2026-08-27)cashConversion component 1 (2026-08-27) · cashConversion component 2 (2026-08-27) · cashConversion component 3 (2026-08-27) roce component 1 (2026-08-27) · roce component 2 (2024-08-29) · roce component 3 (2024-08-29) · roce component 4 (2025-08-28) · roce component 5 (2025-08-28) |
| 2023-06-30 | 9.36 | 120.37 | 20.60 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":129893000,"capex":{"accession":"0001590976-25-000080","end":"2023-06-30","filed":"2025-08-28","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-25-000080","end":"2023-06-30","filed":"2025-08-28","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1388365000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"netIncome":{"value":107910000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"operatingIncome":{"value":144784000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingAssets":{"value":851326000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingCurrentLiabilities":{"value":139301000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-06-30"},"openingParentEquity":{"value":503174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingTotalEquity":{"value":513568000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"openingCash":{"value":83744000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingCommonEquity":{"value":503174000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":925924000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingCurrentLiabilities":{"value":232438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingCapitalEmployed":{"value":693486000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":607882000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingTotalEquity":{"value":615753000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-27","accession":"0001590976-26-000037","form":"10-K"},"closingCash":{"value":78937000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingCommonEquity":{"value":607882000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":104513000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33581000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"pretaxIncome":{"value":141491000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"effectiveTaxRate":{"value":0.23733665038765717,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":110421450.41027345,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":555528000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":144784000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"averageCapitalEmployed":{"value":702755500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":712025000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":851326000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingCurrentLiabilities":{"value":139301000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingCapitalEmployed":{"value":693486000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":925924000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingCurrentLiabilities":{"value":232438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"}}}}; fcfMargin: 9.355825017196487; cashConversion: 120.37160596793623; roce: 20.60232897501336 fcfMargin component 1 (2025-08-28) · fcfMargin component 2 (2025-08-28) · fcfMargin component 3 (2025-08-28)cashConversion component 1 (2025-08-28) · cashConversion component 2 (2025-08-28) · cashConversion component 3 (2025-08-28) roce component 1 (2023-08-29) · roce component 2 (2023-08-29) · roce component 3 (2023-08-29) · roce component 4 (2023-08-29) · roce component 5 (2023-08-29) |
| 2022-06-30 | 9.04 | 67.17 | 32.39 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":109782000,"capex":{"accession":"0001590976-24-000073","end":"2022-06-30","filed":"2024-08-29","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-24-000073","end":"2022-06-30","filed":"2024-08-29","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1214877000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"netIncome":{"value":163430000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"operatingIncome":{"value":213823000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingAssets":{"value":742784000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingCurrentLiabilities":{"value":134403000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-06-30"},"openingParentEquity":{"value":373428000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingTotalEquity":{"value":381154000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"openingCash":{"value":41479000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingCommonEquity":{"value":373428000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":851326000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingCurrentLiabilities":{"value":139301000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-06-30"},"closingParentEquity":{"value":503174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingTotalEquity":{"value":513568000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-28","accession":"0001590976-25-000080","form":"10-K"},"closingCash":{"value":83744000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingCommonEquity":{"value":503174000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":157632000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46535000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"pretaxIncome":{"value":209965000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"effectiveTaxRate":{"value":0.22163217679136998,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":166432943.06193888,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":438301000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":213823000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"averageCapitalEmployed":{"value":660203000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":608381000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":742784000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingCurrentLiabilities":{"value":134403000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingCapitalEmployed":{"value":712025000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":851326000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingCurrentLiabilities":{"value":139301000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"}}}}; fcfMargin: 9.036470358727673; cashConversion: 67.17371351649024; roce: 32.38746264406554 fcfMargin component 1 (2024-08-29) · fcfMargin component 2 (2024-08-29) · fcfMargin component 3 (2024-08-29)cashConversion component 1 (2024-08-29) · cashConversion component 2 (2024-08-29) · cashConversion component 3 (2024-08-29) roce component 1 (2022-08-25) · roce component 2 (2022-08-25) · roce component 3 (2022-08-25) · roce component 4 (2022-08-25) · roce component 5 (2022-08-25) |
| 2021-06-30 | 10.86 | 88.06 | 29.50 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":100637000,"capex":{"accession":"0001590976-23-000069","end":"2021-06-30","filed":"2023-08-29","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-23-000069","end":"2021-06-30","filed":"2023-08-29","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":926515000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"netIncome":{"value":114282000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"operatingIncome":{"value":149775000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingAssets":{"value":477346000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingCurrentLiabilities":{"value":70163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-06-30"},"openingParentEquity":{"value":254580000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingTotalEquity":{"value":261527000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"openingCash":{"value":33787000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingCommonEquity":{"value":254580000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":742784000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingCurrentLiabilities":{"value":134403000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-06-30"},"closingParentEquity":{"value":373428000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingTotalEquity":{"value":381154000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-29","accession":"0001590976-24-000073","form":"10-K"},"closingCash":{"value":41479000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingCommonEquity":{"value":373428000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":109841000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33979000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"pretaxIncome":{"value":148261000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"effectiveTaxRate":{"value":0.22918366933988035,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":115449015.92461942,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":314004000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":149775000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"averageCapitalEmployed":{"value":507782000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":407183000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":477346000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingCurrentLiabilities":{"value":70163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingCapitalEmployed":{"value":608381000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":742784000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingCurrentLiabilities":{"value":134403000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"}}}}; fcfMargin: 10.861885668337804; cashConversion: 88.06023695770112; roce: 29.495925416812728 fcfMargin component 1 (2023-08-29) · fcfMargin component 2 (2023-08-29) · fcfMargin component 3 (2023-08-29)cashConversion component 1 (2023-08-29) · cashConversion component 2 (2023-08-29) · cashConversion component 3 (2023-08-29) roce component 1 (2021-08-26) · roce component 2 (2021-08-26) · roce component 3 (2021-08-26) · roce component 4 (2021-08-26) · roce component 5 (2021-08-26) |
| 2020-06-30 | 8.09 | 81.74 | 21.79 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":52850000,"capex":{"accession":"0001590976-22-000050","end":"2020-06-30","filed":"2022-08-25","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-22-000050","end":"2020-06-30","filed":"2022-08-25","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":653163000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"netIncome":{"value":64656000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"operatingIncome":{"value":85310000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingAssets":{"value":451314000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingCurrentLiabilities":{"value":75332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-06-30"},"openingParentEquity":{"value":204235000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingTotalEquity":{"value":210353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"openingCash":{"value":27392000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingCommonEquity":{"value":204235000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":477346000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingCurrentLiabilities":{"value":70163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-06-30"},"closingParentEquity":{"value":254580000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingTotalEquity":{"value":261527000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-29","accession":"0001590976-23-000069","form":"10-K"},"closingCash":{"value":33787000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingCommonEquity":{"value":254580000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":61562000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19076000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"pretaxIncome":{"value":83732000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"effectiveTaxRate":{"value":0.2278220990780108,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":65874496.727654904,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":229407500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":85310000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"averageCapitalEmployed":{"value":391582500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":375982000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":451314000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingCurrentLiabilities":{"value":75332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingCapitalEmployed":{"value":407183000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":477346000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingCurrentLiabilities":{"value":70163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"}}}}; fcfMargin: 8.091395256620476; cashConversion: 81.740287057659; roce: 21.785958259115258 fcfMargin component 1 (2022-08-25) · fcfMargin component 2 (2022-08-25) · fcfMargin component 3 (2022-08-25)cashConversion component 1 (2022-08-25) · cashConversion component 2 (2022-08-25) · cashConversion component 3 (2022-08-25) roce component 1 (2020-08-31) · roce component 2 (2020-08-31) · roce component 3 (2020-08-31) · roce component 4 (2020-08-31) · roce component 5 (2020-08-31) |
| 2019-06-30 | 9.29 | 91.19 | 29.01 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":63562000,"capex":{"accession":"0001590976-21-000065","end":"2019-06-30","filed":"2021-08-26","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-21-000065","end":"2019-06-30","filed":"2021-08-26","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":684016000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"netIncome":{"value":69701000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"operatingIncome":{"value":98112000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingAssets":{"value":365768000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingCurrentLiabilities":{"value":65386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-06-30"},"openingParentEquity":{"value":134369000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingTotalEquity":{"value":139871000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"openingCash":{"value":61623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingCommonEquity":{"value":134369000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":451314000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingCurrentLiabilities":{"value":75332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-06-30"},"closingParentEquity":{"value":204235000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingTotalEquity":{"value":210353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-25","accession":"0001590976-22-000050","form":"10-K"},"closingCash":{"value":27392000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingCommonEquity":{"value":204235000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":66066000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"incomeTaxExpense":{"value":22096000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"pretaxIncome":{"value":91797000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"effectiveTaxRate":{"value":0.24070503393357082,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":74495947.7107095,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":169302000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":98112000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"averageCapitalEmployed":{"value":338182000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":300382000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":365768000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingCurrentLiabilities":{"value":65386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingCapitalEmployed":{"value":375982000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":451314000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingCurrentLiabilities":{"value":75332000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"}}}}; fcfMargin: 9.292472690697293; cashConversion: 91.19237887548242; roce: 29.011597305592847 fcfMargin component 1 (2021-08-26) · fcfMargin component 2 (2021-08-26) · fcfMargin component 3 (2021-08-26)cashConversion component 1 (2021-08-26) · cashConversion component 2 (2021-08-26) · cashConversion component 3 (2021-08-26) roce component 1 (2019-08-29) · roce component 2 (2019-08-29) · roce component 3 (2019-08-29) · roce component 4 (2019-08-29) · roce component 5 (2019-08-29) |
| 2018-06-30 | 9.66 | 155.01 | 28.90 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":48006000,"capex":{"accession":"0001590976-20-000069","end":"2018-06-30","filed":"2020-08-31","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-20-000069","end":"2018-06-30","filed":"2020-08-31","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":497002000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"netIncome":{"value":30969000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"operatingIncome":{"value":70067000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingAssets":{"value":223663000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingCurrentLiabilities":{"value":39185000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-06-30"},"openingParentEquity":{"value":47295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingTotalEquity":{"value":52236000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"openingCash":{"value":32822000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingCommonEquity":{"value":47295000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":365768000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingCurrentLiabilities":{"value":65386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-06-30"},"closingParentEquity":{"value":134369000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingTotalEquity":{"value":139871000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-26","accession":"0001590976-21-000065","form":"10-K"},"closingCash":{"value":61623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingCommonEquity":{"value":134369000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":27613000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"incomeTaxExpense":{"value":58418000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"pretaxIncome":{"value":89387000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"effectiveTaxRate":{"value":0.6535402239699285,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":24275397.12709902,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":90832000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":70067000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"averageCapitalEmployed":{"value":242430000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":184478000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":223663000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingCurrentLiabilities":{"value":39185000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingCapitalEmployed":{"value":300382000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":365768000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingCurrentLiabilities":{"value":65386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"}}}}; fcfMargin: 9.659116059895132; cashConversion: 155.01307759372276; roce: 28.90195107866188 fcfMargin component 1 (2020-08-31) · fcfMargin component 2 (2020-08-31) · fcfMargin component 3 (2020-08-31)cashConversion component 1 (2020-08-31) · cashConversion component 2 (2020-08-31) · cashConversion component 3 (2020-08-31) roce component 1 (2018-09-06) · roce component 2 (2018-09-06) · roce component 3 (2018-09-06) · roce component 4 (2018-09-06) · roce component 5 (2018-09-06) |
| 2017-06-30 | 9.43 | 85.58 | 21.97 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":26594000,"capex":{"accession":"0001590976-19-000073","end":"2017-06-30","filed":"2019-08-29","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-19-000073","end":"2017-06-30","filed":"2019-08-29","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":281937000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"netIncome":{"value":31075000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"operatingIncome":{"value":39438000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingAssets":{"value":222326000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingCurrentLiabilities":{"value":47829000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-06-30"},"openingParentEquity":{"value":15350000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingTotalEquity":{"value":20029000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"openingCash":{"value":25921000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingCommonEquity":{"value":15350000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":223663000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingCurrentLiabilities":{"value":39185000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-06-30"},"closingParentEquity":{"value":47295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingTotalEquity":{"value":52236000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-31","accession":"0001590976-20-000069","form":"10-K"},"closingCash":{"value":32822000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingCommonEquity":{"value":47295000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":28358000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"incomeTaxExpense":{"value":17593000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"pretaxIncome":{"value":48668000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"effectiveTaxRate":{"value":0.361490096161749,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":25181553.587572943,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":31322500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":39438000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"averageCapitalEmployed":{"value":179487500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":174497000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":222326000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingCurrentLiabilities":{"value":47829000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingCapitalEmployed":{"value":184478000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":223663000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingCurrentLiabilities":{"value":39185000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"}}}}; fcfMargin: 9.432603737714453; cashConversion: 85.58004827031375; roce: 21.972560763284353 fcfMargin component 1 (2019-08-29) · fcfMargin component 2 (2019-08-29) · fcfMargin component 3 (2019-08-29)cashConversion component 1 (2019-08-29) · cashConversion component 2 (2019-08-29) · cashConversion component 3 (2019-08-29) roce component 1 (2017-09-08) · roce component 2 (2017-09-08) · roce component 3 (2017-09-08) · roce component 4 (2017-09-08) · roce component 5 (2017-09-08) |
| 2016-06-30 | 11.63 | 144.99 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":29426000,"capex":{"accession":"0001590976-18-000071","end":"2016-06-30","filed":"2018-09-06","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-18-000071","end":"2016-06-30","filed":"2018-09-06","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":252965000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"netIncome":{"value":20295000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"operatingIncome":{"value":35904000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingAssets":{"value":200314000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingCurrentLiabilities":{"value":33539000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-06-30"},"openingParentEquity":{"value":-2613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"openingTotalEquity":{"value":3081000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"openingCash":{"value":8387000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","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 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"openingCommonEquity":{"value":-2613000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":222326000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingCurrentLiabilities":{"value":47829000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-06-30"},"closingParentEquity":{"value":15350000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingTotalEquity":{"value":20029000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-29","accession":"0001590976-19-000073","form":"10-K"},"closingCash":{"value":25921000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingCommonEquity":{"value":15350000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":18042000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"incomeTaxExpense":{"value":11801000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"pretaxIncome":{"value":32096000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"effectiveTaxRate":{"value":0.3676782153539382,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22702881.355932202,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.632439270254778; cashConversion: 144.99137718649914; 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 2015-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-06-30 fcfMargin component 1 (2018-09-06) · fcfMargin component 2 (2018-09-06) · fcfMargin component 3 (2018-09-06)cashConversion component 1 (2018-09-06) · cashConversion component 2 (2018-09-06) · cashConversion component 3 (2018-09-06) roce component 1 (2018-09-06) · roce component 2 (2017-09-08) · roce component 3 (2016-09-09) · roce component 4 (2018-09-06) · roce component 5 (2017-09-08) |
| 2015-06-30 | Unavailable | 31.00 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":7186000,"capex":{"accession":"0001590976-17-000118","end":"2015-06-30","filed":"2017-09-08","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-17-000118","end":"2015-06-30","filed":"2017-09-08","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":23183000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"operatingIncome":{"value":31150000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingAssets":{"value":84801000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"openingCurrentLiabilities":{"value":42961000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-06-30"},"openingParentEquity":{"value":19269000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"openingTotalEquity":{"value":28070000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"openingCash":{"value":12173000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","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 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"openingCommonEquity":{"value":19269000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":200314000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingCurrentLiabilities":{"value":33539000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-06-30"},"closingParentEquity":{"value":-2613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"closingTotalEquity":{"value":3081000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","form":"10-K"},"closingCash":{"value":8387000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-09-06","accession":"0001590976-18-000071","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 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"closingCommonEquity":{"value":-2613000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":14661000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"incomeTaxExpense":{"value":8663000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"pretaxIncome":{"value":31846000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"effectiveTaxRate":{"value":0.27202788419267726,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22676331.4073981,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 30.996851140922228; 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 2014-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-06-30 fcfMargin component 1 (2017-09-08) · fcfMargin component 2 (2017-09-08)cashConversion component 1 (2017-09-08) · cashConversion component 2 (2017-09-08) · cashConversion component 3 (2017-09-08) roce component 1 (2017-09-08) · roce component 2 (2016-09-09) · roce component 3 (2015-09-10) · roce component 4 (2017-09-08) · roce component 5 (2016-09-09) |
| 2014-06-30 | Unavailable | Unavailable | -1.11 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":17850000,"capex":{"accession":"0001590976-16-000247","end":"2014-06-30","filed":"2016-09-09","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-16-000247","end":"2014-06-30","filed":"2016-09-09","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-1188000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"operatingIncome":{"value":-455000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"openingAssets":{"value":65927000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingCurrentLiabilities":{"value":25505000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingCapitalEmployed":{"value":40422000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":20014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingTotalEquity":{"value":20014000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingCash":{"value":15957000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingCommonEquity":{"value":20014000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":84801000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"closingCurrentLiabilities":{"value":42961000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-06-30"},"closingParentEquity":{"value":19269000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"closingTotalEquity":{"value":28070000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","form":"10-K"},"closingCash":{"value":12173000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-08","accession":"0001590976-17-000118","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 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"closingCommonEquity":{"value":19269000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4676000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2220000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"pretaxIncome":{"value":-3408000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":19641500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-455000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"averageCapitalEmployed":{"value":41131000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":40422000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":65927000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingCurrentLiabilities":{"value":25505000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingCapitalEmployed":{"value":41840000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":84801000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingCurrentLiabilities":{"value":42961000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.1062215846928107 fcfMargin component 1 (2016-09-09) · fcfMargin component 2 (2016-09-09)cashConversion component 1 (2016-09-09) · cashConversion component 2 (2016-09-09) · cashConversion component 3 (2016-09-09) roce component 1 (2014-09-25) · roce component 2 (2014-09-25) · roce component 3 (2014-09-25) · roce component 4 (2014-09-25) · roce component 5 (2014-09-25) |
| 2013-06-30 | Unavailable | 128.01 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":23021000,"capex":{"accession":"0001590976-15-000075","end":"2013-06-30","filed":"2015-09-10","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-15-000075","end":"2013-06-30","filed":"2015-09-10","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":17984000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"operatingIncome":{"value":19308000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":14797000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":65927000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingCurrentLiabilities":{"value":25505000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingCapitalEmployed":{"value":40422000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":20014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingTotalEquity":{"value":20014000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingCash":{"value":15957000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-09","accession":"0001590976-16-000247","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"closingCommonEquity":{"value":20014000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":0,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"pretaxIncome":{"value":17984000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"effectiveTaxRate":{"value":0,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":19308000,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 128.00822953736656; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30 fcfMargin component 1 (2015-09-10) · fcfMargin component 2 (2015-09-10)cashConversion component 1 (2015-09-10) · cashConversion component 2 (2015-09-10) · cashConversion component 3 (2015-09-10) roce component 1 (2015-09-10) · roce component 2 (2014-09-25) · roce component 3 (2014-09-25) |
| 2012-06-30 | Unavailable | 115.65 | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":12844000,"capex":{"accession":"0001590976-14-000043","end":"2012-06-30","filed":"2014-09-25","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001590976-14-000043","end":"2012-06-30","filed":"2014-09-25","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":11106000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"operatingIncome":{"value":12487000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":9085000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":14797000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-10","accession":"0001590976-15-000075","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":0,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"pretaxIncome":{"value":11106000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-25","accession":"0001590976-14-000043","form":"10-K"},"effectiveTaxRate":{"value":0,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":12487000,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 115.64919863137042; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30 fcfMargin component 1 (2014-09-25) · fcfMargin component 2 (2014-09-25)cashConversion component 1 (2014-09-25) · cashConversion component 2 (2014-09-25) · cashConversion component 3 (2014-09-25) roce component 1 (2014-09-25) |
Annual operating facts
Complete annual history, independent of chart loading and range. Operating margin is operating profit as a percentage of revenue; net margin is consolidated net profit as a percentage of revenue. Negative margins show losses. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue (USD) | Operating margin (%) | Net margin (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2026-06-30 | 914,590,000.00 | 0.34 | 0.19 | Inputs & filingsrevenue: 914590000; operatingIncome: 3099000; netIncome: 1707000 revenue (2026-08-27)operatingIncome (2026-08-27) netIncome (2026-08-27) |
| 2025-06-30 | 807,561,000.00 | 2.69 | 1.89 | Inputs & filingsrevenue: 807561000; operatingIncome: 21761000; netIncome: 15240000 revenue (2026-08-27)operatingIncome (2026-08-27) netIncome (2026-08-27) |
| 2024-06-30 | 829,035,000.00 | -6.75 | -6.81 | Inputs & filingsrevenue: 829035000; operatingIncome: -55947000; netIncome: -56443000 revenue (2026-08-27)operatingIncome (2026-08-27) netIncome (2026-08-27) |
| 2023-06-30 | 1,388,365,000.00 | 10.43 | 7.77 | Inputs & filingsrevenue: 1388365000; operatingIncome: 144784000; netIncome: 107910000 revenue (2025-08-28)operatingIncome (2025-08-28) netIncome (2025-08-28) |
| 2022-06-30 | 1,214,877,000.00 | 17.60 | 13.45 | Inputs & filingsrevenue: 1214877000; operatingIncome: 213823000; netIncome: 163430000 revenue (2024-08-29)operatingIncome (2024-08-29) netIncome (2024-08-29) |
| 2021-06-30 | 926,515,000.00 | 16.17 | 12.33 | Inputs & filingsrevenue: 926515000; operatingIncome: 149775000; netIncome: 114282000 revenue (2023-08-29)operatingIncome (2023-08-29) netIncome (2023-08-29) |
| 2020-06-30 | 653,163,000.00 | 13.06 | 9.90 | Inputs & filingsrevenue: 653163000; operatingIncome: 85310000; netIncome: 64656000 revenue (2022-08-25)operatingIncome (2022-08-25) netIncome (2022-08-25) |
| 2019-06-30 | 684,016,000.00 | 14.34 | 10.19 | Inputs & filingsrevenue: 684016000; operatingIncome: 98112000; netIncome: 69701000 revenue (2021-08-26)operatingIncome (2021-08-26) netIncome (2021-08-26) |
| 2018-06-30 | 497,002,000.00 | 14.10 | 6.23 | Inputs & filingsrevenue: 497002000; operatingIncome: 70067000; netIncome: 30969000 revenue (2020-08-31)operatingIncome (2020-08-31) netIncome (2020-08-31) |
| 2017-06-30 | 281,937,000.00 | 13.99 | 11.02 | Inputs & filingsrevenue: 281937000; operatingIncome: 39438000; netIncome: 31075000 revenue (2019-08-29)operatingIncome (2019-08-29) netIncome (2019-08-29) |
| 2016-06-30 | 252,965,000.00 | 14.19 | 8.02 | Inputs & filingsrevenue: 252965000; operatingIncome: 35904000; netIncome: 20295000 revenue (2018-09-06)operatingIncome (2018-09-06) netIncome (2018-09-06) |
| 2015-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 31150000; netIncome: 23183000 operatingIncome (2017-09-08)netIncome (2017-09-08) |
| 2014-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: -455000; netIncome: -1188000 operatingIncome (2016-09-09)netIncome (2016-09-09) |
| 2013-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 19308000; netIncome: 17984000 operatingIncome (2015-09-10)netIncome (2015-09-10) |
| 2012-06-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: No unambiguous matching annual USD fact; operatingIncome: 12487000; netIncome: 11106000 operatingIncome (2014-09-25)netIncome (2014-09-25) |
MALIBU BOATS, INC. (MBUU) P/E ratio history
The interactive P/E chart contains all 663 stored weekly price points (2014-01-31–2026-10-08); 537 have an eligible basic or diluted ratio. Annual EPS is carried forward from its fiscal end. Use the P/E range bar or any other chart range bar to change all five chart windows.
Fiscal-year-end snapshots
11 eligible fiscal-year-end observations span 2015-06-30–2026-06-30. Latest eligible diluted P/E: 319.44×; basic P/E: 319.44×, for fiscal end 2026-06-30, using the close on 2026-06-26.
Annual P/E = eligible fiscal-year-end close ÷ reported annual EPS. This is retrospective annual P/E, not TTM or forward P/E. Why we use annual data. Missing or non-positive EPS and missing eligible prices produce unavailable ratios.
Explore the P/E chart and optional reference lines · How P/E history is calculated.
Complete annual P/E history (15 fiscal periods)
| Fiscal end | Price date | Close | Price basis | Basic P/E | Diluted P/E | EPS filings |
|---|---|---|---|---|---|---|
| 2026-06-30 | 2026-06-26 | 28.75 | Adjusted close | 319.44 | 319.44 | Basic EPS (2026-08-27) Diluted EPS (2026-08-27) |
| 2025-06-30 | 2025-06-27 | 32.22 | Adjusted close | 42.39 | 42.39 | Basic EPS (2026-08-27) Diluted EPS (2026-08-27) |
| 2024-06-30 | 2024-06-28 | 35.04 | Adjusted close | Unavailable | Unavailable | Basic EPS (2026-08-27) Diluted EPS (2026-08-27) |
| 2023-06-30 | 2023-06-30 | 58.66 | Adjusted close | 11.50 | 11.59 | Basic EPS (2025-08-28) Diluted EPS (2025-08-28) |
| 2022-06-30 | 2022-06-24 | 53.60 | Adjusted close | 7.05 | 7.14 | Basic EPS (2024-08-29) Diluted EPS (2024-08-29) |
| 2021-06-30 | 2021-06-25 | 74.22 | Adjusted close | 14.03 | 14.19 | Basic EPS (2023-08-29) Diluted EPS (2023-08-29) |
| 2020-06-30 | 2020-06-26 | 49.16 | Adjusted close | 16.50 | 16.66 | Basic EPS (2022-08-25) Diluted EPS (2022-08-25) |
| 2019-06-30 | 2019-06-28 | 38.85 | Adjusted close | 12.26 | 12.33 | Basic EPS (2021-08-26) Diluted EPS (2021-08-26) |
| 2018-06-30 | 2018-06-29 | 41.94 | Adjusted close | 30.61 | 30.84 | Basic EPS (2020-08-31) Diluted EPS (2020-08-31) |
| 2017-06-30 | 2017-06-30 | 25.87 | Adjusted close | 16.27 | 16.37 | Basic EPS (2019-08-29) Diluted EPS (2019-08-29) |
| 2016-06-30 | 2016-06-24 | 12.22 | Adjusted close | 12.10 | 12.22 | Basic EPS (2018-09-06) Diluted EPS (2018-09-06) |
| 2015-06-30 | 2015-06-26 | 21.21 | Adjusted close | 22.81 | 22.81 | Basic EPS (2017-09-08) Diluted EPS (2017-09-08) |
| 2014-06-30 | 2014-06-27 | 20.03 | Adjusted close | Unavailable | Unavailable | Basic EPS (2015-09-10) Diluted EPS (2015-09-10) |
| 2013-06-30 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Basic EPS (2014-09-25) Diluted EPS (2014-09-25) |
| 2012-06-30 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
Did this research save you time?
I build and maintain Stock Value Lens independently. If you found it useful, a coffee helps me maintain the tools and improve data updates.