Madison Square Garden Sports Corp. (MSGS)

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 24252000; 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: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 24089000; 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: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 24096000; 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: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 24194000; 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: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 24405000; 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: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 24129000; 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: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 23942000; 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: 1631068000; averageDilutedShares: 23900000; 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: 1559095000; averageDilutedShares: 23846000; 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: 1318452000; averageDilutedShares: 23853000; 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: 1115311000; averageDilutedShares: 24754000; 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: 1071551000; averageDilutedShares: 24928000; 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: 913615000; averageDilutedShares: 24928000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":61256000,"capex":{"accession":"0001628280-26-056812","end":"2026-06-30","filed":"2026-08-13","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056812","end":"2026-06-30","filed":"2026-08-13","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":28868000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingAssets":{"value":1472974000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingCurrentLiabilities":{"value":563523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingCapitalEmployed":{"value":909451000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-281439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingTotalEquity":{"value":-281439000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCash":{"value":144617000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","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":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingCommonEquity":{"value":-281439000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1537652000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCurrentLiabilities":{"value":642435000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCapitalEmployed":{"value":895217000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-263296000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingTotalEquity":{"value":-263296000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1800948000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCash":{"value":164511000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","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":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCommonEquity":{"value":-263296000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":7735000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"incomeTaxExpense":{"value":10224000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"pretaxIncome":{"value":17983000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":902334000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 3.1992588110389275

Calculation inputs: {"original":{"fcfTotal":{"value":87986000,"capex":{"accession":"0001628280-26-056812","end":"2025-06-30","filed":"2026-08-13","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056812","end":"2025-06-30","filed":"2026-08-13","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-22438000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"operatingIncome":{"value":14808000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingAssets":{"value":1346292000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCurrentLiabilities":{"value":521982000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCapitalEmployed":{"value":824310000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-266310000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingTotalEquity":{"value":-266310000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCash":{"value":89136000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","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":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1472974000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCurrentLiabilities":{"value":563523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCapitalEmployed":{"value":909451000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-281439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingTotalEquity":{"value":-281439000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCash":{"value":144617000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","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":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingCommonEquity":{"value":-281439000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-22457000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"incomeTaxExpense":{"value":5166000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"pretaxIncome":{"value":-17272000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","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":866880500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.708193920615356

Calculation inputs: {"original":{"fcfTotal":{"value":90680000,"capex":{"accession":"0001628280-26-056812","end":"2024-06-30","filed":"2026-08-13","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056812","end":"2024-06-30","filed":"2026-08-13","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":58771000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"operatingIncome":{"value":146038000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"openingAssets":{"value":1315017000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"openingCurrentLiabilities":{"value":520528000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"openingCapitalEmployed":{"value":794489000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-337234000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"openingTotalEquity":{"value":-337234000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCash":{"value":40398000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","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":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"openingCommonEquity":{"value":-337234000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1346292000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCurrentLiabilities":{"value":521982000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCapitalEmployed":{"value":824310000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-266310000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"closingTotalEquity":{"value":-266310000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCash":{"value":89136000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","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":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":58771000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"incomeTaxExpense":{"value":46897000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"pretaxIncome":{"value":105668000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":809399500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":90680000,"capex":{"accession":"0001628280-26-056812","end":"2024-06-30","filed":"2026-08-13","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056812","end":"2024-06-30","filed":"2026-08-13","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":58771000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-13","accession":"0001628280-26-056812","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 154.29378434942404; roce: 18.042758860117903

Calculation inputs: {"original":{"fcfTotal":{"value":151292000,"capex":{"accession":"0001636519-25-000027","end":"2023-06-30","filed":"2025-08-12","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-25-000027","end":"2023-06-30","filed":"2025-08-12","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":45628000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"operatingIncome":{"value":85174000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingAssets":{"value":1301966000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingCurrentLiabilities":{"value":438299000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingCapitalEmployed":{"value":863667000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-147089000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingTotalEquity":{"value":-145377000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"openingCash":{"value":91018000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","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":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingCommonEquity":{"value":-147089000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1315017000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"closingCurrentLiabilities":{"value":520528000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"closingCapitalEmployed":{"value":794489000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-337234000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"closingTotalEquity":{"value":-337234000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCash":{"value":40398000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","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":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"closingCommonEquity":{"value":-337234000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":45751000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"incomeTaxExpense":{"value":44293000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"pretaxIncome":{"value":89921000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"effectiveTaxRate":{"value":0.4925768174286318,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":43219262.152333714,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":829078000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 331.577101779609; roce: 10.273339782264154

Calculation inputs: {"original":{"fcfTotal":{"value":177124000,"capex":{"accession":"0001636519-24-000015","end":"2022-06-30","filed":"2024-08-13","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-24-000015","end":"2022-06-30","filed":"2024-08-13","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":48880000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"operatingIncome":{"value":86080000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"openingAssets":{"value":1309939000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingCurrentLiabilities":{"value":368278000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingCapitalEmployed":{"value":941661000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-204308000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingTotalEquity":{"value":-201866000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"openingCash":{"value":64902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingCommonEquity":{"value":-204308000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1301966000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingCurrentLiabilities":{"value":438299000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingCapitalEmployed":{"value":863667000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-147089000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingTotalEquity":{"value":-145377000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-12","accession":"0001636519-25-000027","form":"10-K"},"closingCash":{"value":91018000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","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":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingCommonEquity":{"value":-147089000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":51131000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"incomeTaxExpense":{"value":25052000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"pretaxIncome":{"value":73932000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"effectiveTaxRate":{"value":0.33885191797868314,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":56911626.90039496,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":902664000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 362.36497545008183; roce: 9.53621724140987

Calculation inputs: {"original":{"fcfTotal":{"value":-35792000,"capex":{"accession":"0001636519-23-000009","end":"2021-06-30","filed":"2023-08-17","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-23-000009","end":"2021-06-30","filed":"2023-08-17","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-15897000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"operatingIncome":{"value":-78443000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingAssets":{"value":1233798000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"openingCurrentLiabilities":{"value":290254000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"openingCapitalEmployed":{"value":943544000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-206986000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"openingTotalEquity":{"value":-203435000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingCash":{"value":77852000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"openingCommonEquity":{"value":-206986000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1309939000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"closingCurrentLiabilities":{"value":368278000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"closingCapitalEmployed":{"value":941661000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-204308000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"closingTotalEquity":{"value":-201866000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-13","accession":"0001636519-24-000015","form":"10-K"},"closingCash":{"value":64902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"closingCommonEquity":{"value":-204308000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-13954000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"incomeTaxExpense":{"value":-73421000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"pretaxIncome":{"value":-89318000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","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":942602500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.321959680777422

Calculation inputs: {"original":{"fcfTotal":{"value":-358907000,"capex":{"accession":"0001636519-22-000009","end":"2020-06-30","filed":"2022-08-18","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-22-000009","end":"2020-06-30","filed":"2022-08-18","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-208863000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"operatingIncome":{"value":-93866000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingAssets":{"value":3763790000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"openingCurrentLiabilities":{"value":760023000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"openingCapitalEmployed":{"value":3003767000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2620500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"openingTotalEquity":{"value":2638760000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingCash":{"value":4317000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"0001636519-20-000025","form":"10-K"},"openingCommonEquity":{"value":2620500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1233798000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"closingCurrentLiabilities":{"value":290254000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"closingCapitalEmployed":{"value":943544000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-206986000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"closingTotalEquity":{"value":-203435000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingCash":{"value":77852000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-17","accession":"0001636519-23-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"closingCommonEquity":{"value":-206986000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-182388000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20593000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"pretaxIncome":{"value":-98048000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","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":1973655500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.755946516501993

Calculation inputs: {"original":{"fcfTotal":{"value":-27581000,"capex":{"accession":"0001636519-21-000010","end":"2019-06-30","filed":"2021-08-19","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-21-000010","end":"2019-06-30","filed":"2021-08-19","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1631068000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"netIncome":{"value":-3117000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"operatingIncome":{"value":-58195000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"openingAssets":{"value":3736173000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"openingCurrentLiabilities":{"value":765505000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"openingCapitalEmployed":{"value":2970668000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2536483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"openingTotalEquity":{"value":2554035000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"openingCash":{"value":1095000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","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":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"openingCommonEquity":{"value":2536483000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3763790000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"closingCurrentLiabilities":{"value":760023000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"closingCapitalEmployed":{"value":3003767000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2620500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"closingTotalEquity":{"value":2638760000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"closingCash":{"value":4317000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-18","accession":"0001636519-22-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"0001636519-20-000025","form":"10-K"},"closingCommonEquity":{"value":2620500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":11427000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-12619000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"pretaxIncome":{"value":-60641000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","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":2987217500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2578491500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-27581000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"}},"revenue":{"value":1631068000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"}}}}; fcfMargin: -1.6909779359290968; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.9481340076509326

Calculation inputs: {"original":{"fcfTotal":{"value":25715000,"capex":{"accession":"0001636519-20-000025","end":"2018-06-30","filed":"2020-08-31","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-20-000025","end":"2018-06-30","filed":"2020-08-31","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1559095000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"netIncome":{"value":134448000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"operatingIncome":{"value":-18179000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"openingAssets":{"value":3712753000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"openingCurrentLiabilities":{"value":762042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"openingCapitalEmployed":{"value":2950711000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2408163000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"openingTotalEquity":{"value":2419861000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"openingCash":{"value":931000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","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":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"openingCommonEquity":{"value":2408163000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3736173000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"closingCurrentLiabilities":{"value":765505000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"closingCapitalEmployed":{"value":2970668000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2536483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"closingTotalEquity":{"value":2554035000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","form":"10-K"},"closingCash":{"value":1095000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-19","accession":"0001636519-21-000010","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":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"closingCommonEquity":{"value":2536483000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":141594000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-59392000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"pretaxIncome":{"value":-21288000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","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":2960689500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2472323000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":25715000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"}},"revenue":{"value":1559095000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"}}}}; fcfMargin: 1.6493542728313542; cashConversion: 19.12635368320838; roce: -0.6140123778599546

Calculation inputs: {"original":{"fcfTotal":{"value":179308000,"capex":{"accession":"0001636519-19-000019","end":"2017-06-30","filed":"2019-08-20","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-19-000019","end":"2017-06-30","filed":"2019-08-20","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1318452000,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"netIncome":{"value":-76789000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"operatingIncome":{"value":-56310000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"openingAssets":{"value":3543950000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"openingCurrentLiabilities":{"value":614815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"openingCapitalEmployed":{"value":2929135000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2586421000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"openingTotalEquity":{"value":2586421000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"openingCash":{"value":1444317000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","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":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"openingCommonEquity":{"value":2586421000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3712753000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"closingCurrentLiabilities":{"value":762042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"closingCapitalEmployed":{"value":2950711000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2408163000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"closingTotalEquity":{"value":2419861000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","form":"10-K"},"closingCash":{"value":931000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-31","accession":"0001636519-20-000025","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":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"closingCommonEquity":{"value":2408163000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-72723000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-4404000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"pretaxIncome":{"value":-81193000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","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":2939923000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2497292000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.59988835391808; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.9153562865421987

Calculation inputs: {"original":{"fcfTotal":{"value":54069000,"capex":{"accession":"0001636519-18-000010","end":"2016-06-30","filed":"2018-08-17","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-18-000010","end":"2016-06-30","filed":"2018-08-17","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1115311000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"netIncome":{"value":-77290000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"operatingIncome":{"value":-58631000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"openingAssets":{"value":2148942000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"openingCurrentLiabilities":{"value":533718000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"openingCapitalEmployed":{"value":1615224000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1223275000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"openingTotalEquity":{"value":1223275000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"openingCash":{"value":14211000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","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":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":3543950000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"closingCurrentLiabilities":{"value":614815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"closingCapitalEmployed":{"value":2929135000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2586421000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"closingTotalEquity":{"value":2586421000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","form":"10-K"},"closingCash":{"value":1444317000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-20","accession":"0001636519-19-000019","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":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"closingCommonEquity":{"value":2586421000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-77290000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":297000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"pretaxIncome":{"value":-76993000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","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":2272179500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.847885477682906; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.580385924615551

Calculation inputs: {"original":{"fcfTotal":{"value":5269000,"capex":{"accession":"0001636519-17-000010","end":"2015-06-30","filed":"2017-08-17","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-17-000010","end":"2015-06-30","filed":"2017-08-17","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1071551000,"tag":"Revenues","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"netIncome":{"value":-40684000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"operatingIncome":{"value":-406000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","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 2014-06-30"},"openingParentEquity":{"value":1191203000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"openingTotalEquity":{"value":1191203000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"openingCash":{"value":6143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","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":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":2148942000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"closingCurrentLiabilities":{"value":533718000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"closingCapitalEmployed":{"value":1615224000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1223275000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"closingTotalEquity":{"value":1223275000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","form":"10-K"},"closingCash":{"value":14211000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-17","accession":"0001636519-18-000010","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":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":-40684000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":436000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"pretaxIncome":{"value":-40248000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.4917171464540652; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":-167803000,"capex":{"accession":"0001636519-16-000016","end":"2014-06-30","filed":"2016-08-19","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001636519-16-000016","end":"2014-06-30","filed":"2016-08-19","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":913615000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-114028000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","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 2013-06-30"},"openingParentEquity":{"value":916764000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":2277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2014-06-30"},"closingParentEquity":{"value":1191203000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"closingTotalEquity":{"value":1191203000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","form":"10-K"},"closingCash":{"value":6143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-17","accession":"0001636519-17-000010","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":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":-116933000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1697000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"pretaxIncome":{"value":-115236000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001636519-16-000016","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -18.36692698784499; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-06-30

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 28868000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 14808000; netIncome: -22438000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 146038000; netIncome: 58771000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 85174000; netIncome: 45628000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 86080000; netIncome: 48880000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -78443000; netIncome: -15897000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -93866000; netIncome: -208863000

revenue: 1631068000; operatingIncome: -58195000; netIncome: -3117000

revenue: 1559095000; operatingIncome: -18179000; netIncome: 134448000

revenue: 1318452000; operatingIncome: -56310000; netIncome: -76789000

revenue: 1115311000; operatingIncome: -58631000; netIncome: -77290000

revenue: 1071551000; operatingIncome: -406000; netIncome: -40684000

revenue: 913615000; operatingIncome: -114028000; netIncome: Consolidated income including noncontrolling interests is not confirmed