OSI SYSTEMS INC (OSIS)

revenue: 1785984000; averageDilutedShares: 17280000; totalDebt: 1001049000; periodEndShares: 15918066

revenue: 1713166000; averageDilutedShares: 17178000; totalDebt: 471634000; periodEndShares: 16794399

revenue: 1538758000; averageDilutedShares: 17354000; totalDebt: 137550000; periodEndShares: 17055497

revenue: 1278427000; averageDilutedShares: 17190000; totalDebt: 144567000; periodEndShares: 16755772

revenue: 1183236000; averageDilutedShares: 17870000; totalDebt: 293243000; periodEndShares: 16870050

revenue: 1146902000; averageDilutedShares: 18388000; totalDebt: 277267000; periodEndShares: 17854110

revenue: 1166044000; averageDilutedShares: 18600000; totalDebt: 267998000; periodEndShares: 18011982

revenue: 1182115000; averageDilutedShares: 18720000; totalDebt: 258556000; periodEndShares: 18167020

revenue: 1089286000; averageDilutedShares: 18592000; totalDebt: 251242000; periodEndShares: 18032374

revenue: 960951000; averageDilutedShares: 19689000; totalDebt: 244146000; periodEndShares: 18689568

revenue: 829660000; averageDilutedShares: 20076000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 18912157

revenue: 958202000; averageDilutedShares: 20526000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19716507

revenue: 906742000; averageDilutedShares: 20587000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19942923

revenue: 802047000; averageDilutedShares: 20568000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19914089

revenue: 792990000; averageDilutedShares: 20330000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19821064

revenue: 656100000; averageDilutedShares: 19548000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19507065

revenue: 595111000; averageDilutedShares: 18389000; 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":245334000,"capex":{"accession":"0001104659-26-099752","end":"2026-06-30","filed":"2026-08-21","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-099752","end":"2026-06-30","filed":"2026-08-21","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1785984000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"netIncome":{"value":154711000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"operatingIncome":{"value":218970000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingAssets":{"value":2241257000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingCurrentLiabilities":{"value":696938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingCapitalEmployed":{"value":1544319000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":951084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingTotalEquity":{"value":951084000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1290173000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingCash":{"value":106405000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingBorrowings":{"value":471634000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1316313000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingCommonEquity":{"value":951084000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2502452000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCurrentLiabilities":{"value":511135000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCapitalEmployed":{"value":1991317000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":832961000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingTotalEquity":{"value":832961000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1669491000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCash":{"value":359832000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingBorrowings":{"value":1001049000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1474178000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCommonEquity":{"value":832961000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":154711000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"incomeTaxExpense":{"value":38035000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"pretaxIncome":{"value":192746000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"effectiveTaxRate":{"value":0.19733224035777655,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":175760159.32885766,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":1395245500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1767818000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":892022500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.736629219522683; cashConversion: 158.57566688858583; roce: 12.386456071835449

Calculation inputs: {"original":{"fcfTotal":{"value":73760000,"capex":{"accession":"0001104659-26-099752","end":"2025-06-30","filed":"2026-08-21","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-099752","end":"2025-06-30","filed":"2026-08-21","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1713166000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"netIncome":{"value":149637000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"operatingIncome":{"value":217524000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingAssets":{"value":1936008000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingCurrentLiabilities":{"value":814637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-30"},"openingParentEquity":{"value":863483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","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":1072525000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingCash":{"value":95353000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingBorrowings":{"value":137550000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","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":2241257000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCurrentLiabilities":{"value":696938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCapitalEmployed":{"value":1544319000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":951084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingTotalEquity":{"value":951084000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1290173000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCash":{"value":106405000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingBorrowings":{"value":471634000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1316313000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCommonEquity":{"value":951084000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":149637000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"incomeTaxExpense":{"value":36457000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"pretaxIncome":{"value":186094000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"effectiveTaxRate":{"value":0.19590636989908325,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":174909662.79407182,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":174909662.79407182,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":217524000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"effectiveTaxRate":{"value":0.19590636989908325,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":36457000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"pretaxIncome":{"value":186094000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"averageInvestedCapital":{"value":1110996500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":905680000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":137550000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":863483000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":863483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingAssets":{"value":1936008000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingLiabilities":{"value":1072525000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingCash":{"value":95353000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingInvestedCapital":{"value":1316313000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":471634000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":951084000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":951084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingAssets":{"value":2241257000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingLiabilities":{"value":1290173000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCash":{"value":106405000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}},"roce":{"operatingIncome":{"value":217524000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"averageCapitalEmployed":{"value":1332845000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1121371000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1936008000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingCurrentLiabilities":{"value":814637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCapitalEmployed":{"value":1544319000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2241257000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCurrentLiabilities":{"value":696938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}},"roe":{"commonNetIncome":{"value":149637000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"averageCommonEquity":{"value":907283500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":863483000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":863483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCommonEquity":{"value":951084000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":951084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}}}}; fcfMargin: 4.3054788619433255; cashConversion: 49.292621477308415; roce: 16.3202773015617

Calculation inputs: {"original":{"fcfTotal":{"value":-109603000,"capex":{"accession":"0001104659-26-099752","end":"2024-06-30","filed":"2026-08-21","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-099752","end":"2024-06-30","filed":"2026-08-21","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1538758000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"netIncome":{"value":128154000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"operatingIncome":{"value":189061000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"openingAssets":{"value":1555686000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingCurrentLiabilities":{"value":571694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-06-30"},"openingParentEquity":{"value":726165000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","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":829521000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingCash":{"value":76750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingBorrowings":{"value":144567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","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":1936008000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingCurrentLiabilities":{"value":814637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-30"},"closingParentEquity":{"value":863483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1072525000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCash":{"value":95353000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingBorrowings":{"value":137550000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","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":128154000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"incomeTaxExpense":{"value":33060000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"pretaxIncome":{"value":161214000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"effectiveTaxRate":{"value":0.20506903866909823,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":150290442.48018163,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":150290442.48018163,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":189061000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"effectiveTaxRate":{"value":0.20506903866909823,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":33060000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"pretaxIncome":{"value":161214000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"averageInvestedCapital":{"value":849831000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":793982000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":144567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":726165000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":726165000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingAssets":{"value":1555686000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingLiabilities":{"value":829521000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingCash":{"value":76750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingInvestedCapital":{"value":905680000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":137550000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":863483000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":863483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingAssets":{"value":1936008000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingLiabilities":{"value":1072525000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCash":{"value":95353000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}},"roce":{"operatingIncome":{"value":189061000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"averageCapitalEmployed":{"value":1052681500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":983992000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1555686000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingCurrentLiabilities":{"value":571694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCapitalEmployed":{"value":1121371000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1936008000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCurrentLiabilities":{"value":814637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}},"roe":{"commonNetIncome":{"value":128154000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"averageCommonEquity":{"value":794824000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":726165000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":726165000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCommonEquity":{"value":863483000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":863483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}}}}; fcfMargin: -7.1228224321173315; cashConversion: -85.52444714952323; roce: 17.959943249691385

Calculation inputs: {"original":{"fcfTotal":{"value":79001000,"capex":{"accession":"0001410578-25-001887","end":"2023-06-30","filed":"2025-08-25","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-25-001887","end":"2023-06-30","filed":"2025-08-25","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1278427000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"netIncome":{"value":91778000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"operatingIncome":{"value":135279000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"openingAssets":{"value":1443150000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingCurrentLiabilities":{"value":613954000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","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":638424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","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":804726000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingCash":{"value":64202000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingBorrowings":{"value":293243000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","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":1555686000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingCurrentLiabilities":{"value":571694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-06-30"},"closingParentEquity":{"value":726165000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-21","accession":"0001104659-26-099752","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":829521000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCash":{"value":76750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingBorrowings":{"value":144567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","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":91778000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"incomeTaxExpense":{"value":23460000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"pretaxIncome":{"value":115238000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"effectiveTaxRate":{"value":0.20357868064353773,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":107739079.66122285,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":107739079.66122285,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":135279000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"effectiveTaxRate":{"value":0.20357868064353773,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":23460000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"pretaxIncome":{"value":115238000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"averageInvestedCapital":{"value":830723500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":867465000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":293243000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":638424000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":638424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingAssets":{"value":1443150000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingLiabilities":{"value":804726000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingCash":{"value":64202000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingInvestedCapital":{"value":793982000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":144567000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":726165000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":726165000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingAssets":{"value":1555686000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingLiabilities":{"value":829521000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingCash":{"value":76750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}},"roce":{"operatingIncome":{"value":135279000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"averageCapitalEmployed":{"value":906594000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":829196000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1443150000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingCurrentLiabilities":{"value":613954000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingCapitalEmployed":{"value":983992000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1555686000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingCurrentLiabilities":{"value":571694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}},"roe":{"commonNetIncome":{"value":91778000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"averageCommonEquity":{"value":682294500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":638424000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":638424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingCommonEquity":{"value":726165000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":726165000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}}}}; fcfMargin: 6.1795472091875405; cashConversion: 86.07836300638498; roce: 14.921673869449831

Calculation inputs: {"original":{"fcfTotal":{"value":48887000,"capex":{"accession":"0001410578-24-001571","end":"2022-06-30","filed":"2024-08-29","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-24-001571","end":"2022-06-30","filed":"2024-08-29","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1183236000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"netIncome":{"value":115347000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"operatingIncome":{"value":121749000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"openingAssets":{"value":1384367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingCurrentLiabilities":{"value":344767000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","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":639820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","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":744547000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingCash":{"value":80613000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingBorrowings":{"value":277267000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","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":1443150000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingCurrentLiabilities":{"value":613954000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","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":638424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-25","accession":"0001410578-25-001887","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":804726000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingCash":{"value":64202000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingBorrowings":{"value":293243000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","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":115347000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"incomeTaxExpense":{"value":24813000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"pretaxIncome":{"value":140160000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"effectiveTaxRate":{"value":0.1770333904109589,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":100195361.75085616,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":100195361.75085616,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":121749000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"effectiveTaxRate":{"value":0.1770333904109589,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":24813000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"pretaxIncome":{"value":140160000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"averageInvestedCapital":{"value":851969500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":836474000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":277267000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":639820000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":639820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingAssets":{"value":1384367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingLiabilities":{"value":744547000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingCash":{"value":80613000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingInvestedCapital":{"value":867465000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":293243000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":638424000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":638424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingAssets":{"value":1443150000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingLiabilities":{"value":804726000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingCash":{"value":64202000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}},"roce":{"operatingIncome":{"value":121749000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"averageCapitalEmployed":{"value":934398000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1039600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1384367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingCurrentLiabilities":{"value":344767000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingCapitalEmployed":{"value":829196000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1443150000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingCurrentLiabilities":{"value":613954000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}},"roe":{"commonNetIncome":{"value":115347000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"averageCommonEquity":{"value":639122000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":639820000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":639820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingCommonEquity":{"value":638424000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":638424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}}}}; fcfMargin: 4.131635616225335; cashConversion: 42.382550044647886; roce: 13.029672580634804

Calculation inputs: {"original":{"fcfTotal":{"value":122170000,"capex":{"accession":"0001104659-23-096477","end":"2021-06-30","filed":"2023-08-29","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-23-096477","end":"2021-06-30","filed":"2023-08-29","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1146902000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"netIncome":{"value":74049000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"operatingIncome":{"value":115371000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"openingAssets":{"value":1268541000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingCurrentLiabilities":{"value":330101000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","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":572152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","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":696389000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingCash":{"value":76102000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingBorrowings":{"value":267998000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","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":1384367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingCurrentLiabilities":{"value":344767000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","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":639820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-29","accession":"0001410578-24-001571","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":744547000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingCash":{"value":80613000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingBorrowings":{"value":277267000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","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":74049000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"incomeTaxExpense":{"value":24591000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"pretaxIncome":{"value":98640000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"effectiveTaxRate":{"value":0.24930048661800486,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":86608953.55839416,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":86608953.55839416,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":115371000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"effectiveTaxRate":{"value":0.24930048661800486,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":24591000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"pretaxIncome":{"value":98640000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"averageInvestedCapital":{"value":800261000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":764048000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":267998000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":572152000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":572152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingAssets":{"value":1268541000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingLiabilities":{"value":696389000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingCash":{"value":76102000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingInvestedCapital":{"value":836474000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":277267000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":639820000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":639820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingAssets":{"value":1384367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingLiabilities":{"value":744547000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingCash":{"value":80613000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}},"roce":{"operatingIncome":{"value":115371000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"averageCapitalEmployed":{"value":989020000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":938440000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1268541000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingCurrentLiabilities":{"value":330101000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingCapitalEmployed":{"value":1039600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1384367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingCurrentLiabilities":{"value":344767000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}},"roe":{"commonNetIncome":{"value":74049000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"averageCommonEquity":{"value":605986000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":572152000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":572152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingCommonEquity":{"value":639820000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":639820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}}}}; fcfMargin: 10.652174292136555; cashConversion: 164.98534754014233; roce: 11.66518371721502

Calculation inputs: {"original":{"fcfTotal":{"value":108123000,"capex":{"accession":"0001104659-22-092999","end":"2020-06-30","filed":"2022-08-19","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-22-092999","end":"2020-06-30","filed":"2022-08-19","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1166044000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"netIncome":{"value":75252000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"operatingIncome":{"value":104887000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"openingAssets":{"value":1264864000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingCurrentLiabilities":{"value":382008000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","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":551727000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","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":713137000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingCash":{"value":96316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingBorrowings":{"value":258556000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","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":1268541000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingCurrentLiabilities":{"value":330101000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","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":572152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-29","accession":"0001104659-23-096477","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":696389000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingCash":{"value":76102000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingBorrowings":{"value":267998000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","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":75252000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"incomeTaxExpense":{"value":10870000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"pretaxIncome":{"value":86122000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"effectiveTaxRate":{"value":0.12621629781008337,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":91648551.17159379,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":91648551.17159379,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":104887000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"effectiveTaxRate":{"value":0.12621629781008337,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":10870000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"pretaxIncome":{"value":86122000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"averageInvestedCapital":{"value":739007500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":713967000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":258556000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":551727000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":551727000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingAssets":{"value":1264864000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingLiabilities":{"value":713137000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingCash":{"value":96316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingInvestedCapital":{"value":764048000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":267998000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":572152000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":572152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingAssets":{"value":1268541000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingLiabilities":{"value":696389000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingCash":{"value":76102000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}},"roce":{"operatingIncome":{"value":104887000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"averageCapitalEmployed":{"value":910648000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":882856000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1264864000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingCurrentLiabilities":{"value":382008000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingCapitalEmployed":{"value":938440000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1268541000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingCurrentLiabilities":{"value":330101000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}},"roe":{"commonNetIncome":{"value":75252000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"averageCommonEquity":{"value":561939500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":551727000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":551727000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingCommonEquity":{"value":572152000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":572152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}}}}; fcfMargin: 9.272634651865625; cashConversion: 143.68123106362623; roce: 11.51784223981165

Calculation inputs: {"original":{"fcfTotal":{"value":91700000,"capex":{"accession":"0001104659-21-108619","end":"2019-06-30","filed":"2021-08-23","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-108619","end":"2019-06-30","filed":"2021-08-23","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1182115000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"netIncome":{"value":64796000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"operatingIncome":{"value":107774000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"openingAssets":{"value":1255691000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingCurrentLiabilities":{"value":443322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","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":489436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","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":766255000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingCash":{"value":84814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingBorrowings":{"value":251242000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","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":1264864000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingCurrentLiabilities":{"value":382008000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","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":551727000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-19","accession":"0001104659-22-092999","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":713137000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingCash":{"value":96316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingBorrowings":{"value":258556000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","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":64796000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"incomeTaxExpense":{"value":21368000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"pretaxIncome":{"value":86164000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"effectiveTaxRate":{"value":0.24799220091917737,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":81046888.53813657,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":81046888.53813657,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":107774000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"effectiveTaxRate":{"value":0.24799220091917737,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":21368000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"pretaxIncome":{"value":86164000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"averageInvestedCapital":{"value":684915500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":655864000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":251242000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":489436000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":489436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingAssets":{"value":1255691000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingLiabilities":{"value":766255000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingCash":{"value":84814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingInvestedCapital":{"value":713967000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":258556000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":551727000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":551727000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingAssets":{"value":1264864000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingLiabilities":{"value":713137000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingCash":{"value":96316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}},"roce":{"operatingIncome":{"value":107774000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"averageCapitalEmployed":{"value":847612500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":812369000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1255691000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingCurrentLiabilities":{"value":443322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingCapitalEmployed":{"value":882856000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1264864000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingCurrentLiabilities":{"value":382008000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}},"roe":{"commonNetIncome":{"value":64796000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"averageCommonEquity":{"value":520581500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":489436000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":489436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingCommonEquity":{"value":551727000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":551727000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}}}}; fcfMargin: 7.75728249789572; cashConversion: 141.52108154824373; roce: 12.715008332227285

Calculation inputs: {"original":{"fcfTotal":{"value":89911000,"capex":{"accession":"0001104659-20-097650","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-097650","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1089286000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"netIncome":{"value":-29127000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"operatingIncome":{"value":55908000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"openingAssets":{"value":1230087000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingCurrentLiabilities":{"value":346134000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","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":569213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","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":660874000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"openingCash":{"value":169650000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"openingBorrowings":{"value":244146000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","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":1255691000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingCurrentLiabilities":{"value":443322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","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":489436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-23","accession":"0001104659-21-108619","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":766255000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingCash":{"value":84814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingBorrowings":{"value":251242000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","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":-29127000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"incomeTaxExpense":{"value":65981000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"pretaxIncome":{"value":36854000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":89911000,"capex":{"accession":"0001104659-20-097650","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-097650","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1089286000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"}},"roce":{"operatingIncome":{"value":55908000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"averageCapitalEmployed":{"value":848161000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":883953000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1230087000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"openingCurrentLiabilities":{"value":346134000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingCapitalEmployed":{"value":812369000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1255691000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingCurrentLiabilities":{"value":443322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"}},"roe":{"commonNetIncome":{"value":-29127000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"averageCommonEquity":{"value":529324500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":569213000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":569213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingCommonEquity":{"value":489436000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":489436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"}}}}; fcfMargin: 8.254122425148216; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 6.591673043207598

Calculation inputs: {"original":{"fcfTotal":{"value":45683000,"capex":{"accession":"0001047469-19-004853","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-19-004853","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":960951000,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"netIncome":{"value":21076000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"operatingIncome":{"value":33292000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"openingAssets":{"value":991723000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"openingCurrentLiabilities":{"value":367835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":540846000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","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":450877000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"openingCash":{"value":104370000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":"2017-09-07","accession":"0001047469-17-005596","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":1230087000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingCurrentLiabilities":{"value":346134000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","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":569213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-21","accession":"0001104659-20-097650","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":660874000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingCash":{"value":169650000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingBorrowings":{"value":244146000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","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":21076000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"incomeTaxExpense":{"value":4675000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"pretaxIncome":{"value":25751000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"effectiveTaxRate":{"value":0.18154634771465186,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":27247958.99188381,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":45683000,"capex":{"accession":"0001047469-19-004853","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-19-004853","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":960951000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"}},"roce":{"operatingIncome":{"value":33292000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"averageCapitalEmployed":{"value":753920500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":623888000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":991723000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"openingCurrentLiabilities":{"value":367835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingCapitalEmployed":{"value":883953000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1230087000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingCurrentLiabilities":{"value":346134000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"}},"roe":{"commonNetIncome":{"value":21076000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"averageCommonEquity":{"value":555029500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":540846000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":540846000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingCommonEquity":{"value":569213000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":569213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"}}}}; fcfMargin: 4.75393646502267; cashConversion: 216.75365344467644; roce: 4.415850212323448

Calculation inputs: {"original":{"fcfTotal":{"value":41530000,"capex":{"accession":"0001047469-18-005819","end":"2016-06-30","filed":"2018-08-28","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-18-005819","end":"2016-06-30","filed":"2018-08-28","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":829660000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"netIncome":{"value":26157000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"operatingIncome":{"value":38374000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"openingAssets":{"value":937289000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"openingCurrentLiabilities":{"value":241643000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","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":581779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","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":355510000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"openingCash":{"value":47593000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":"2016-08-19","accession":"0001047469-16-015059","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":991723000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingCurrentLiabilities":{"value":367835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":540846000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-27","accession":"0001047469-19-004853","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":450877000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingCash":{"value":104370000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":"2017-09-07","accession":"0001047469-17-005596","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":26157000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"incomeTaxExpense":{"value":9338000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"pretaxIncome":{"value":35495000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"effectiveTaxRate":{"value":0.2630793069446401,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":28278594.67530638,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":38374000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"averageCapitalEmployed":{"value":659767000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":695646000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":937289000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"openingCurrentLiabilities":{"value":241643000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingCapitalEmployed":{"value":623888000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":991723000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingCurrentLiabilities":{"value":367835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"}},"roe":{"commonNetIncome":{"value":26157000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"averageCommonEquity":{"value":561312500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":581779000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":581779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingCommonEquity":{"value":540846000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":540846000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"}}}}; fcfMargin: 5.005664971193019; cashConversion: 158.77203043162442; roce: 5.8162957528945824

Calculation inputs: {"original":{"fcfTotal":{"value":89817000,"capex":{"accession":"0001047469-17-005596","end":"2015-06-30","filed":"2017-09-07","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-17-005596","end":"2015-06-30","filed":"2017-09-07","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":958202000,"tag":"Revenues","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"netIncome":{"value":65151000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"operatingIncome":{"value":92108000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"openingAssets":{"value":1011077000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"openingCurrentLiabilities":{"value":302607000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","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":532213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":478864000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"openingCash":{"value":38831000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":"2015-08-24","accession":"0001558370-15-001687","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":937289000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingCurrentLiabilities":{"value":241643000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","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":581779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-28","accession":"0001047469-18-005819","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":355510000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingCash":{"value":47593000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":"2016-08-19","accession":"0001047469-16-015059","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":65151000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"incomeTaxExpense":{"value":23702000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"pretaxIncome":{"value":88853000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"effectiveTaxRate":{"value":0.26675520241297423,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":67537711.81614576,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":65151000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"averageCommonEquity":{"value":556996000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":532213000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":532213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"closingCommonEquity":{"value":581779000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":581779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"}}}}; fcfMargin: 9.373493271773594; cashConversion: 137.85974121655846; 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

Calculation inputs: {"original":{"fcfTotal":{"value":74572000,"capex":{"accession":"0001047469-16-015059","end":"2014-06-30","filed":"2016-08-19","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-16-015059","end":"2014-06-30","filed":"2016-08-19","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":906742000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":81295000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"openingAssets":{"value":952739000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"openingCurrentLiabilities":{"value":298239000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-06-30"},"openingParentEquity":{"value":478451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","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":474288000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"openingCash":{"value":34697000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","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":"2014-08-27","accession":"0001047469-14-007228","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":1011077000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingCurrentLiabilities":{"value":302607000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","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":532213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":478864000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"closingCash":{"value":38831000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-09-07","accession":"0001047469-17-005596","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":"2015-08-24","accession":"0001558370-15-001687","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":47894000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"incomeTaxExpense":{"value":27961000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"pretaxIncome":{"value":75855000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":47894000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"averageCommonEquity":{"value":505332000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":478451000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":478451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingCommonEquity":{"value":532213000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":532213000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"}}}}; fcfMargin: 8.224169609436863; cashConversion: No unambiguous matching annual USD fact; 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

Calculation inputs: {"original":{"fcfTotal":{"value":-98702000,"capex":{"accession":"0001558370-15-001687","end":"2013-06-30","filed":"2015-08-24","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-15-001687","end":"2013-06-30","filed":"2015-08-24","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":802047000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":74438000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"openingAssets":{"value":749896000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"openingCurrentLiabilities":{"value":160649000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30"},"openingParentEquity":{"value":434119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","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":315777000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"openingCash":{"value":91452000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","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":952739000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"closingCurrentLiabilities":{"value":298239000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-06-30"},"closingParentEquity":{"value":478451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":474288000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingCash":{"value":34697000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-19","accession":"0001047469-16-015059","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":"2014-08-27","accession":"0001047469-14-007228","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":44135000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"incomeTaxExpense":{"value":25279000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":44135000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"averageCommonEquity":{"value":456285000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":434119000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":434119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingCommonEquity":{"value":478451000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":478451000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"}}}}; fcfMargin: -12.306261353761064; cashConversion: No unambiguous matching annual USD fact; 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 2012-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":52073000,"capex":{"accession":"0001047469-14-007228","end":"2012-06-30","filed":"2014-08-27","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-007228","end":"2012-06-30","filed":"2014-08-27","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":792990000,"tag":"Revenues","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":65940000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"openingAssets":{"value":584916000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"openingCurrentLiabilities":{"value":160981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30"},"openingParentEquity":{"value":384800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","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":200116000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingCash":{"value":55619000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","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":749896000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingCurrentLiabilities":{"value":160649000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30"},"closingParentEquity":{"value":434119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":315777000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingCash":{"value":91452000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-24","accession":"0001558370-15-001687","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","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":45548000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"incomeTaxExpense":{"value":16435000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":65940000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"averageCapitalEmployed":{"value":506591000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":423935000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":584916000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingCurrentLiabilities":{"value":160981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingCapitalEmployed":{"value":589247000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":749896000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingCurrentLiabilities":{"value":160649000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"}},"roe":{"commonNetIncome":{"value":45548000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"averageCommonEquity":{"value":409459500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":384800000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":384800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingCommonEquity":{"value":434119000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":434119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"}}}}; fcfMargin: 6.566665405616716; cashConversion: No unambiguous matching annual USD fact; roce: 13.016417583415418

Calculation inputs: {"original":{"fcfTotal":{"value":26747000,"capex":{"accession":"0001047469-13-008515","end":"2011-06-30","filed":"2013-08-16","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-13-008515","end":"2011-06-30","filed":"2013-08-16","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":656100000,"tag":"Revenues","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":47761000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"openingAssets":{"value":513114000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30"},"openingParentEquity":{"value":313710000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","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":51989000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":584916000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingCurrentLiabilities":{"value":160981000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30"},"closingParentEquity":{"value":384800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":200116000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingCash":{"value":55619000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-27","accession":"0001047469-14-007228","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","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":33422000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"incomeTaxExpense":{"value":13313000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.076665142508764; cashConversion: No unambiguous matching annual USD fact; 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 2010-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":34100000,"capex":{"accession":"0001047469-12-008174","end":"2010-06-30","filed":"2012-08-13","form":"10-K","start":"2009-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-12-008174","end":"2010-06-30","filed":"2012-08-13","form":"10-K","start":"2009-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":595111000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":36768000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30"},"openingParentEquity":{"value":276000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","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":25172000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-30"},"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":513114000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30"},"closingParentEquity":{"value":313710000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":51989000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-08-16","accession":"0001047469-13-008515","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":23557000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"incomeTaxExpense":{"value":11439000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-08-13","accession":"0001047469-12-008174","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.7300234746123; cashConversion: No unambiguous matching annual USD fact; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30

revenue: 1785984000; operatingIncome: 218970000; netIncome: 154711000

revenue: 1713166000; operatingIncome: 217524000; netIncome: 149637000

revenue: 1538758000; operatingIncome: 189061000; netIncome: 128154000

revenue: 1278427000; operatingIncome: 135279000; netIncome: 91778000

revenue: 1183236000; operatingIncome: 121749000; netIncome: 115347000

revenue: 1146902000; operatingIncome: 115371000; netIncome: 74049000

revenue: 1166044000; operatingIncome: 104887000; netIncome: 75252000

revenue: 1182115000; operatingIncome: 107774000; netIncome: 64796000

revenue: 1089286000; operatingIncome: 55908000; netIncome: -29127000

revenue: 960951000; operatingIncome: 33292000; netIncome: 21076000

revenue: 829660000; operatingIncome: 38374000; netIncome: 26157000

revenue: 958202000; operatingIncome: 92108000; netIncome: 65151000

revenue: 906742000; operatingIncome: 81295000; netIncome: No unambiguous matching annual USD fact

revenue: 802047000; operatingIncome: 74438000; netIncome: No unambiguous matching annual USD fact

revenue: 792990000; operatingIncome: 65940000; netIncome: No unambiguous matching annual USD fact

revenue: 656100000; operatingIncome: 47761000; netIncome: No unambiguous matching annual USD fact

revenue: 595111000; operatingIncome: 36768000; netIncome: No unambiguous matching annual USD fact