PHIBRO ANIMAL HEALTH CORP (PAHC)

revenue: 1518093000; averageDilutedShares: 40964000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1296215000; averageDilutedShares: 40678000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1017679000; averageDilutedShares: 40523000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 977889000; averageDilutedShares: 40504000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 942261000; averageDilutedShares: 40504000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 833350000; averageDilutedShares: 40504000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 800354000; averageDilutedShares: 40504000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 827995000; averageDilutedShares: 40523; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 819982000; averageDilutedShares: 40385; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 764281000; averageDilutedShares: 40042; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 751526000; averageDilutedShares: 39962; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 748591000; averageDilutedShares: 39815000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 691914000; averageDilutedShares: 32193000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 653151000; averageDilutedShares: 30458; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30458220

revenue: 654101000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":9866000,"capex":{"accession":"0001104659-26-101493","end":"2026-06-30","filed":"2026-08-26","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-26-101493","end":"2026-06-30","filed":"2026-08-26","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1518093000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"netIncome":{"value":99720000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"operatingIncome":{"value":194396000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingAssets":{"value":1360900000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingCurrentLiabilities":{"value":293473000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingCapitalEmployed":{"value":1067427000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":285682000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingTotalEquity":{"value":285682000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingCash":{"value":68039000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingCommonEquity":{"value":285682000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1501241000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCurrentLiabilities":{"value":316468000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCapitalEmployed":{"value":1184773000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":385477000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingTotalEquity":{"value":385477000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCash":{"value":61419000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCommonEquity":{"value":385477000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":99720000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"incomeTaxExpense":{"value":37626000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"pretaxIncome":{"value":137346000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"effectiveTaxRate":{"value":0.2739504608798218,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":141141126.20680615,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1126100000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":335579500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.64989430818797; cashConversion: 9.893702366626554; roce: 17.262765296154868

Calculation inputs: {"original":{"fcfTotal":{"value":41831000,"capex":{"accession":"0001104659-26-101493","end":"2025-06-30","filed":"2026-08-26","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-26-101493","end":"2025-06-30","filed":"2026-08-26","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1296215000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"netIncome":{"value":48264000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"operatingIncome":{"value":110465000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingAssets":{"value":982184000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingCurrentLiabilities":{"value":204148000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingCapitalEmployed":{"value":778036000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":256641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingTotalEquity":{"value":256641000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingCash":{"value":70613000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingCommonEquity":{"value":256641000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1360900000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCurrentLiabilities":{"value":293473000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCapitalEmployed":{"value":1067427000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":285682000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingTotalEquity":{"value":285682000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCash":{"value":68039000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCommonEquity":{"value":285682000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":48264000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"incomeTaxExpense":{"value":19729000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"pretaxIncome":{"value":67993000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"effectiveTaxRate":{"value":0.29016222258173635,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":78412230.08250849,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":922731500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":271161500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.2271652465061735; cashConversion: 86.67122492955411; roce: 11.971521509778304

Calculation inputs: {"original":{"fcfTotal":{"value":46356000,"capex":{"accession":"0001104659-26-101493","end":"2024-06-30","filed":"2026-08-26","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-26-101493","end":"2024-06-30","filed":"2026-08-26","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1017679000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"netIncome":{"value":2416000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"operatingIncome":{"value":53315000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingAssets":{"value":971397000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingCurrentLiabilities":{"value":176000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingCapitalEmployed":{"value":795397000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":282509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingTotalEquity":{"value":282509000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"openingCash":{"value":41281000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingCommonEquity":{"value":282509000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":982184000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"closingCurrentLiabilities":{"value":204148000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"closingCapitalEmployed":{"value":778036000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":256641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"closingTotalEquity":{"value":256641000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCash":{"value":70613000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"closingCommonEquity":{"value":256641000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":2416000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"incomeTaxExpense":{"value":8500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"pretaxIncome":{"value":10916000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"effectiveTaxRate":{"value":0.7786735067790399,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11800021.986075487,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":786716500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":269575000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.55507090153182; cashConversion: 1918.708609271523; roce: 6.7769012090123955

Calculation inputs: {"original":{"fcfTotal":{"value":-38484000,"capex":{"accession":"0001558370-25-011776","end":"2023-06-30","filed":"2025-08-27","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-25-011776","end":"2023-06-30","filed":"2025-08-27","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":977889000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"netIncome":{"value":32606000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"operatingIncome":{"value":71847000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingAssets":{"value":931699000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingCurrentLiabilities":{"value":190832000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingCapitalEmployed":{"value":740867000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":262442000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingTotalEquity":{"value":262442000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"openingCash":{"value":74248000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingCommonEquity":{"value":262442000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":971397000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"closingCurrentLiabilities":{"value":176000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"closingCapitalEmployed":{"value":795397000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":282509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"closingTotalEquity":{"value":282509000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-26","accession":"0001104659-26-101493","form":"10-K"},"closingCash":{"value":41281000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"closingCommonEquity":{"value":282509000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":32606000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"incomeTaxExpense":{"value":21465000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"pretaxIncome":{"value":54071000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"effectiveTaxRate":{"value":0.3969780473821457,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":43325318.22973498,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":768132000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":272475500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.9354159827955932; cashConversion: -118.02735692817272; roce: 9.353470497258284

Calculation inputs: {"original":{"fcfTotal":{"value":-5395000,"capex":{"accession":"0001558370-24-012517","end":"2022-06-30","filed":"2024-08-28","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-24-012517","end":"2022-06-30","filed":"2024-08-28","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":942261000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"netIncome":{"value":49175000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"operatingIncome":{"value":78986000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingAssets":{"value":841325000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingCurrentLiabilities":{"value":164116000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingCapitalEmployed":{"value":677209000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":238529000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingTotalEquity":{"value":238529000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"openingCash":{"value":50212000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingCommonEquity":{"value":238529000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":931699000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"closingCurrentLiabilities":{"value":190832000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"closingCapitalEmployed":{"value":740867000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":262442000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"closingTotalEquity":{"value":262442000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-27","accession":"0001558370-25-011776","form":"10-K"},"closingCash":{"value":74248000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"closingCommonEquity":{"value":262442000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":49175000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"incomeTaxExpense":{"value":23152000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"pretaxIncome":{"value":72327000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"effectiveTaxRate":{"value":0.3201017600619409,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":53702442.37974753,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":709038000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":250485500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.5725589831267557; cashConversion: -10.971021860701576; roce: 11.139882488667745

Calculation inputs: {"original":{"fcfTotal":{"value":18986000,"capex":{"accession":"0001558370-23-015357","end":"2021-06-30","filed":"2023-08-30","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-23-015357","end":"2021-06-30","filed":"2023-08-30","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":833350000,"tag":"Revenues","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"netIncome":{"value":54385000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"operatingIncome":{"value":74868000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingAssets":{"value":784100000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"openingCurrentLiabilities":{"value":157238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"openingCapitalEmployed":{"value":626862000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":188204000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingTotalEquity":{"value":188204000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"openingCash":{"value":36343000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","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":841325000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"closingCurrentLiabilities":{"value":164116000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"closingCapitalEmployed":{"value":677209000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":238529000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"closingTotalEquity":{"value":238529000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-28","accession":"0001558370-24-012517","form":"10-K"},"closingCash":{"value":50212000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"closingCommonEquity":{"value":238529000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":54385000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"incomeTaxExpense":{"value":12083000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"pretaxIncome":{"value":66468000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"effectiveTaxRate":{"value":0.1817867244388277,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":61257991.514713846,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":652035500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":18986000,"capex":{"accession":"0001558370-23-015357","end":"2021-06-30","filed":"2023-08-30","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-23-015357","end":"2021-06-30","filed":"2023-08-30","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":833350000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"}}}}; fcfMargin: 2.2782744345113097; cashConversion: 34.910361312862; roce: 11.482196904923121

Calculation inputs: {"original":{"fcfTotal":{"value":25303000,"capex":{"accession":"0001558370-22-013940","end":"2020-06-30","filed":"2022-08-24","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-22-013940","end":"2020-06-30","filed":"2022-08-24","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":800354000,"tag":"Revenues","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"netIncome":{"value":33552000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"operatingIncome":{"value":69194000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"openingAssets":{"value":726671000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"openingCurrentLiabilities":{"value":154227000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"openingCapitalEmployed":{"value":572444000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":216015000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","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":510656000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"openingCash":{"value":57573000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","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":784100000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"closingCurrentLiabilities":{"value":157238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"closingCapitalEmployed":{"value":626862000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":188204000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"closingTotalEquity":{"value":188204000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-30","accession":"0001558370-23-015357","form":"10-K"},"closingCash":{"value":36343000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","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":33552000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"incomeTaxExpense":{"value":21960000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"pretaxIncome":{"value":55512000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"},"effectiveTaxRate":{"value":0.3955901426718547,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":41821535.66796369,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":599653000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":25303000,"capex":{"accession":"0001558370-22-013940","end":"2020-06-30","filed":"2022-08-24","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-22-013940","end":"2020-06-30","filed":"2022-08-24","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":800354000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","form":"10-K"}}}}; fcfMargin: 3.1614760468492693; cashConversion: 75.41428230805913; roce: 11.53900672555628

Calculation inputs: {"original":{"fcfTotal":{"value":17278000,"capex":{"accession":"0001104659-21-109354","end":"2019-06-30","filed":"2021-08-25","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-21-109354","end":"2019-06-30","filed":"2021-08-25","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":827995000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"netIncome":{"value":54713000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"operatingIncome":{"value":83226000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"openingAssets":{"value":671679000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"openingCurrentLiabilities":{"value":143221000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"openingCapitalEmployed":{"value":528458000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":184954000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","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":486725000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"openingCash":{"value":29168000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","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":726671000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"closingCurrentLiabilities":{"value":154227000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"closingCapitalEmployed":{"value":572444000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":216015000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-24","accession":"0001558370-22-013940","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":510656000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"closingCash":{"value":57573000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":54713000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16792000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"pretaxIncome":{"value":71505000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"effectiveTaxRate":{"value":0.23483672470456612,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":63681478.74973778,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":550451000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.086727576857348; cashConversion: 31.579332151408256; roce: 15.119601926420334

Calculation inputs: {"original":{"fcfTotal":{"value":51460000,"capex":{"accession":"0001104659-20-098687","end":"2018-06-30","filed":"2020-08-26","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-20-098687","end":"2018-06-30","filed":"2020-08-26","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":819982000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"netIncome":{"value":64883000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"operatingIncome":{"value":98926000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"openingAssets":{"value":623397000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"openingCurrentLiabilities":{"value":115796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"openingCapitalEmployed":{"value":507601000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":151157000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","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":472240000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"openingCash":{"value":56083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":671679000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"closingCurrentLiabilities":{"value":143221000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"closingCapitalEmployed":{"value":528458000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":184954000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","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":486725000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"closingCash":{"value":29168000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-25","accession":"0001104659-21-109354","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":64883000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23187000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"pretaxIncome":{"value":88070000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"effectiveTaxRate":{"value":0.2632792097195413,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":72880840.89928466,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":518029500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.275747516408897; cashConversion: 79.31199235547062; roce: 19.096595850236326

Calculation inputs: {"original":{"fcfTotal":{"value":77505000,"capex":{"accession":"0001144204-19-041832","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144204-19-041832","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":764281000,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"netIncome":{"value":64615000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"operatingIncome":{"value":97934000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"openingAssets":{"value":607835000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"openingCurrentLiabilities":{"value":108777000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"openingCapitalEmployed":{"value":499058000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":90480000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","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":517355000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"openingCash":{"value":33605000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","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":623397000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"closingCurrentLiabilities":{"value":115796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"closingCapitalEmployed":{"value":507601000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":151157000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","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":472240000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"closingCash":{"value":56083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-26","accession":"0001104659-20-098687","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":64615000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15928000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"pretaxIncome":{"value":80543000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"effectiveTaxRate":{"value":0.19775771947903603,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":78566795.50054008,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":503329500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":77505000,"capex":{"accession":"0001144204-19-041832","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144204-19-041832","end":"2017-06-30","filed":"2019-08-27","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":764281000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"}}}}; fcfMargin: 10.140903672863777; cashConversion: 119.94892826743015; roce: 19.45723427694979

Calculation inputs: {"original":{"fcfTotal":{"value":866000,"capex":{"accession":"0001144204-18-046489","end":"2016-06-30","filed":"2018-08-27","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144204-18-046489","end":"2016-06-30","filed":"2018-08-27","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":751526000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"netIncome":{"value":82728000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"operatingIncome":{"value":85744000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"openingAssets":{"value":493318000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"openingCurrentLiabilities":{"value":111333000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"openingCapitalEmployed":{"value":381985000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":29628000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":463690000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"openingCash":{"value":29216000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":"2016-08-29","accession":"0001571049-16-017853","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":607835000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"closingCurrentLiabilities":{"value":108777000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"closingCapitalEmployed":{"value":499058000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":90480000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","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":517355000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"closingCash":{"value":33605000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-27","accession":"0001144204-19-041832","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":82728000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-5967000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","form":"10-K"},"pretaxIncome":{"value":76761000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":440521500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.11523220753506866; cashConversion: 1.0468039841407988; roce: 19.464203222771193

Calculation inputs: {"original":{"fcfTotal":{"value":48646000,"capex":{"accession":"0001571049-17-007711","end":"2015-06-30","filed":"2017-08-30","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001571049-17-007711","end":"2015-06-30","filed":"2017-08-30","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":748591000,"tag":"Revenues","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"netIncome":{"value":60280000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"operatingIncome":{"value":87668000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"openingAssets":{"value":472323000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"openingCurrentLiabilities":{"value":112438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"openingCapitalEmployed":{"value":359885000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":15149000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","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":457174000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"openingCash":{"value":11821000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":493318000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"closingCurrentLiabilities":{"value":111333000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"closingCapitalEmployed":{"value":381985000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":29628000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":463690000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"closingCash":{"value":29216000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-27","accession":"0001144204-18-046489","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":"2016-08-29","accession":"0001571049-16-017853","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":60280000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18483000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"pretaxIncome":{"value":78763000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"effectiveTaxRate":{"value":0.23466602338661555,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":67095299.06174219,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":370935000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.4983415509938; cashConversion: 80.70006635700067; roce: 23.634329464731017

Calculation inputs: {"original":{"fcfTotal":{"value":-20558000,"capex":{"accession":"0001571049-16-017853","end":"2014-06-30","filed":"2016-08-29","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001571049-16-017853","end":"2014-06-30","filed":"2016-08-29","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":691914000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"netIncome":{"value":-3127000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"operatingIncome":{"value":63794000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"openingAssets":{"value":474142000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"openingCurrentLiabilities":{"value":115404000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"openingCapitalEmployed":{"value":358738000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-68938000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","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":543080000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"openingCash":{"value":27369000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":472323000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"closingCurrentLiabilities":{"value":112438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"closingCapitalEmployed":{"value":359885000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":15149000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","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":457174000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"closingCash":{"value":11821000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-30","accession":"0001571049-17-007711","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-3127000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9435000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"pretaxIncome":{"value":6308000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","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":359311500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.9711784990620225; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 17.75451105795389

Calculation inputs: {"original":{"fcfTotal":{"value":-18510000,"capex":{"accession":"0001571049-15-007431","end":"2013-06-30","filed":"2015-09-10","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001571049-15-007431","end":"2013-06-30","filed":"2015-09-10","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":653151000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"netIncome":{"value":24891000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"operatingIncome":{"value":56731000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30"},"openingParentEquity":{"value":-88228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","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":53900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":474142000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"closingCurrentLiabilities":{"value":115404000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"closingCapitalEmployed":{"value":358738000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-68938000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","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":543080000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"closingCash":{"value":27369000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-29","accession":"0001571049-16-017853","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":24891000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-7043000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"pretaxIncome":{"value":17848000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","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: -2.8339541698627118; cashConversion: -74.36422803422924; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":17164000,"capex":{"accession":"0001571049-14-004664","end":"2012-06-30","filed":"2014-09-18","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001571049-14-004664","end":"2012-06-30","filed":"2014-09-18","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":654101000,"tag":"Revenues","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"netIncome":{"value":6976000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"operatingIncome":{"value":49325000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30"},"openingParentEquity":{"value":-69068000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","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":48598000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30"},"closingParentEquity":{"value":-88228000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","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":53900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-10","accession":"0001571049-15-007431","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6976000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6138000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"pretaxIncome":{"value":13114000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-18","accession":"0001571049-14-004664","form":"10-K"},"effectiveTaxRate":{"value":0.46804941284123835,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":26238462.711605918,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6240595871279817; cashConversion: 246.0435779816514; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-30

revenue: 1518093000; operatingIncome: 194396000; netIncome: 99720000

revenue: 1296215000; operatingIncome: 110465000; netIncome: 48264000

revenue: 1017679000; operatingIncome: 53315000; netIncome: 2416000

revenue: 977889000; operatingIncome: 71847000; netIncome: 32606000

revenue: 942261000; operatingIncome: 78986000; netIncome: 49175000

revenue: 833350000; operatingIncome: 74868000; netIncome: 54385000

revenue: 800354000; operatingIncome: 69194000; netIncome: 33552000

revenue: 827995000; operatingIncome: 83226000; netIncome: 54713000

revenue: 819982000; operatingIncome: 98926000; netIncome: 64883000

revenue: 764281000; operatingIncome: 97934000; netIncome: 64615000

revenue: 751526000; operatingIncome: 85744000; netIncome: 82728000

revenue: 748591000; operatingIncome: 87668000; netIncome: 60280000

revenue: 691914000; operatingIncome: 63794000; netIncome: -3127000

revenue: 653151000; operatingIncome: 56731000; netIncome: 24891000

revenue: 654101000; operatingIncome: 49325000; netIncome: 6976000