Paylocity Holding Corp (PCTY)

revenue: 1771326000; averageDilutedShares: 54770000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53271000

revenue: 1595221000; averageDilutedShares: 56550000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55366000

revenue: 1402515000; averageDilutedShares: 56976000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55514000

revenue: 1174598000; averageDilutedShares: 56596000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55912000

revenue: 852651000; averageDilutedShares: 56445000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55190000

revenue: 635627000; averageDilutedShares: 56305000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 54594000

revenue: 561329000; averageDilutedShares: 55807000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53792000

revenue: 467633000; averageDilutedShares: 55414000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53075000

revenue: 377527000; averageDilutedShares: 54887000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 52758000

revenue: 300010000; averageDilutedShares: 54057000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51738000

revenue: 230701000; averageDilutedShares: 50913000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51132000

revenue: 152698000; averageDilutedShares: 50127000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 50703000

revenue: 108687000; averageDilutedShares: 36707000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49564000

revenue: 77294000; averageDilutedShares: 31988000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31988000

revenue: 55096000; averageDilutedShares: 44317000; 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":497100000,"capex":{"accession":"0001591698-26-000069","end":"2026-06-30","filed":"2026-08-05","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-26-000069","end":"2026-06-30","filed":"2026-08-05","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1771326000,"tag":"Revenues","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"netIncome":{"value":269741000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"operatingIncome":{"value":385993000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingAssets":{"value":4389428000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingCurrentLiabilities":{"value":2905270000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingCapitalEmployed":{"value":1484158000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1233747000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingTotalEquity":{"value":1233747000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3155681000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingCash":{"value":398070000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingCommonEquity":{"value":1233747000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4884358000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCurrentLiabilities":{"value":3420238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCapitalEmployed":{"value":1464120000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1221417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingTotalEquity":{"value":1221417000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3662941000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCash":{"value":271917000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCommonEquity":{"value":1221417000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":269741000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"incomeTaxExpense":{"value":117562000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"pretaxIncome":{"value":387303000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"effectiveTaxRate":{"value":0.30354012233316036,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":268828637.5602564,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1474139000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1227582000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 28.06372175421125; cashConversion: 184.28789097690006; roce: 26.18430148038957

Calculation inputs: {"original":{"fcfTotal":{"value":405153000,"capex":{"accession":"0001591698-26-000069","end":"2025-06-30","filed":"2026-08-05","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-26-000069","end":"2025-06-30","filed":"2026-08-05","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1595221000,"tag":"Revenues","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"netIncome":{"value":227127000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"operatingIncome":{"value":304024000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingAssets":{"value":4245460000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"openingCurrentLiabilities":{"value":3117360000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"openingCapitalEmployed":{"value":1128100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1033064000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","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":3212396000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"openingCash":{"value":401811000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2025-08-06","accession":"0001591698-25-000087","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":4389428000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCurrentLiabilities":{"value":2905270000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCapitalEmployed":{"value":1484158000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1233747000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingTotalEquity":{"value":1233747000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3155681000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCash":{"value":398070000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingCommonEquity":{"value":1233747000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":227127000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"incomeTaxExpense":{"value":81936000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"pretaxIncome":{"value":309063000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"effectiveTaxRate":{"value":0.26511099678706285,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":223423894.31281,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1306129000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":227127000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"averageCommonEquity":{"value":1133405500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1033064000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1033064000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"closingCommonEquity":{"value":1233747000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1233747000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"}}}}; fcfMargin: 25.397922921024733; cashConversion: 178.3816983449788; roce: 23.276720752697475

Calculation inputs: {"original":{"fcfTotal":{"value":366642000,"capex":{"accession":"0001591698-26-000069","end":"2024-06-30","filed":"2026-08-05","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-26-000069","end":"2024-06-30","filed":"2026-08-05","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1402515000,"tag":"Revenues","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"netIncome":{"value":206766000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"operatingIncome":{"value":260093000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"openingAssets":{"value":3695680000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"openingCurrentLiabilities":{"value":2774795000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"openingCapitalEmployed":{"value":920885000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":842863000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","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":2852817000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"openingCash":{"value":288767000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","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":"2024-08-02","accession":"0001591698-24-000151","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":4245460000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"closingCurrentLiabilities":{"value":3117360000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"closingCapitalEmployed":{"value":1128100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1033064000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","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":3212396000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"closingCash":{"value":401811000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2025-08-06","accession":"0001591698-25-000087","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":206766000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"incomeTaxExpense":{"value":70249000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"pretaxIncome":{"value":277015000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","form":"10-K"},"effectiveTaxRate":{"value":0.2535927657347075,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":194135296.78176272,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1024492500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":206766000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"averageCommonEquity":{"value":937963500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":842863000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":842863000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"closingCommonEquity":{"value":1033064000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1033064000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"}}}}; fcfMargin: 26.141752494625724; cashConversion: 177.3221903020806; roce: 25.38749673618889

Calculation inputs: {"original":{"fcfTotal":{"value":260813000,"capex":{"accession":"0001591698-25-000087","end":"2023-06-30","filed":"2025-08-06","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-25-000087","end":"2023-06-30","filed":"2025-08-06","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1174598000,"tag":"Revenues","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"netIncome":{"value":140822000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"operatingIncome":{"value":155026000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"openingAssets":{"value":4809014000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"openingCurrentLiabilities":{"value":4120534000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"openingCapitalEmployed":{"value":688480000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":613463000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","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":4195551000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"openingCash":{"value":139756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","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":"2023-08-04","accession":"0001591698-23-000115","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":3695680000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"closingCurrentLiabilities":{"value":2774795000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"closingCapitalEmployed":{"value":920885000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":842863000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-05","accession":"0001591698-26-000069","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":2852817000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"closingCash":{"value":288767000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","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":"2024-08-02","accession":"0001591698-24-000151","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":140822000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"incomeTaxExpense":{"value":17792000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"pretaxIncome":{"value":158614000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","form":"10-K"},"effectiveTaxRate":{"value":0.11217168724072277,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":137636472.0138197,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":804682500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":140822000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"averageCommonEquity":{"value":728163000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":613463000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":613463000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"closingCommonEquity":{"value":842863000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":842863000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"}}}}; fcfMargin: 22.204447819594446; cashConversion: 185.20756699947452; roce: 19.265486698169777

Calculation inputs: {"original":{"fcfTotal":{"value":136984000,"capex":{"accession":"0001591698-24-000151","end":"2022-06-30","filed":"2024-08-02","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-24-000151","end":"2022-06-30","filed":"2024-08-02","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":852651000,"tag":"Revenues","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"netIncome":{"value":90777000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"operatingIncome":{"value":84594000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"openingAssets":{"value":2414885000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"openingCurrentLiabilities":{"value":1867016000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"openingCapitalEmployed":{"value":547869000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":476930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","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":1937955000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"openingCash":{"value":202287000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","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":"2022-08-05","accession":"0001591698-22-000094","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":4809014000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"closingCurrentLiabilities":{"value":4120534000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"closingCapitalEmployed":{"value":688480000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":613463000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-06","accession":"0001591698-25-000087","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":4195551000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"closingCash":{"value":139756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","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":"2023-08-04","accession":"0001591698-23-000115","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":90777000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"incomeTaxExpense":{"value":-7180000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","form":"10-K"},"pretaxIncome":{"value":83597000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","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":618174500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":90777000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"averageCommonEquity":{"value":545196500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":476930000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":476930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"closingCommonEquity":{"value":613463000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":613463000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"}}}}; fcfMargin: 16.065658751353133; cashConversion: 150.90166011214293; roce: 13.684485529571342

Calculation inputs: {"original":{"fcfTotal":{"value":115389000,"capex":{"accession":"0001591698-23-000115","end":"2021-06-30","filed":"2023-08-04","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-23-000115","end":"2021-06-30","filed":"2023-08-04","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":635627000,"tag":"Revenues","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"netIncome":{"value":70819000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"operatingIncome":{"value":58043000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"openingAssets":{"value":1985648000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"openingCurrentLiabilities":{"value":1408940000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"openingCapitalEmployed":{"value":576708000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":392908000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","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":1592740000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"openingCash":{"value":250851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","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":"2021-08-06","accession":"0001558370-21-010711","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":2414885000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"closingCurrentLiabilities":{"value":1867016000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"closingCapitalEmployed":{"value":547869000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":476930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-02","accession":"0001591698-24-000151","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":1937955000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"closingCash":{"value":202287000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","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":"2022-08-05","accession":"0001591698-22-000094","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":70819000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"incomeTaxExpense":{"value":-13715000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","form":"10-K"},"pretaxIncome":{"value":57104000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","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":562288500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":70819000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"averageCommonEquity":{"value":434919000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":392908000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":392908000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"closingCommonEquity":{"value":476930000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":476930000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"}}}}; fcfMargin: 18.15357119820272; cashConversion: 162.93508804134484; roce: 10.322636867017554

Calculation inputs: {"original":{"fcfTotal":{"value":96077000,"capex":{"accession":"0001591698-22-000094","end":"2020-06-30","filed":"2022-08-05","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001591698-22-000094","end":"2020-06-30","filed":"2022-08-05","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":561329000,"tag":"Revenues","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"netIncome":{"value":64455000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"operatingIncome":{"value":66171000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"openingAssets":{"value":1803941000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"openingCurrentLiabilities":{"value":1456048000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"openingCapitalEmployed":{"value":347893000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":307964000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","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":1495977000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"openingCash":{"value":132476000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","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":"2019-08-09","accession":"0001558370-19-007859","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":1985648000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"closingCurrentLiabilities":{"value":1408940000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"closingCapitalEmployed":{"value":576708000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":392908000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-04","accession":"0001591698-23-000115","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":1592740000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"closingCash":{"value":250851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","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":"2021-08-06","accession":"0001558370-21-010711","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":64455000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"incomeTaxExpense":{"value":2663000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"pretaxIncome":{"value":67118000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","form":"10-K"},"effectiveTaxRate":{"value":0.03967639083405346,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":63545573.542119846,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":462300500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":64455000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001591698.json"},{"container":"original_companyfacts","file":"CIK0001591698.json","sha256":"0892d204921923b02c569de0a75187f7c7b69a1de913a6ffe8ff6ee502259ce3"}]},"averageCommonEquity":{"value":350436000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":307964000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":307964000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001591698.json"},{"container":"original_companyfacts","file":"CIK0001591698.json","sha256":"0892d204921923b02c569de0a75187f7c7b69a1de913a6ffe8ff6ee502259ce3"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001591698.json"},{"container":"original_companyfacts","file":"CIK0001591698.json","sha256":"0892d204921923b02c569de0a75187f7c7b69a1de913a6ffe8ff6ee502259ce3"}]},"closingCommonEquity":{"value":392908000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":392908000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001591698.json"},{"container":"original_companyfacts","file":"CIK0001591698.json","sha256":"0892d204921923b02c569de0a75187f7c7b69a1de913a6ffe8ff6ee502259ce3"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001591698.json"},{"container":"original_companyfacts","file":"CIK0001591698.json","sha256":"0892d204921923b02c569de0a75187f7c7b69a1de913a6ffe8ff6ee502259ce3"}]}}}}; fcfMargin: 17.115987237431167; cashConversion: 149.06058490419673; roce: 14.313417355161848

Calculation inputs: {"original":{"fcfTotal":{"value":103752000,"capex":{"accession":"0001558370-21-010711","end":"2019-06-30","filed":"2021-08-06","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-010711","end":"2019-06-30","filed":"2021-08-06","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":467633000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"netIncome":{"value":53823000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"operatingIncome":{"value":56224000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"openingAssets":{"value":1507599000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"openingCurrentLiabilities":{"value":1270845000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"openingCapitalEmployed":{"value":236754000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":212824000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","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":1294775000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"openingCash":{"value":137193000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","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":"2019-08-09","accession":"0001558370-19-007859","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":1803941000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"closingCurrentLiabilities":{"value":1456048000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"closingCapitalEmployed":{"value":347893000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":307964000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-05","accession":"0001591698-22-000094","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":1495977000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"closingCash":{"value":132476000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","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":"2019-08-09","accession":"0001558370-19-007859","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":53823000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"incomeTaxExpense":{"value":4223000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"pretaxIncome":{"value":58046000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","form":"10-K"},"effectiveTaxRate":{"value":0.07275264445439823,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":52133555.31819592,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":292323500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":53823000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"averageCommonEquity":{"value":260394000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":212824000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":212824000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"closingCommonEquity":{"value":307964000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":307964000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"}}}}; fcfMargin: 22.186629258414182; cashConversion: 192.76517473942368; roce: 19.23348618910214

Calculation inputs: {"original":{"fcfTotal":{"value":76190000,"capex":{"accession":"0001558370-20-009960","end":"2018-06-30","filed":"2020-08-07","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-009960","end":"2018-06-30","filed":"2020-08-07","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":377527000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"netIncome":{"value":38598000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"operatingIncome":{"value":15949000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"openingAssets":{"value":1137441000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"openingCurrentLiabilities":{"value":974806000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"openingCapitalEmployed":{"value":162635000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":147613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","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":989828000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"openingCash":{"value":103468000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","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":"2018-08-10","accession":"0001558370-18-006955","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":1507599000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"closingCurrentLiabilities":{"value":1270845000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"closingCapitalEmployed":{"value":236754000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":212824000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-06","accession":"0001558370-21-010711","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":1294775000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"closingCash":{"value":137193000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","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":"2019-08-09","accession":"0001558370-19-007859","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":38598000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"incomeTaxExpense":{"value":-21847000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","form":"10-K"},"pretaxIncome":{"value":16751000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","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":199694500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":38598000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"averageCommonEquity":{"value":180218500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":147613000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":147613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"closingCommonEquity":{"value":212824000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":212824000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"}}}}; fcfMargin: 20.181338023505603; cashConversion: 197.39364733924037; roce: 7.986699683766954

Calculation inputs: {"original":{"fcfTotal":{"value":40642000,"capex":{"accession":"0001558370-19-007859","end":"2017-06-30","filed":"2019-08-09","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-007859","end":"2017-06-30","filed":"2019-08-09","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":300010000,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"netIncome":{"value":6718000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"operatingIncome":{"value":7296000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"openingAssets":{"value":1390689000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"openingCurrentLiabilities":{"value":1266222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"openingCapitalEmployed":{"value":124467000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":119572000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","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":1271117000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"openingCash":{"value":86496000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","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":"2017-08-11","accession":"0001558370-17-006561","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":1137441000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"closingCurrentLiabilities":{"value":974806000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"closingCapitalEmployed":{"value":162635000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":147613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-07","accession":"0001558370-20-009960","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":989828000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"closingCash":{"value":103468000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","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":"2018-08-10","accession":"0001558370-18-006955","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":6718000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"incomeTaxExpense":{"value":651000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"pretaxIncome":{"value":7369000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","form":"10-K"},"effectiveTaxRate":{"value":0.08834305875966889,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":6651449.043289456,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":143551000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.546881770607646; cashConversion: 604.9717177731468; roce: 5.0825142283926965

Calculation inputs: {"original":{"fcfTotal":{"value":16910000,"capex":{"accession":"0001558370-18-006955","end":"2016-06-30","filed":"2018-08-10","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-006955","end":"2016-06-30","filed":"2018-08-10","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":230701000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"netIncome":{"value":-3851000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"operatingIncome":{"value":-3550000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"openingAssets":{"value":720548000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"openingCurrentLiabilities":{"value":609487000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"openingCapitalEmployed":{"value":111061000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":107580000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","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":612968000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"openingCash":{"value":81258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","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":"2016-08-12","accession":"0001104659-16-139345","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":1390689000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"closingCurrentLiabilities":{"value":1266222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"closingCapitalEmployed":{"value":124467000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":119572000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-09","accession":"0001558370-19-007859","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":1271117000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"closingCash":{"value":86496000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","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":"2017-08-11","accession":"0001558370-17-006561","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":-3851000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"incomeTaxExpense":{"value":177000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"pretaxIncome":{"value":-3674000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":117764000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-3851000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"averageCommonEquity":{"value":113576000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":107580000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":107580000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"closingCommonEquity":{"value":119572000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":119572000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"}}}}; fcfMargin: 7.329833854209561; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.0145035834380622

Calculation inputs: {"original":{"fcfTotal":{"value":2085000,"capex":{"accession":"0001558370-17-006561","end":"2015-06-30","filed":"2017-08-11","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-17-006561","end":"2015-06-30","filed":"2017-08-11","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":152698000,"tag":"Revenues","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"netIncome":{"value":-13972000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"operatingIncome":{"value":-13921000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"openingAssets":{"value":528151000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"openingCurrentLiabilities":{"value":433128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"openingCapitalEmployed":{"value":95023000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":91134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","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":437017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"openingCash":{"value":78848000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":720548000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"closingCurrentLiabilities":{"value":609487000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"closingCapitalEmployed":{"value":111061000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":107580000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","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":612968000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"closingCash":{"value":81258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-10","accession":"0001558370-18-006955","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":"2016-08-12","accession":"0001104659-16-139345","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":-13972000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"incomeTaxExpense":{"value":105000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"pretaxIncome":{"value":-13867000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":103042000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-13972000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"averageCommonEquity":{"value":99357000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":91134000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":91134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"closingCommonEquity":{"value":107580000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":107580000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"}}}}; fcfMargin: 1.3654402808157278; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.510025038333884

Calculation inputs: {"original":{"fcfTotal":{"value":532000,"capex":{"accession":"0001104659-16-139345","end":"2014-06-30","filed":"2016-08-12","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-16-139345","end":"2014-06-30","filed":"2016-08-12","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":108687000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"netIncome":{"value":-7110000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"operatingIncome":{"value":-7018000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"openingAssets":{"value":377916000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"openingCurrentLiabilities":{"value":364411000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"openingCapitalEmployed":{"value":13505000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-26592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","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":367935000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"openingCash":{"value":7594000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","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":528151000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"closingCurrentLiabilities":{"value":433128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"closingCapitalEmployed":{"value":95023000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":91134000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","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":437017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"closingCash":{"value":78848000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-11","accession":"0001558370-17-006561","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":-9392000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"incomeTaxExpense":{"value":255000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"pretaxIncome":{"value":-6855000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":54264000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.48947896252541706; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.933067964027718

Calculation inputs: {"original":{"fcfTotal":{"value":2241000,"capex":{"accession":"0001104659-15-060024","end":"2013-06-30","filed":"2015-08-14","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-15-060024","end":"2013-06-30","filed":"2015-08-14","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":77294000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"netIncome":{"value":617000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"operatingIncome":{"value":31000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":-27646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":9031000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":377916000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"closingCurrentLiabilities":{"value":364411000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"closingCapitalEmployed":{"value":13505000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-26592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","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":367935000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"closingCash":{"value":7594000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-12","accession":"0001104659-16-139345","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","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":-2291000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"incomeTaxExpense":{"value":-602000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","form":"10-K"},"pretaxIncome":{"value":15000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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: 2.899319481460398; cashConversion: 363.20907617504054; 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":5118000,"capex":{"accession":"0001104659-14-062738","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-14-062738","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":55096000,"tag":"Revenues","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"netIncome":{"value":1688000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"operatingIncome":{"value":2768000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","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":-2254000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","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":7990000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","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":-27646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":9031000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-14","accession":"0001104659-15-060024","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":998000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"incomeTaxExpense":{"value":884000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"pretaxIncome":{"value":842000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001104659-14-062738","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.289240598228545; cashConversion: 303.19905213270147; 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: 1771326000; operatingIncome: 385993000; netIncome: 269741000

revenue: 1595221000; operatingIncome: 304024000; netIncome: 227127000

revenue: 1402515000; operatingIncome: 260093000; netIncome: 206766000

revenue: 1174598000; operatingIncome: 155026000; netIncome: 140822000

revenue: 852651000; operatingIncome: 84594000; netIncome: 90777000

revenue: 635627000; operatingIncome: 58043000; netIncome: 70819000

revenue: 561329000; operatingIncome: 66171000; netIncome: 64455000

revenue: 467633000; operatingIncome: 56224000; netIncome: 53823000

revenue: 377527000; operatingIncome: 15949000; netIncome: 38598000

revenue: 300010000; operatingIncome: 7296000; netIncome: 6718000

revenue: 230701000; operatingIncome: -3550000; netIncome: -3851000

revenue: 152698000; operatingIncome: -13921000; netIncome: -13972000

revenue: 108687000; operatingIncome: -7018000; netIncome: -7110000

revenue: 77294000; operatingIncome: 31000; netIncome: 617000

revenue: 55096000; operatingIncome: 2768000; netIncome: 1688000