STRATTEC SECURITY CORP (STRT)

revenue: 579392000; averageDilutedShares: 4122000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3977672

revenue: 565066000; averageDilutedShares: 4076000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 4039334

revenue: 537766000; averageDilutedShares: 4004000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3988794

revenue: 492946000; averageDilutedShares: 3921000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3929046

revenue: 452265000; averageDilutedShares: 3910000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3876703

revenue: 485295000; averageDilutedShares: 3852000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3805065

revenue: 385300000; averageDilutedShares: 3737000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3749619

revenue: 487006000; averageDilutedShares: 3676000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3691555

revenue: 439195000; averageDilutedShares: 3703000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3635203

revenue: 417325000; averageDilutedShares: 3670000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3596616

revenue: 401419000; averageDilutedShares: 3621000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3565857

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 3604000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3526700

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 3513000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3484816

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 3379000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3372029

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 3330000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3303784

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 3323000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 3289478

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 3280000; 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":38976000,"capex":{"accession":"0001193125-26-374333","end":"2026-06-28","filed":"2026-08-28","form":"10-K","start":"2025-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-374333","end":"2026-06-28","filed":"2026-08-28","form":"10-K","start":"2025-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":579392000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"netIncome":{"value":21623000,"tag":"ProfitLoss","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"operatingIncome":{"value":26523000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingAssets":{"value":391454000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingCurrentLiabilities":{"value":119350000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingCapitalEmployed":{"value":272104000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":221592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingTotalEquity":{"value":246431000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingCash":{"value":84579000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","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 2025-06-29"},"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":387479000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCurrentLiabilities":{"value":102231000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCapitalEmployed":{"value":285248000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":238646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingTotalEquity":{"value":265497000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCash":{"value":108243000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","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 2026-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":20598000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11339000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"pretaxIncome":{"value":32962000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-30","end":"2026-06-28","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"effectiveTaxRate":{"value":0.3440021843334749,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17399030.064923245,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":278676000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.72705180603115; cashConversion: 180.25250890255745; roce: 9.517504198423977

Calculation inputs: {"original":{"fcfTotal":{"value":64521000,"capex":{"accession":"0001193125-26-374333","end":"2025-06-29","filed":"2026-08-28","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-374333","end":"2025-06-29","filed":"2026-08-28","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":565066000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"netIncome":{"value":18919000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"operatingIncome":{"value":22784000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingAssets":{"value":364289000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","form":"10-K"},"openingCurrentLiabilities":{"value":118288000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","form":"10-K"},"openingCapitalEmployed":{"value":246001000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":200545000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","form":"10-K"},"openingTotalEquity":{"value":225615000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingCash":{"value":25410000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","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":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":391454000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCurrentLiabilities":{"value":119350000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCapitalEmployed":{"value":272104000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":221592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingTotalEquity":{"value":246431000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCash":{"value":84579000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","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 2025-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":18685000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5717000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"pretaxIncome":{"value":24636000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-29","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"effectiveTaxRate":{"value":0.2320587757752882,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17496772.852735832,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":259052500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.418312197159269; cashConversion: 341.0381098366721; roce: 8.795128400613775

Calculation inputs: {"original":{"fcfTotal":{"value":2477000,"capex":{"accession":"0001193125-26-374333","end":"2024-06-30","filed":"2026-08-28","form":"10-K","start":"2023-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-374333","end":"2024-06-30","filed":"2026-08-28","form":"10-K","start":"2023-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":537766000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"netIncome":{"value":16428000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"operatingIncome":{"value":17814000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingAssets":{"value":340930000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"openingCurrentLiabilities":{"value":108986000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"openingCapitalEmployed":{"value":231944000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":184963000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"openingTotalEquity":{"value":211024000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-02","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"openingCash":{"value":20571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","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 2023-07-02"},"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":364289000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","form":"10-K"},"closingCurrentLiabilities":{"value":118288000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","form":"10-K"},"closingCapitalEmployed":{"value":246001000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":200545000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","form":"10-K"},"closingTotalEquity":{"value":225615000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCash":{"value":25410000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-25","accession":"0000950170-25-111218","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":16313000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3775000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"pretaxIncome":{"value":20203000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-03","end":"2024-06-30","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"effectiveTaxRate":{"value":0.186853437608276,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":14485392.862446172,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":238972500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.4606092612772098; cashConversion: 15.077915753591428; roce: 7.45441421084016

Calculation inputs: {"original":{"fcfTotal":{"value":-7275000,"capex":{"accession":"0000950170-24-104109","end":"2023-07-02","filed":"2024-09-05","form":"10-K","start":"2022-07-04","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-24-104109","end":"2023-07-02","filed":"2024-09-05","form":"10-K","start":"2022-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":492946000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"netIncome":{"value":-8949000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"operatingIncome":{"value":-6089000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"openingAssets":{"value":319134000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"openingCurrentLiabilities":{"value":81529000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"openingCapitalEmployed":{"value":237605000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":188400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"openingTotalEquity":{"value":219947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-03","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"openingCash":{"value":8774000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","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 2022-07-03"},"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":340930000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"closingCurrentLiabilities":{"value":108986000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"closingCapitalEmployed":{"value":231944000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":184963000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"closingTotalEquity":{"value":211024000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-07-02","filed":"2026-08-28","accession":"0001193125-26-374333","form":"10-K"},"closingCash":{"value":20571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","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 2023-07-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6670000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1281000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"pretaxIncome":{"value":-7668000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-04","end":"2023-07-02","filed":"2024-09-05","accession":"0000950170-24-104109","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":234774500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.4758208809889928; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.593552536582976

Calculation inputs: {"original":{"fcfTotal":{"value":-3752000,"capex":{"accession":"0000950170-23-046852","end":"2022-07-03","filed":"2023-09-07","form":"10-K","start":"2021-06-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-23-046852","end":"2022-07-03","filed":"2023-09-07","form":"10-K","start":"2021-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":452265000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"netIncome":{"value":8844000,"tag":"ProfitLoss","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"operatingIncome":{"value":8897000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"openingAssets":{"value":310563000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"openingCurrentLiabilities":{"value":77572000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"openingCapitalEmployed":{"value":232991000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":181010000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-27","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"openingTotalEquity":{"value":212797000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-27","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"openingCash":{"value":14465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","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 2021-06-27"},"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":319134000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"closingCurrentLiabilities":{"value":81529000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"closingCapitalEmployed":{"value":237605000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":188400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"closingTotalEquity":{"value":219947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-07-03","filed":"2024-09-05","accession":"0000950170-24-104109","form":"10-K"},"closingCash":{"value":8774000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","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 2022-07-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":7016000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":415000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"pretaxIncome":{"value":9259000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-06-28","end":"2022-07-03","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"effectiveTaxRate":{"value":0.044821254995139864,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":8498225.29430824,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":235298000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.8296021138049595; cashConversion: -42.42424242424242; roce: 3.7811626108169216

Calculation inputs: {"original":{"fcfTotal":{"value":26221000,"capex":{"accession":"0001564590-22-031301","end":"2021-06-27","filed":"2022-09-08","form":"10-K","start":"2020-06-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-22-031301","end":"2021-06-27","filed":"2022-09-08","form":"10-K","start":"2020-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":485295000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"netIncome":{"value":29897000,"tag":"ProfitLoss","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"operatingIncome":{"value":33915000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"openingAssets":{"value":265545000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"openingCurrentLiabilities":{"value":48140000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"openingCapitalEmployed":{"value":217405000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":152222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"openingTotalEquity":{"value":175441000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-28","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"openingCash":{"value":11774000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","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 2020-06-28"},"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":310563000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"closingCurrentLiabilities":{"value":77572000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"closingCapitalEmployed":{"value":232991000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":181010000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-27","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"closingTotalEquity":{"value":212797000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-27","filed":"2023-09-07","accession":"0000950170-23-046852","form":"10-K"},"closingCash":{"value":14465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","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 2021-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":22532000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5111000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"pretaxIncome":{"value":35008000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-29","end":"2021-06-27","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"effectiveTaxRate":{"value":0.14599520109689215,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":28963572.754798904,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":225198000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.403105327687284; cashConversion: 87.70445195170083; roce: 15.06008046252631

Calculation inputs: {"original":{"fcfTotal":{"value":13043000,"capex":{"accession":"0001564590-21-046790","end":"2020-06-28","filed":"2021-09-02","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-21-046790","end":"2020-06-28","filed":"2021-09-02","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":385300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"netIncome":{"value":-5857000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"operatingIncome":{"value":-8662000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"openingAssets":{"value":312736000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"openingCurrentLiabilities":{"value":79263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"openingCapitalEmployed":{"value":233473000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":163388000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"openingTotalEquity":{"value":187816000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"openingCash":{"value":7809000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","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":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":265545000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"closingCurrentLiabilities":{"value":48140000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"closingCapitalEmployed":{"value":217405000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":152222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"closingTotalEquity":{"value":175441000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-28","filed":"2022-09-08","accession":"0001564590-22-031301","form":"10-K"},"closingCash":{"value":11774000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","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 2020-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-7605000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2266000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"pretaxIncome":{"value":-8123000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-28","filed":"2021-09-02","accession":"0001564590-21-046790","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":225439000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.38515442512328; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.8422810605086073

Calculation inputs: {"original":{"fcfTotal":{"value":12488000,"capex":{"accession":"0001564590-20-042414","end":"2019-06-30","filed":"2020-09-03","form":"10-K","start":"2018-07-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-20-042414","end":"2019-06-30","filed":"2020-09-03","form":"10-K","start":"2018-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":487006000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"netIncome":{"value":-12693000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"operatingIncome":{"value":10614000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"openingAssets":{"value":307175000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"openingCurrentLiabilities":{"value":68793000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"openingCapitalEmployed":{"value":238382000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":162158000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"openingTotalEquity":{"value":183246000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-01","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"openingCash":{"value":8090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","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 2018-07-01"},"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":312736000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"closingCurrentLiabilities":{"value":79263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"closingCapitalEmployed":{"value":233473000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":163388000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"closingTotalEquity":{"value":187816000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-02","accession":"0001564590-21-046790","form":"10-K"},"closingCash":{"value":7809000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-17029000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-7740000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"pretaxIncome":{"value":-20433000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-02","end":"2019-06-30","filed":"2020-09-03","accession":"0001564590-20-042414","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":235927500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.5642394549553806; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 4.498839685920463

Calculation inputs: {"original":{"fcfTotal":{"value":-17194000,"capex":{"accession":"0001564590-19-034111","end":"2018-07-01","filed":"2019-09-05","form":"10-K","start":"2017-07-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-19-034111","end":"2018-07-01","filed":"2019-09-05","form":"10-K","start":"2017-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":439195000,"tag":"Revenues","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"netIncome":{"value":15628000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"operatingIncome":{"value":13275000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"openingAssets":{"value":273714000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingCurrentLiabilities":{"value":67895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingCapitalEmployed":{"value":205819000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":151088000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingTotalEquity":{"value":172714000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-02","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"openingCash":{"value":8361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","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 2017-07-02"},"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":307175000,"tag":"Assets","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"closingCurrentLiabilities":{"value":68793000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"closingCapitalEmployed":{"value":238382000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":162158000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"closingTotalEquity":{"value":183246000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-07-01","filed":"2020-09-03","accession":"0001564590-20-042414","form":"10-K"},"closingCash":{"value":8090000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","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 2018-07-01"},"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":12283000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"incomeTaxExpense":{"value":2070000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"pretaxIncome":{"value":17698000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"effectiveTaxRate":{"value":0.11696236862922364,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11722324.556447057,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":222100500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-17194000,"capex":{"accession":"0001564590-19-034111","end":"2018-07-01","filed":"2019-09-05","form":"10-K","start":"2017-07-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-19-034111","end":"2018-07-01","filed":"2019-09-05","form":"10-K","start":"2017-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":439195000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-03","end":"2018-07-01","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"}}}}; fcfMargin: -3.9148897414588055; cashConversion: -110.02047606859482; roce: 5.977023914849359

Calculation inputs: {"original":{"fcfTotal":{"value":-13868000,"capex":{"accession":"0000950123-18-009308","end":"2017-07-02","filed":"2018-09-06","form":"10-K","start":"2016-07-04","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950123-18-009308","end":"2017-07-02","filed":"2018-09-06","form":"10-K","start":"2016-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":417325000,"tag":"Revenues","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"netIncome":{"value":12110000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"operatingIncome":{"value":14842000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingAssets":{"value":242176000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"openingCurrentLiabilities":{"value":64215000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"openingCapitalEmployed":{"value":177961000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":139332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"openingTotalEquity":{"value":154512000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingCash":{"value":15477000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","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 2016-07-03"},"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":273714000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"closingCurrentLiabilities":{"value":67895000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"closingCapitalEmployed":{"value":205819000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":151088000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"closingTotalEquity":{"value":172714000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-07-02","filed":"2019-09-05","accession":"0001564590-19-034111","form":"10-K"},"closingCash":{"value":8361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","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 2017-07-02"},"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":7196000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"incomeTaxExpense":{"value":4284000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"pretaxIncome":{"value":16394000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-04","end":"2017-07-02","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"effectiveTaxRate":{"value":0.26131511528608026,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":10963561.058923997,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":191890000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.323069550110825; cashConversion: -114.51692815854666; roce: 7.734639637292198

Calculation inputs: {"original":{"fcfTotal":{"value":-15278000,"capex":{"accession":"0000950123-18-009308","end":"2016-07-03","filed":"2018-09-06","form":"10-K","start":"2015-06-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950123-18-009308","end":"2016-07-03","filed":"2018-09-06","form":"10-K","start":"2015-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":401419000,"tag":"Revenues","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"netIncome":{"value":14122000,"tag":"ProfitLoss","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"operatingIncome":{"value":22179000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingAssets":{"value":230834000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"openingCurrentLiabilities":{"value":64735000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"openingCapitalEmployed":{"value":166099000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":140312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"openingTotalEquity":{"value":152401000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"openingCash":{"value":25695000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-06","accession":"0000950123-18-009308","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 2015-06-28"},"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":242176000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"closingCurrentLiabilities":{"value":64215000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"closingCapitalEmployed":{"value":177961000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":139332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-03","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"closingTotalEquity":{"value":154512000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"closingCash":{"value":15477000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","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 2016-07-03"},"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":9091000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"incomeTaxExpense":{"value":5068000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"pretaxIncome":{"value":19190000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-06-29","end":"2016-07-03","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"effectiveTaxRate":{"value":0.2640958832725378,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":16321617.404898385,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":172030000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.805998221309903; cashConversion: -108.18580937544257; roce: 12.892518746730222

Calculation inputs: {"original":{"fcfTotal":{"value":5362000,"capex":{"accession":"0000950123-17-008407","end":"2015-06-28","filed":"2017-09-07","form":"10-K","start":"2014-06-30","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950123-17-008407","end":"2015-06-28","filed":"2017-09-07","form":"10-K","start":"2014-06-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":24551000,"tag":"ProfitLoss","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"operatingIncome":{"value":31126000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"openingAssets":{"value":213036000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"openingCurrentLiabilities":{"value":65263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"openingCapitalEmployed":{"value":147773000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":125506000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"openingTotalEquity":{"value":134903000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"openingCash":{"value":19756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-07","accession":"0000950123-17-008407","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 2014-06-29"},"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":230834000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"closingCurrentLiabilities":{"value":64735000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"closingCapitalEmployed":{"value":166099000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":140312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-28","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"closingTotalEquity":{"value":152401000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-06","accession":"0000950123-18-009308","form":"10-K"},"closingCash":{"value":25695000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-28","filed":"2018-09-06","accession":"0000950123-18-009308","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 2015-06-28"},"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":20396000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"incomeTaxExpense":{"value":9382000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"pretaxIncome":{"value":33933000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-06-30","end":"2015-06-28","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"effectiveTaxRate":{"value":0.27648601656204874,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22520096.24848967,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":156936000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 21.840250906276733; roce: 19.83356272620686

Calculation inputs: {"original":{"fcfTotal":{"value":-1293000,"capex":{"accession":"0000950123-16-020394","end":"2014-06-29","filed":"2016-09-08","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950123-16-020394","end":"2014-06-29","filed":"2016-09-08","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":19140000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"operatingIncome":{"value":26524000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"openingAssets":{"value":169500000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"openingCurrentLiabilities":{"value":50725000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"openingCapitalEmployed":{"value":118775000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":104218000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"openingTotalEquity":{"value":111880000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"openingCash":{"value":20307000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":213036000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"closingCurrentLiabilities":{"value":65263000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"closingCapitalEmployed":{"value":147773000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":125506000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-29","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"closingTotalEquity":{"value":134903000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-07","accession":"0000950123-17-008407","form":"10-K"},"closingCash":{"value":19756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-29","filed":"2017-09-07","accession":"0000950123-17-008407","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 2014-06-29"},"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":16128000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"incomeTaxExpense":{"value":8674000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"pretaxIncome":{"value":27814000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-29","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"effectiveTaxRate":{"value":0.3118573380312073,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":18252295.96606026,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":133274000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -6.755485893416928; roce: 19.901856326065097

Calculation inputs: {"original":{"fcfTotal":{"value":3150000,"capex":{"accession":"0000950123-15-009734","end":"2013-06-30","filed":"2015-09-04","form":"10-K","start":"2012-07-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-13-000402","end":"2013-06-30","filed":"2013-09-09","form":"10-K","start":"2012-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":11513000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"operatingIncome":{"value":16788000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"openingAssets":{"value":166038000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"openingCurrentLiabilities":{"value":56973000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"openingCapitalEmployed":{"value":109065000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":80552000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"openingTotalEquity":{"value":87398000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"openingCash":{"value":17487000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-04","accession":"0000950123-15-009734","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 2012-07-01"},"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":169500000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"closingCurrentLiabilities":{"value":50725000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"closingCapitalEmployed":{"value":118775000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":104218000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"closingTotalEquity":{"value":111880000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"closingCash":{"value":20307000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-08","accession":"0000950123-16-020394","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":9204000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"incomeTaxExpense":{"value":5366000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"pretaxIncome":{"value":16879000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"effectiveTaxRate":{"value":0.3179098287813259,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11450929.7944191,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":113920000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":3150000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"}},"netIncome":{"value":11513000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-02","end":"2013-06-30","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 27.360375228003125; roce: 14.736657303370787

Calculation inputs: {"original":{"fcfTotal":{"value":3683000,"capex":{"accession":"0001564590-14-004002","end":"2012-07-01","filed":"2014-09-05","form":"10-K","start":"2011-07-04","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-13-000402","end":"2012-07-01","filed":"2013-09-09","form":"10-K","start":"2011-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":12253000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"operatingIncome":{"value":16343000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"openingAssets":{"value":148088000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"openingCurrentLiabilities":{"value":50988000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"openingCapitalEmployed":{"value":97100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":86215000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"openingTotalEquity":{"value":90064000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"openingCash":{"value":17250000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-05","accession":"0001564590-14-004002","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 2011-07-03"},"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":166038000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"closingCurrentLiabilities":{"value":56973000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"closingCapitalEmployed":{"value":109065000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":80552000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"closingTotalEquity":{"value":87398000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-04","accession":"0000950123-15-009734","form":"10-K"},"closingCash":{"value":17487000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-01","filed":"2015-09-04","accession":"0000950123-15-009734","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 2012-07-01"},"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":8793000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"incomeTaxExpense":{"value":3589000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"pretaxIncome":{"value":15842000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"effectiveTaxRate":{"value":0.22654967807095064,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":12640498.611286454,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":103082500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":3683000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"}},"netIncome":{"value":12253000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-04","end":"2012-07-01","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 30.057944993062925; roce: 15.854291465573692

Calculation inputs: {"original":{"fcfTotal":{"value":-1160000,"capex":{"accession":"0001564590-13-000402","end":"2011-07-03","filed":"2013-09-09","form":"10-K","start":"2010-06-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-13-000402","end":"2011-07-03","filed":"2013-09-09","form":"10-K","start":"2010-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":7590000,"tag":"ProfitLoss","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"operatingIncome":{"value":8720000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-09","accession":"0001564590-13-000402","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 2010-06-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":75789000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"openingCash":{"value":21867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-27"},"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":148088000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"closingCurrentLiabilities":{"value":50988000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"closingCapitalEmployed":{"value":97100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":86215000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-03","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"closingTotalEquity":{"value":90064000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"closingCash":{"value":17250000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-03","filed":"2014-09-05","accession":"0001564590-14-004002","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5418000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2540000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"pretaxIncome":{"value":10130000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-06-28","end":"2011-07-03","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"effectiveTaxRate":{"value":0.25074037512339586,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":6533543.928923988,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -15.2832674571805; 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 2010-06-27

Calculation inputs: {"original":{"fcfTotal":{"value":3162000,"capex":{"accession":"0001193125-12-382395","end":"2010-06-27","filed":"2012-09-06","form":"10-K","start":"2009-06-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-12-382395","end":"2010-06-27","filed":"2012-09-06","form":"10-K","start":"2009-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":3941000,"tag":"ProfitLoss","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"operatingIncome":{"value":4426000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":72557000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-06-28","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"openingCash":{"value":22764000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-28","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-28"},"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 2010-06-27"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":75789000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"closingCash":{"value":21867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-27","filed":"2013-09-09","accession":"0001564590-13-000402","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3421000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1666000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"pretaxIncome":{"value":5607000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-06-29","end":"2010-06-27","filed":"2012-09-06","accession":"0001193125-12-382395","form":"10-K"},"effectiveTaxRate":{"value":0.29712858926342073,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":3110908.8639200996,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 80.23344328850546; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-27

revenue: 579392000; operatingIncome: 26523000; netIncome: 21623000

revenue: 565066000; operatingIncome: 22784000; netIncome: 18919000

revenue: 537766000; operatingIncome: 17814000; netIncome: 16428000

revenue: 492946000; operatingIncome: -6089000; netIncome: -8949000

revenue: 452265000; operatingIncome: 8897000; netIncome: 8844000

revenue: 485295000; operatingIncome: 33915000; netIncome: 29897000

revenue: 385300000; operatingIncome: -8662000; netIncome: -5857000

revenue: 487006000; operatingIncome: 10614000; netIncome: -12693000

revenue: 439195000; operatingIncome: 13275000; netIncome: 15628000

revenue: 417325000; operatingIncome: 14842000; netIncome: 12110000

revenue: 401419000; operatingIncome: 22179000; netIncome: 14122000

revenue: No unambiguous matching annual USD fact; operatingIncome: 31126000; netIncome: 24551000

revenue: No unambiguous matching annual USD fact; operatingIncome: 26524000; netIncome: 19140000

revenue: No unambiguous matching annual USD fact; operatingIncome: 16788000; netIncome: 11513000

revenue: No unambiguous matching annual USD fact; operatingIncome: 16343000; netIncome: 12253000

revenue: No unambiguous matching annual USD fact; operatingIncome: 8720000; netIncome: 7590000

revenue: No unambiguous matching annual USD fact; operatingIncome: 4426000; netIncome: 3941000