SYNAPTICS Inc (SYNA)

revenue: 1197200000; averageDilutedShares: 38900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39062676

revenue: 1074300000; averageDilutedShares: 39300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38642761

revenue: 959400000; averageDilutedShares: 39700000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39567552

revenue: 1355100000; averageDilutedShares: 40200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38571072

revenue: 1739700000; averageDilutedShares: 40.7; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39621179

revenue: 1339600000; averageDilutedShares: 38300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35331903

revenue: 1333900000; averageDilutedShares: 34800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34122453

revenue: 1472200000; averageDilutedShares: 34600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33349735

revenue: 1630300000; averageDilutedShares: 34200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35249803

revenue: 1718200000; averageDilutedShares: 35600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34638435

revenue: 1666900000; averageDilutedShares: 37900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35212141

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 38900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37529608

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 37100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 36863802

revenue: 663588000; averageDilutedShares: 34200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33289826

revenue: 548228000; averageDilutedShares: 34435000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32896256

revenue: 598538000; averageDilutedShares: 35454000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33465732

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 35423000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34020521

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 35577000; 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":101400000,"capex":{"accession":"0000817720-26-000055","end":"2026-06-27","filed":"2026-08-10","form":"10-K","start":"2025-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000817720-26-000055","end":"2026-06-27","filed":"2026-08-10","form":"10-K","start":"2025-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1197200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"netIncome":{"value":-490800000,"tag":"ProfitLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"operatingIncome":{"value":-67100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingAssets":{"value":2584400000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingCurrentLiabilities":{"value":270900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingCapitalEmployed":{"value":2313500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1394900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingTotalEquity":{"value":1394900000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1189500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingCash":{"value":391500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","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 2025-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingCommonEquity":{"value":1394900000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2102000000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCurrentLiabilities":{"value":701300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCapitalEmployed":{"value":1400700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":929500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingTotalEquity":{"value":929500000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1172500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCash":{"value":442500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","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 2026-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCommonEquity":{"value":929500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-490800000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":411400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"pretaxIncome":{"value":-79400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-10","accession":"0000817720-26-000055","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":1857100000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1162200000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.469762779819579; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.6131603036993165

Calculation inputs: {"original":{"fcfTotal":{"value":116200000,"capex":{"accession":"0000817720-26-000055","end":"2025-06-28","filed":"2026-08-10","form":"10-K","start":"2024-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000817720-26-000055","end":"2025-06-28","filed":"2026-08-10","form":"10-K","start":"2024-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1074300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"netIncome":{"value":-47800000,"tag":"ProfitLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"operatingIncome":{"value":-94100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingAssets":{"value":2825000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"openingCurrentLiabilities":{"value":277200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"openingCapitalEmployed":{"value":2547800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1466800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1358200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"openingCash":{"value":876900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","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 2024-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2584400000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCurrentLiabilities":{"value":270900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCapitalEmployed":{"value":2313500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1394900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingTotalEquity":{"value":1394900000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1189500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCash":{"value":391500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","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 2025-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingCommonEquity":{"value":1394900000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-47800000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-65700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"pretaxIncome":{"value":-113500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-10","accession":"0000817720-26-000055","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":2430650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.816345527320115; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.871392425894308

Calculation inputs: {"original":{"fcfTotal":{"value":102100000,"capex":{"accession":"0000817720-26-000055","end":"2024-06-29","filed":"2026-08-10","form":"10-K","start":"2023-06-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000817720-26-000055","end":"2024-06-29","filed":"2026-08-10","form":"10-K","start":"2023-06-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":959400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-06-25","end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"netIncome":{"value":125600000,"tag":"ProfitLoss","unit":"USD","start":"2023-06-25","end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"operatingIncome":{"value":-101600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-25","end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingAssets":{"value":2611400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingCurrentLiabilities":{"value":260100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingCapitalEmployed":{"value":2351300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1243400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-24","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1368000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingCash":{"value":924700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-24"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2825000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"closingCurrentLiabilities":{"value":277200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"closingCapitalEmployed":{"value":2547800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1466800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1358200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"closingCash":{"value":876900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","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 2024-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-29","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":125600000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-06-25","end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-250200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-25","end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"pretaxIncome":{"value":-124600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-25","end":"2024-06-29","filed":"2026-08-10","accession":"0000817720-26-000055","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":2449550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.64206795914113; cashConversion: 81.28980891719745; roce: -4.147700598069033

Calculation inputs: {"original":{"fcfTotal":{"value":297300000,"capex":{"accession":"0000817720-25-000073","end":"2023-06-24","filed":"2025-08-21","form":"10-K","start":"2022-06-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000817720-25-000073","end":"2023-06-24","filed":"2025-08-21","form":"10-K","start":"2022-06-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1355100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-06-26","end":"2023-06-24","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"netIncome":{"value":73600000,"tag":"ProfitLoss","unit":"USD","start":"2022-06-26","end":"2023-06-24","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"operatingIncome":{"value":154300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-26","end":"2023-06-24","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"openingAssets":{"value":2858100000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingCurrentLiabilities":{"value":463400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingCapitalEmployed":{"value":2394700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1266400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-25","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1591700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingCash":{"value":824000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2611400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"closingCurrentLiabilities":{"value":260100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"closingCapitalEmployed":{"value":2351300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1243400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-24","filed":"2026-08-10","accession":"0000817720-26-000055","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1368000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"closingCash":{"value":924700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-24"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-06-24","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":73600000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-06-26","end":"2023-06-24","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":52400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-26","end":"2023-06-24","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"pretaxIncome":{"value":126000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-26","end":"2023-06-24","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"effectiveTaxRate":{"value":0.4158730158730159,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":90130793.65079364,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2373000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.939340270090767; cashConversion: 403.9402173913044; roce: 6.502317741255795

Calculation inputs: {"original":{"fcfTotal":{"value":431600000,"capex":{"accession":"0000950170-24-100261","end":"2022-06-25","filed":"2024-08-23","form":"10-K","start":"2021-06-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-100261","end":"2022-06-25","filed":"2024-08-23","form":"10-K","start":"2021-06-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1739700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-06-27","end":"2022-06-25","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"netIncome":{"value":257500000,"tag":"ProfitLoss","unit":"USD","start":"2021-06-27","end":"2022-06-25","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"operatingIncome":{"value":350400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-27","end":"2022-06-25","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingAssets":{"value":2226800000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"openingCurrentLiabilities":{"value":786700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"openingCapitalEmployed":{"value":1440100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":967200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-26","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1259600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"openingCash":{"value":836300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","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 2021-06-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2858100000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"closingCurrentLiabilities":{"value":463400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"closingCapitalEmployed":{"value":2394700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1266400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-25","filed":"2025-08-21","accession":"0000817720-25-000073","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1591700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"closingCash":{"value":824000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-06-25","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":257500000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-27","end":"2022-06-25","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":64600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-27","end":"2022-06-25","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"pretaxIncome":{"value":320500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-06-27","end":"2022-06-25","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1917400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.80887509340691; cashConversion: 167.61165048543688; roce: 18.274747053301347

Calculation inputs: {"original":{"fcfTotal":{"value":298100000,"capex":{"accession":"0000950170-23-043521","end":"2021-06-26","filed":"2023-08-18","form":"10-K","start":"2020-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-043521","end":"2021-06-26","filed":"2023-08-18","form":"10-K","start":"2020-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1339600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-06-28","end":"2021-06-26","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"netIncome":{"value":79600000,"tag":"ProfitLoss","unit":"USD","start":"2020-06-28","end":"2021-06-26","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"operatingIncome":{"value":147000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-06-26","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingAssets":{"value":1693800000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"openingCurrentLiabilities":{"value":244100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"openingCapitalEmployed":{"value":1449700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":819100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-27","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":874700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"openingCash":{"value":763400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","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 2020-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2226800000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"closingCurrentLiabilities":{"value":786700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"closingCapitalEmployed":{"value":1440100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":967200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-26","filed":"2024-08-23","accession":"0000950170-24-100261","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1259600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"closingCash":{"value":836300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","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 2021-06-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-06-26","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":79600000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-06-26","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":31400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-28","end":"2021-06-26","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"pretaxIncome":{"value":120100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-28","end":"2021-06-26","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1444900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 22.252911316810987; cashConversion: 374.49748743718595; roce: 10.173714443906153

Calculation inputs: {"original":{"fcfTotal":{"value":205500000,"capex":{"accession":"0000950170-22-017628","end":"2020-06-27","filed":"2022-08-22","form":"10-K","start":"2019-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-017628","end":"2020-06-27","filed":"2022-08-22","form":"10-K","start":"2019-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1333900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"netIncome":{"value":118800000,"tag":"ProfitLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"operatingIncome":{"value":68900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"openingAssets":{"value":1409800000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"openingCurrentLiabilities":{"value":253900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"openingCapitalEmployed":{"value":1155900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":656400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":752500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"openingCash":{"value":327800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","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 2019-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1693800000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"closingCurrentLiabilities":{"value":244100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"closingCapitalEmployed":{"value":1449700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":819100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-27","filed":"2023-08-18","accession":"0000950170-23-043521","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":874700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"closingCash":{"value":763400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","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 2020-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":118800000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":38600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"pretaxIncome":{"value":159400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1302800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.405952470200166; cashConversion: 172.97979797979798; roce: 5.288609149524102

Calculation inputs: {"original":{"fcfTotal":{"value":130500000,"capex":{"accession":"0001564590-21-045326","end":"2019-06-29","filed":"2021-08-23","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-045326","end":"2019-06-29","filed":"2021-08-23","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1472200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"netIncome":{"value":-22900000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"operatingIncome":{"value":-6300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"openingAssets":{"value":1499800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingCurrentLiabilities":{"value":283800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingCapitalEmployed":{"value":1216000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":729300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":770500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingCash":{"value":301000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1409800000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"closingCurrentLiabilities":{"value":253900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"closingCapitalEmployed":{"value":1155900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":656400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-08-22","accession":"0000950170-22-017628","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":752500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"closingCash":{"value":327800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","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 2019-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-29","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-22900000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"pretaxIncome":{"value":-20800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0001564590-21-045326","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":1185950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.864284743920663; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.5312196972890931

Calculation inputs: {"original":{"fcfTotal":{"value":110900000,"capex":{"accession":"0001564590-20-040946","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-06-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-040946","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-06-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1630300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-06-25","end":"2018-06-30","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"netIncome":{"value":-124100000,"tag":"ProfitLoss","unit":"USD","start":"2017-06-25","end":"2018-06-30","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"operatingIncome":{"value":-61900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-06-25","end":"2018-06-30","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"openingAssets":{"value":1266700000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"openingCurrentLiabilities":{"value":310400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"openingCapitalEmployed":{"value":956300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":740200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-24","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":526500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"openingCash":{"value":367800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-24"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1499800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingCurrentLiabilities":{"value":283800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingCapitalEmployed":{"value":1216000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":729300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-23","accession":"0001564590-21-045326","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":770500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingCash":{"value":301000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-124100000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-06-25","end":"2018-06-30","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":40500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-06-25","end":"2018-06-30","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"pretaxIncome":{"value":-81800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-06-25","end":"2018-06-30","filed":"2020-08-21","accession":"0001564590-20-040946","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":1086150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.8024290007973995; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.699028679280025

Calculation inputs: {"original":{"fcfTotal":{"value":121500000,"capex":{"accession":"0001564590-19-032908","end":"2017-06-24","filed":"2019-08-23","form":"10-K","start":"2016-06-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-032908","end":"2017-06-24","filed":"2019-08-23","form":"10-K","start":"2016-06-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1718200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-06-26","end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"netIncome":{"value":48800000,"tag":"ProfitLoss","unit":"USD","start":"2016-06-26","end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"operatingIncome":{"value":64700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-06-26","end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingAssets":{"value":1300200000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"openingCurrentLiabilities":{"value":350800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"openingCapitalEmployed":{"value":949400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":705000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-25","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":595200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"openingCash":{"value":352200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-25","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1266700000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"closingCurrentLiabilities":{"value":310400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"closingCapitalEmployed":{"value":956300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":740200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-24","filed":"2020-08-21","accession":"0001564590-20-040946","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":526500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"closingCash":{"value":367800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-24"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-06-24","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":48800000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-06-26","end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-06-26","end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"pretaxIncome":{"value":61300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-06-26","end":"2017-06-24","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":952850000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.071353742288442; cashConversion: 248.97540983606555; roce: 6.790155848244739

Calculation inputs: {"original":{"fcfTotal":{"value":228000000,"capex":{"accession":"0001564590-18-022311","end":"2016-06-25","filed":"2018-08-24","form":"10-K","start":"2015-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-022311","end":"2016-06-25","filed":"2018-08-24","form":"10-K","start":"2015-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1666900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-06-28","end":"2016-06-25","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"netIncome":{"value":72200000,"tag":"ProfitLoss","unit":"USD","start":"2015-06-28","end":"2016-06-25","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"operatingIncome":{"value":75200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-06-25","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"openingAssets":{"value":1519400000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"openingCurrentLiabilities":{"value":446700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"openingCapitalEmployed":{"value":1072700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":793100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":726300000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"openingCash":{"value":399900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-08-24","accession":"0001564590-18-022311","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 2015-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1300200000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"closingCurrentLiabilities":{"value":350800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"closingCapitalEmployed":{"value":949400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":705000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-25","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":595200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"closingCash":{"value":352200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-25","filed":"2019-08-23","accession":"0001564590-19-032908","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-06-25","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":72200000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-06-25","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-28","end":"2016-06-25","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"pretaxIncome":{"value":75600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-06-28","end":"2016-06-25","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"effectiveTaxRate":{"value":0.04497354497354497,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":71817989.41798942,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1011050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.678085068090468; cashConversion: 315.7894736842105; roce: 7.437812175461154

Calculation inputs: {"original":{"fcfTotal":{"value":152200000,"capex":{"accession":"0001564590-17-017839","end":"2015-06-27","filed":"2017-08-18","form":"10-K","start":"2014-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-17-017839","end":"2015-06-27","filed":"2017-08-18","form":"10-K","start":"2014-06-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":110400000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"operatingIncome":{"value":162200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"openingAssets":{"value":1020300000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingCurrentLiabilities":{"value":254400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingCapitalEmployed":{"value":765900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":701200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":319100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingCash":{"value":447200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-08-18","accession":"0001564590-17-017839","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 2014-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1519400000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"closingCurrentLiabilities":{"value":446700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"closingCapitalEmployed":{"value":1072700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":793100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-08-24","accession":"0001564590-18-022311","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":726300000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"closingCash":{"value":399900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-08-24","accession":"0001564590-18-022311","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 2015-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-27","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":110400000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"pretaxIncome":{"value":160200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"effectiveTaxRate":{"value":0.31086142322097376,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":111778277.15355806,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":919300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 137.86231884057972; roce: 17.643859458283476

Calculation inputs: {"original":{"fcfTotal":{"value":92900000,"capex":{"accession":"0001564590-16-024739","end":"2014-06-28","filed":"2016-08-26","form":"10-K","start":"2013-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-16-024739","end":"2014-06-28","filed":"2016-08-26","form":"10-K","start":"2013-06-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":46700000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"operatingIncome":{"value":72500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"openingAssets":{"value":691266000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"openingCurrentLiabilities":{"value":149626000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"openingCapitalEmployed":{"value":541640000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":521900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":355300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-08-26","accession":"0001564590-16-024739","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 2013-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-29","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1020300000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"closingCurrentLiabilities":{"value":254400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"closingCapitalEmployed":{"value":765900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":701200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-08-18","accession":"0001564590-17-017839","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":319100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"closingCash":{"value":447200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-08-18","accession":"0001564590-17-017839","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 2014-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":46700000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"pretaxIncome":{"value":74500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"effectiveTaxRate":{"value":0.3731543624161074,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":45446308.72483222,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":653770000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 198.92933618843682; roce: 11.08952689783869

Calculation inputs: {"original":{"fcfTotal":{"value":53657000,"capex":{"accession":"0001564590-15-007555","end":"2013-06-29","filed":"2015-08-25","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-339377","end":"2013-06-29","filed":"2013-08-19","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":663588000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"netIncome":{"value":98900000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"operatingIncome":{"value":100700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingAssets":{"value":541505000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"openingCurrentLiabilities":{"value":105598000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"openingCapitalEmployed":{"value":435907000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":396900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":305000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":691266000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"closingCurrentLiabilities":{"value":149626000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"closingCapitalEmployed":{"value":541640000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":521900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-08-26","accession":"0001564590-16-024739","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":355300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-08-26","accession":"0001564590-16-024739","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 2013-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-29","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":98900000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"pretaxIncome":{"value":101700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-29","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"effectiveTaxRate":{"value":0.02753195673549656,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":97927531.95673549,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":488773500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: FCF and net income sources do not share a filing; roce: 20.602589952196674

Calculation inputs: {"original":{"fcfTotal":{"value":91034000,"capex":{"accession":"0001193125-14-318722","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-06-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-339377","end":"2012-06-30","filed":"2013-08-19","form":"10-K","start":"2011-06-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":548228000,"tag":"Revenues","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"netIncome":{"value":54144000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"operatingIncome":{"value":67568000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"openingAssets":{"value":456201000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-25","filed":"2012-09-21","accession":"0001193125-12-399914","form":"10-K/A"},"openingCurrentLiabilities":{"value":92761000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-25","filed":"2012-09-21","accession":"0001193125-12-399914","form":"10-K/A"},"openingCapitalEmployed":{"value":363440000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":339993000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-25","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":247153000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-25","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-25","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":541505000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"closingCurrentLiabilities":{"value":105598000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"closingCapitalEmployed":{"value":435907000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":396900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":305000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-25","accession":"0001564590-15-007555","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":54144000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14406000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"pretaxIncome":{"value":68550000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"effectiveTaxRate":{"value":0.2101531728665208,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":53368370.41575492,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":399673500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":91034000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"}},"revenue":{"value":548228000,"tag":"Revenues","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":91034000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"}},"netIncome":{"value":54144000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-06-26","end":"2012-06-30","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"}}}}; fcfMargin: 16.605135089780166; cashConversion: 168.13312647754137; roce: 16.90579935872656

Calculation inputs: {"original":{"fcfTotal":{"value":78143000,"capex":{"accession":"0001193125-13-339377","end":"2011-06-25","filed":"2013-08-19","form":"10-K","start":"2010-06-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-339377","end":"2011-06-25","filed":"2013-08-19","form":"10-K","start":"2010-06-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":598538000,"tag":"Revenues","unit":"USD","start":"2010-06-27","end":"2011-06-25","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"netIncome":{"value":63796000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-06-27","end":"2011-06-25","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"operatingIncome":{"value":72518000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-06-27","end":"2011-06-25","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"openingAssets":{"value":414679000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"openingCurrentLiabilities":{"value":105971000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"openingCapitalEmployed":{"value":308708000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":286511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-26","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":209858000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-26","filed":"2013-08-19","accession":"0001193125-13-339377","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 2010-06-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":456201000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-25","filed":"2012-09-21","accession":"0001193125-12-399914","form":"10-K/A"},"closingCurrentLiabilities":{"value":92761000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-25","filed":"2012-09-21","accession":"0001193125-12-399914","form":"10-K/A"},"closingCapitalEmployed":{"value":363440000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":339993000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-25","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":247153000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-25","filed":"2014-08-22","accession":"0001193125-14-318722","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-06-25","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":63796000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-06-27","end":"2011-06-25","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9675000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-06-27","end":"2011-06-25","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":336074000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.0556455897537; cashConversion: 122.48887077559722; roce: 21.577985800746262

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":52965000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-06-28","end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"operatingIncome":{"value":62123000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-06-28","end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","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 2009-06-27"},"openingParentEquity":{"value":222606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":169036000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","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 2009-06-27"},"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":414679000,"tag":"Assets","unit":"USD","start":null,"end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"closingCurrentLiabilities":{"value":105971000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"closingCapitalEmployed":{"value":308708000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":286511000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-26","filed":"2013-08-19","accession":"0001193125-13-339377","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":209858000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-26","filed":"2013-08-19","accession":"0001193125-13-339377","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 2010-06-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":52965000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-06-28","end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7292000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-06-28","end":"2010-06-26","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2009-06-27

Calculation inputs: {"original":{"fcfTotal":{"value":72281000,"capex":{"accession":"0000950123-11-079162","end":"2009-06-27","filed":"2011-08-22","form":"10-K","start":"2008-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-11-079162","end":"2009-06-27","filed":"2011-08-22","form":"10-K","start":"2008-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":48079000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"operatingIncome":{"value":69469000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","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 2008-06-28"},"openingParentEquity":{"value":121214000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-06-28","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":96218000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-06-28","filed":"2011-08-22","accession":"0000950123-11-079162","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 2008-06-28"},"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 2009-06-27"},"closingParentEquity":{"value":222606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":169036000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","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 2009-06-27"},"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":48079000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7263000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-22","accession":"0000950123-11-079162","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 150.33798539903077; 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 2008-06-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-27

revenue: 1197200000; operatingIncome: -67100000; netIncome: -490800000

revenue: 1074300000; operatingIncome: -94100000; netIncome: -47800000

revenue: 959400000; operatingIncome: -101600000; netIncome: 125600000

revenue: 1355100000; operatingIncome: 154300000; netIncome: 73600000

revenue: 1739700000; operatingIncome: 350400000; netIncome: 257500000

revenue: 1339600000; operatingIncome: 147000000; netIncome: 79600000

revenue: 1333900000; operatingIncome: 68900000; netIncome: 118800000

revenue: 1472200000; operatingIncome: -6300000; netIncome: -22900000

revenue: 1630300000; operatingIncome: -61900000; netIncome: -124100000

revenue: 1718200000; operatingIncome: 64700000; netIncome: 48800000

revenue: 1666900000; operatingIncome: 75200000; netIncome: 72200000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 162200000; netIncome: 110400000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 72500000; netIncome: 46700000

revenue: 663588000; operatingIncome: 100700000; netIncome: 98900000

revenue: 548228000; operatingIncome: 67568000; netIncome: 54144000

revenue: 598538000; operatingIncome: 72518000; netIncome: 63796000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 62123000; netIncome: 52965000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 69469000; netIncome: 48079000