TWIN DISC INC (TWIN)

revenue: 381270000; averageDilutedShares: 14586000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 14423539

revenue: 340738000; averageDilutedShares: 13856000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 14150581

revenue: 295127000; averageDilutedShares: 13877000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13995024

revenue: 276960000; averageDilutedShares: 13811000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13818068

revenue: 242913000; averageDilutedShares: 13382000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13672343

revenue: 218581000; averageDilutedShares: 13247000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13648663

revenue: 246838000; averageDilutedShares: 13153000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13405993

revenue: 302663000; averageDilutedShares: 12682000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13240278

revenue: 240733000; averageDilutedShares: 11395000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11553685

revenue: 168182000; averageDilutedShares: 11239000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11519133

revenue: 166282000; averageDilutedShares: 11203000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11350174

revenue: 265790000; averageDilutedShares: 11277000; totalDebt: 13802000; periodEndShares: 11267347

revenue: 263909000; averageDilutedShares: 11264000; totalDebt: 18404000; periodEndShares: 11261873

revenue: 285282000; averageDilutedShares: 11377000; totalDebt: 27153000; periodEndShares: 11212952

revenue: 355870000; averageDilutedShares: 11556000; totalDebt: 32145000; periodEndShares: 11304487

revenue: 310393000; averageDilutedShares: 11463000; totalDebt: 29699000; periodEndShares: 11359894

revenue: 227534000; averageDilutedShares: 11159000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11198226

Calculation inputs: {"original":{"fcfTotal":{"value":9186000,"capex":{"accession":"0001437749-26-029700","end":"2026-06-30","filed":"2026-09-04","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-029700","end":"2026-06-30","filed":"2026-09-04","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":381270000,"tag":"Revenues","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"netIncome":{"value":27570000,"tag":"ProfitLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"operatingIncome":{"value":17960000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingAssets":{"value":387696000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingCurrentLiabilities":{"value":125793000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingCapitalEmployed":{"value":261903000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":196145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingTotalEquity":{"value":196525000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":401245000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCurrentLiabilities":{"value":118575000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCapitalEmployed":{"value":282670000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":219654000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingTotalEquity":{"value":219936000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":27077000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"incomeTaxExpense":{"value":-13974000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"pretaxIncome":{"value":13596000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":272286500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":27077000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"}]},"averageCommonEquity":{"value":207899500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":196145000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":196145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"}]},"closingCommonEquity":{"value":219654000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":219654000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2026-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"}]}}}}; fcfMargin: 2.409316232591077; cashConversion: 33.318824809575624; roce: 6.595993558255735

Calculation inputs: {"original":{"fcfTotal":{"value":8822000,"capex":{"accession":"0001437749-26-029700","end":"2025-06-30","filed":"2026-09-04","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-029700","end":"2025-06-30","filed":"2026-09-04","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":340738000,"tag":"Revenues","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"netIncome":{"value":-402000,"tag":"ProfitLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"operatingIncome":{"value":11084000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingAssets":{"value":312058000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"openingCurrentLiabilities":{"value":99516000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"openingCapitalEmployed":{"value":212542000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":154702000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"openingTotalEquity":{"value":185991000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":387696000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCurrentLiabilities":{"value":125793000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCapitalEmployed":{"value":261903000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":196145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingTotalEquity":{"value":196525000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-697000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"incomeTaxExpense":{"value":3368000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"pretaxIncome":{"value":2966000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":237222500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.5890860426486038; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 4.672406706783716

Calculation inputs: {"original":{"fcfTotal":{"value":25009000,"capex":{"accession":"0001437749-25-028487","end":"2024-06-30","filed":"2025-09-05","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-028487","end":"2024-06-30","filed":"2025-09-05","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":295127000,"tag":"Revenues","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"netIncome":{"value":11246000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"operatingIncome":{"value":11479000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"openingAssets":{"value":289181000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"openingCurrentLiabilities":{"value":100095000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"openingCapitalEmployed":{"value":189086000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":145093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"openingTotalEquity":{"value":145517000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":312058000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"closingCurrentLiabilities":{"value":99516000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"closingCapitalEmployed":{"value":212542000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":154702000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"closingTotalEquity":{"value":185991000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-09-04","accession":"0001437749-26-029700","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":10988000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"incomeTaxExpense":{"value":4121000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"pretaxIncome":{"value":15367000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"effectiveTaxRate":{"value":0.268172057005271,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":8400652.957636494,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":200814000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":10988000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"averageCommonEquity":{"value":149897500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":145093000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":145093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingCommonEquity":{"value":154702000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":154702000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]}}}}; fcfMargin: 8.473978998871672; cashConversion: 222.38129112573358; roce: 5.716234923859891

Calculation inputs: {"original":{"fcfTotal":{"value":14980000,"capex":{"accession":"0001437749-24-028638","end":"2023-06-30","filed":"2024-09-06","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-028638","end":"2023-06-30","filed":"2024-09-06","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":276960000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"netIncome":{"value":10677000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"operatingIncome":{"value":16060000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"openingAssets":{"value":276523000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"openingCurrentLiabilities":{"value":81078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"openingCapitalEmployed":{"value":195445000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":130776000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"openingTotalEquity":{"value":131188000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":289181000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"closingCurrentLiabilities":{"value":100095000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"closingCapitalEmployed":{"value":189086000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":145093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"closingTotalEquity":{"value":145517000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-06-30","filed":"2025-09-05","accession":"0001437749-25-028487","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":10380000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"incomeTaxExpense":{"value":3788000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"pretaxIncome":{"value":14465000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"effectiveTaxRate":{"value":0.26187348772900104,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":11854311.787072245,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":192265500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":10380000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"averageCommonEquity":{"value":137934500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":130776000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":130776000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingCommonEquity":{"value":145093000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":145093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]}}}}; fcfMargin: 5.408723281340266; cashConversion: 140.30158284162218; roce: 8.353032655364586

Calculation inputs: {"original":{"fcfTotal":{"value":-13042000,"capex":{"accession":"0001437749-23-025446","end":"2022-06-30","filed":"2023-09-08","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-025446","end":"2022-06-30","filed":"2023-09-08","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":242913000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"netIncome":{"value":10778000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"operatingIncome":{"value":11036000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"openingAssets":{"value":275413000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"openingCurrentLiabilities":{"value":78560000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"openingCapitalEmployed":{"value":196853000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":130210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"openingTotalEquity":{"value":130660000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":276523000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"closingCurrentLiabilities":{"value":81078000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"closingCapitalEmployed":{"value":195445000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":130776000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"closingTotalEquity":{"value":131188000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-06-30","filed":"2024-09-06","accession":"0001437749-24-028638","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":10467000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"incomeTaxExpense":{"value":1823000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"pretaxIncome":{"value":12601000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"effectiveTaxRate":{"value":0.14467105785255138,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":9439410.205539243,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":196149000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.369000424020123; cashConversion: -121.0057524587122; roce: 5.626335082003987

Calculation inputs: {"original":{"fcfTotal":{"value":2064000,"capex":{"accession":"0001437749-22-022023","end":"2021-06-30","filed":"2022-09-08","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-022023","end":"2021-06-30","filed":"2022-09-08","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":218581000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"netIncome":{"value":-29519000,"tag":"ProfitLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"operatingIncome":{"value":-12270000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"openingAssets":{"value":294127000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"openingCurrentLiabilities":{"value":66734000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"openingCapitalEmployed":{"value":227393000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":139389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"openingTotalEquity":{"value":139958000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":275413000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"closingCurrentLiabilities":{"value":78560000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"closingCapitalEmployed":{"value":196853000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":130210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"closingTotalEquity":{"value":130660000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-06-30","filed":"2023-09-08","accession":"0001437749-23-025446","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-29719000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"incomeTaxExpense":{"value":19680000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"pretaxIncome":{"value":-9839000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","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":212123000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-29719000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"averageCommonEquity":{"value":134799500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":139389000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":139389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingCommonEquity":{"value":130210000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":130210000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]}}}}; fcfMargin: 0.9442723750005719; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.784379817370111

Calculation inputs: {"original":{"fcfTotal":{"value":-1581000,"capex":{"accession":"0001437749-21-021350","end":"2020-06-30","filed":"2021-09-02","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-021350","end":"2020-06-30","filed":"2021-09-02","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":246838000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"netIncome":{"value":-39571000,"tag":"ProfitLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"operatingIncome":{"value":-40251000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"openingAssets":{"value":346870000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"openingCurrentLiabilities":{"value":75114000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"openingCapitalEmployed":{"value":271756000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":182216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"openingTotalEquity":{"value":182818000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":294127000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"closingCurrentLiabilities":{"value":66734000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"closingCapitalEmployed":{"value":227393000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":139389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"closingTotalEquity":{"value":139958000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-06-30","filed":"2022-09-08","accession":"0001437749-22-022023","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-39817000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"incomeTaxExpense":{"value":-4169000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","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":249574500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-39817000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"averageCommonEquity":{"value":160802500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":182216000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":182216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingCommonEquity":{"value":139389000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":139389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]}}}}; fcfMargin: -0.640501057373662; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -16.127849600019236

Calculation inputs: {"original":{"fcfTotal":{"value":-17440000,"capex":{"accession":"0001437749-20-018707","end":"2019-06-30","filed":"2020-08-26","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-018707","end":"2019-06-30","filed":"2020-08-26","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":302663000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"netIncome":{"value":10796000,"tag":"ProfitLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"operatingIncome":{"value":18498000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"openingAssets":{"value":241240000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"openingCurrentLiabilities":{"value":62344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"openingCapitalEmployed":{"value":178896000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":142997000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"openingTotalEquity":{"value":143616000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":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":346870000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"closingCurrentLiabilities":{"value":75114000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"closingCapitalEmployed":{"value":271756000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":182216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"closingTotalEquity":{"value":182818000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-06-30","filed":"2021-09-02","accession":"0001437749-21-021350","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":10525000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"incomeTaxExpense":{"value":3711000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","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":225326000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":10525000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"averageCommonEquity":{"value":162606500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":142997000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":142997000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingCommonEquity":{"value":182216000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":182216000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]}}}}; fcfMargin: -5.76218434364293; cashConversion: -161.54131159688774; roce: 8.209438768717325

Calculation inputs: {"original":{"fcfTotal":{"value":183000,"capex":{"accession":"0001437749-19-017591","end":"2018-06-30","filed":"2019-08-29","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-017591","end":"2018-06-30","filed":"2019-08-29","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":240733000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"netIncome":{"value":9647000,"tag":"ProfitLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"operatingIncome":{"value":16148000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"openingAssets":{"value":210898000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingCurrentLiabilities":{"value":44523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingCapitalEmployed":{"value":166375000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":122921000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingTotalEquity":{"value":123567000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":241240000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"closingCurrentLiabilities":{"value":62344000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"closingCapitalEmployed":{"value":178896000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":142997000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"closingTotalEquity":{"value":143616000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-06-30","filed":"2020-08-26","accession":"0001437749-20-018707","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":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":9306000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"incomeTaxExpense":{"value":4773000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","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":172635500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":9306000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"averageCommonEquity":{"value":132959000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":122921000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":122921000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingCommonEquity":{"value":142997000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":142997000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000100378.json"},{"container":"original_companyfacts","file":"CIK0000100378.json","sha256":"eec03cf2dd6fdafc054d67bc478f450f1e870f0a9c6828cafeb946d407931886"}]}}}}; fcfMargin: 0.0760178288809594; cashConversion: 1.8969627863584533; roce: 9.353811933235052

Calculation inputs: {"original":{"fcfTotal":{"value":45000,"capex":{"accession":"0001437749-18-016163","end":"2017-06-30","filed":"2018-08-27","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-016163","end":"2017-06-30","filed":"2018-08-27","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":168182000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"netIncome":{"value":-6115000,"tag":"ProfitLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"operatingIncome":{"value":-8978000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingAssets":{"value":213922000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingCurrentLiabilities":{"value":36131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-06-30"},"openingParentEquity":{"value":116490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"openingTotalEquity":{"value":117053000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":210898000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"closingCurrentLiabilities":{"value":44523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"closingCapitalEmployed":{"value":166375000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":122921000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"closingTotalEquity":{"value":123567000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-06-30","filed":"2019-08-29","accession":"0001437749-19-017591","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-6294000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"incomeTaxExpense":{"value":-3414000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-8978000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"averageCapitalEmployed":{"value":172083000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":177791000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":213922000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"openingCurrentLiabilities":{"value":36131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"closingCapitalEmployed":{"value":166375000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":210898000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"closingCurrentLiabilities":{"value":44523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"}}}}; fcfMargin: 0.02675672783056451; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.21724981549601

Calculation inputs: {"original":{"fcfTotal":{"value":-823000,"capex":{"accession":"0001437749-18-016163","end":"2016-06-30","filed":"2018-08-27","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-016163","end":"2016-06-30","filed":"2018-08-27","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":166282000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"netIncome":{"value":-13013000,"tag":"ProfitLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"operatingIncome":{"value":-24596000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingAssets":{"value":249862000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"openingCurrentLiabilities":{"value":57054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-06-30"},"openingParentEquity":{"value":139528000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"openingTotalEquity":{"value":140167000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":13802000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K","reportedValue":3571000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K","reportedValue":10231000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":213922000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"closingCurrentLiabilities":{"value":36131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-06-30"},"closingParentEquity":{"value":116490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"closingTotalEquity":{"value":117053000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-13104000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"incomeTaxExpense":{"value":-12282000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-24596000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"averageCapitalEmployed":{"value":185299500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":192808000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":249862000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"openingCurrentLiabilities":{"value":57054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"closingCapitalEmployed":{"value":177791000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":213922000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"closingCurrentLiabilities":{"value":36131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"}}}}; fcfMargin: -0.4949423268904632; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.273646178214188

Calculation inputs: {"original":{"fcfTotal":{"value":8011000,"capex":{"accession":"0001437749-17-015470","end":"2015-06-30","filed":"2017-08-31","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-015470","end":"2015-06-30","filed":"2017-08-31","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":265790000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"netIncome":{"value":11385000,"tag":"ProfitLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"operatingIncome":{"value":15486000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"openingAssets":{"value":266985000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"openingCurrentLiabilities":{"value":56980000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-06-30"},"openingParentEquity":{"value":151584000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"openingTotalEquity":{"value":152311000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":18404000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K","reportedValue":3604000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K","reportedValue":14800000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":249862000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"closingCurrentLiabilities":{"value":57054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-06-30"},"closingParentEquity":{"value":139528000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"closingTotalEquity":{"value":140167000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-27","accession":"0001437749-18-016163","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":13802000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K","reportedValue":3571000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K","reportedValue":10231000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":11173000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4515000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":15486000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"averageCapitalEmployed":{"value":201406500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":210005000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":266985000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"openingCurrentLiabilities":{"value":56980000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"closingCapitalEmployed":{"value":192808000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":249862000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"closingCurrentLiabilities":{"value":57054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"}}}}; fcfMargin: 3.014033635576959; cashConversion: 70.36451471234079; roce: 7.688927616536706

Calculation inputs: {"original":{"fcfTotal":{"value":18504000,"capex":{"accession":"0001437749-16-038597","end":"2014-06-30","filed":"2016-09-13","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000100378-14-000055","end":"2014-06-30","filed":"2014-09-15","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":263909000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"netIncome":{"value":3870000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"operatingIncome":{"value":8887000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"openingAssets":{"value":285458000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"openingCurrentLiabilities":{"value":63503000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"openingCapitalEmployed":{"value":221955000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":142504000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"openingTotalEquity":{"value":143562000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":27153000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K","reportedValue":3681000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K","reportedValue":23472000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":266985000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"closingCurrentLiabilities":{"value":56980000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-06-30"},"closingParentEquity":{"value":151584000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"closingTotalEquity":{"value":152311000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-31","accession":"0001437749-17-015470","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":18404000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K","reportedValue":3604000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K","reportedValue":14800000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3644000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4226000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":8887000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"averageCapitalEmployed":{"value":215980000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":221955000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":285458000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"openingCurrentLiabilities":{"value":63503000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"closingCapitalEmployed":{"value":210005000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":266985000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"closingCurrentLiabilities":{"value":56980000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":18504000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"revenue":{"value":263909000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":18504000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"netIncome":{"value":3870000,"tag":"ProfitLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}}}}; fcfMargin: 7.011507754566915; cashConversion: 478.13953488372096; roce: 4.1147328456338546

Calculation inputs: {"original":{"fcfTotal":{"value":17894000,"capex":{"accession":"0000100378-15-000065","end":"2013-06-30","filed":"2015-09-14","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000100378-14-000055","end":"2013-06-30","filed":"2014-09-15","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":285282000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"netIncome":{"value":4251000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"operatingIncome":{"value":10013000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"openingAssets":{"value":303832000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"openingCurrentLiabilities":{"value":66625000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"openingCapitalEmployed":{"value":237207000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":135487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"openingTotalEquity":{"value":136509000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":32145000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K","reportedValue":3744000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K","reportedValue":28401000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":285458000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"closingCurrentLiabilities":{"value":63503000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"closingCapitalEmployed":{"value":221955000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":142504000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"closingTotalEquity":{"value":143562000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-09-13","accession":"0001437749-16-038597","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":27153000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K","reportedValue":3681000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K","reportedValue":23472000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3882000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4986000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","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":229581000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":17894000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"revenue":{"value":285282000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":17894000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}},"netIncome":{"value":4251000,"tag":"ProfitLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"}}}}; fcfMargin: 6.272390126261033; cashConversion: 420.9362502940484; roce: 4.361423636973443

Calculation inputs: {"original":{"fcfTotal":{"value":711000,"capex":{"accession":"0000100378-14-000055","end":"2012-06-30","filed":"2014-09-15","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000100378-14-000055","end":"2012-06-30","filed":"2014-09-15","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":355870000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"netIncome":{"value":26941000,"tag":"ProfitLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"operatingIncome":{"value":44871000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"openingAssets":{"value":309120000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"openingCurrentLiabilities":{"value":83960000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"openingCapitalEmployed":{"value":225160000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":137085000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"openingTotalEquity":{"value":136646000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":29699000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A","reportedValue":3915000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A","reportedValue":25784000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":303832000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"closingCurrentLiabilities":{"value":66625000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"closingCapitalEmployed":{"value":237207000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":135487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"closingTotalEquity":{"value":136509000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-09-14","accession":"0000100378-15-000065","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":32145000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K","reportedValue":3744000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K","reportedValue":28401000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":26743000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":17815000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","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":231183500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.19979205889791218; cashConversion: 2.6391002561152144; roce: 19.409257148542174

Calculation inputs: {"original":{"fcfTotal":{"value":1832000,"capex":{"accession":"0000100378-13-000044","end":"2011-06-30","filed":"2013-09-13","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000100378-13-000044","end":"2011-06-30","filed":"2013-09-13","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":310393000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"netIncome":{"value":18132000,"tag":"ProfitLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"operatingIncome":{"value":34716000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":88744000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":309120000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"closingCurrentLiabilities":{"value":83960000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"closingCapitalEmployed":{"value":225160000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":137085000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"closingTotalEquity":{"value":136646000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-09-15","accession":"0000100378-14-000055","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":29699000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A","reportedValue":3915000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A","reportedValue":25784000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":17997000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13897000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","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: 0.5902194959293541; cashConversion: 10.103684094418707; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30

Calculation inputs: {"original":{"fcfTotal":{"value":30660000,"capex":{"accession":"0000100378-12-000065","end":"2010-06-30","filed":"2012-10-09","form":"10-K/A","start":"2009-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000100378-12-000065","end":"2010-06-30","filed":"2012-10-09","form":"10-K/A","start":"2009-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":227534000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"netIncome":{"value":730000,"tag":"ProfitLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"operatingIncome":{"value":3085000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":107825000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":88744000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-09-13","accession":"0000100378-13-000044","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":597000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":992000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-10-09","accession":"0000100378-12-000065","form":"10-K/A"},"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: 13.474909244332714; cashConversion: 4200; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-06-30

revenue: 381270000; operatingIncome: 17960000; netIncome: 27570000

revenue: 340738000; operatingIncome: 11084000; netIncome: -402000

revenue: 295127000; operatingIncome: 11479000; netIncome: 11246000

revenue: 276960000; operatingIncome: 16060000; netIncome: 10677000

revenue: 242913000; operatingIncome: 11036000; netIncome: 10778000

revenue: 218581000; operatingIncome: -12270000; netIncome: -29519000

revenue: 246838000; operatingIncome: -40251000; netIncome: -39571000

revenue: 302663000; operatingIncome: 18498000; netIncome: 10796000

revenue: 240733000; operatingIncome: 16148000; netIncome: 9647000

revenue: 168182000; operatingIncome: -8978000; netIncome: -6115000

revenue: 166282000; operatingIncome: -24596000; netIncome: -13013000

revenue: 265790000; operatingIncome: 15486000; netIncome: 11385000

revenue: 263909000; operatingIncome: 8887000; netIncome: 3870000

revenue: 285282000; operatingIncome: 10013000; netIncome: 4251000

revenue: 355870000; operatingIncome: 44871000; netIncome: 26941000

revenue: 310393000; operatingIncome: 34716000; netIncome: 18132000

revenue: 227534000; operatingIncome: 3085000; netIncome: 730000