Ubiquiti Inc. (UI)

revenue: 3274162000; averageDilutedShares: 60570000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60522091

revenue: 2573545000; averageDilutedShares: 60534000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60492105

revenue: 1928490000; averageDilutedShares: 60458000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60462539

revenue: 1940512000; averageDilutedShares: 60451000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60441896

revenue: 1691692000; averageDilutedShares: 61723000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60420525

revenue: 1898094000; averageDilutedShares: 63052000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 62582858

revenue: 1284500000; averageDilutedShares: 65514000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 63687891

revenue: 1161733000; averageDilutedShares: 71602000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 69472568

revenue: 1016861000; averageDilutedShares: 78331000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 74072521

revenue: 865268000; averageDilutedShares: 83252000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 80275965

revenue: 666395000; averageDilutedShares: 85784000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 81667129

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 89569000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 87413777

revenue: 136600000; averageDilutedShares: 89715000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 88179448

revenue: 80600000; averageDilutedShares: 90259000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 87213803

revenue: 84300000; averageDilutedShares: 83460000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 92049978

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 66907000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 62685955

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 88972000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":908944000,"capex":{"accession":"0001511737-26-000056","end":"2026-06-30","filed":"2026-08-21","form":"10-K","start":"2025-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-26-000056","end":"2026-06-30","filed":"2026-08-21","form":"10-K","start":"2025-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3274162000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"netIncome":{"value":960303000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"operatingIncome":{"value":1185442000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingAssets":{"value":1466451000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingCurrentLiabilities":{"value":710855000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingCapitalEmployed":{"value":755596000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":668260000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingTotalEquity":{"value":668260000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":798191000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingCash":{"value":149727000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2198190000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingCurrentLiabilities":{"value":626627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingCapitalEmployed":{"value":1571563000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1440246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingTotalEquity":{"value":1440246000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":757944000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingCash":{"value":522579000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":960303000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":222772000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"pretaxIncome":{"value":1183075000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-07-01","end":"2026-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"effectiveTaxRate":{"value":0.1882991357268136,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":962224295.9457346,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1163579500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 27.761118722897642; cashConversion: 94.6517921947552; roce: 101.87890041032865

Calculation inputs: {"original":{"fcfTotal":{"value":627441000,"capex":{"accession":"0001511737-26-000056","end":"2025-06-30","filed":"2026-08-21","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-26-000056","end":"2025-06-30","filed":"2026-08-21","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2573545000,"tag":"Revenues","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"netIncome":{"value":711922000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"operatingIncome":{"value":836280000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingAssets":{"value":1154412000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"openingCurrentLiabilities":{"value":284791000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"openingCapitalEmployed":{"value":869621000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":95060000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1059352000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"openingCash":{"value":126342000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1466451000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingCurrentLiabilities":{"value":710855000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingCapitalEmployed":{"value":755596000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":668260000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingTotalEquity":{"value":668260000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":798191000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingCash":{"value":149727000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":711922000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":93730000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"pretaxIncome":{"value":805652000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"effectiveTaxRate":{"value":0.11634055398608828,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":738986721.5125141,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":812608500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":627441000,"capex":{"accession":"0001511737-26-000056","end":"2025-06-30","filed":"2026-08-21","form":"10-K","start":"2024-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-26-000056","end":"2025-06-30","filed":"2026-08-21","form":"10-K","start":"2024-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2573545000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-07-01","end":"2025-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"}}}}; fcfMargin: 24.38041689576052; cashConversion: 88.1333910175553; roce: 102.91302638355371

Calculation inputs: {"original":{"fcfTotal":{"value":529541000,"capex":{"accession":"0001511737-26-000056","end":"2024-06-30","filed":"2026-08-21","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-26-000056","end":"2024-06-30","filed":"2026-08-21","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1928490000,"tag":"Revenues","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"netIncome":{"value":349960000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"operatingIncome":{"value":498997000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingAssets":{"value":1406399000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"openingCurrentLiabilities":{"value":351819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"openingCapitalEmployed":{"value":1054580000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-115733000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1522132000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"openingCash":{"value":114826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1154412000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"closingCurrentLiabilities":{"value":284791000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"closingCapitalEmployed":{"value":869621000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":95060000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1059352000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"closingCash":{"value":126342000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":349960000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":73868000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"pretaxIncome":{"value":423828000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"effectiveTaxRate":{"value":0.1742876827392244,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":412027969.1761753,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":962100500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":529541000,"capex":{"accession":"0001511737-26-000056","end":"2024-06-30","filed":"2026-08-21","form":"10-K","start":"2023-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-26-000056","end":"2024-06-30","filed":"2026-08-21","form":"10-K","start":"2023-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1928490000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-01","end":"2024-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"}}}}; fcfMargin: 27.458840854762016; cashConversion: 151.314721682478; roce: 51.865371652961414

Calculation inputs: {"original":{"fcfTotal":{"value":-166362000,"capex":{"accession":"0001511737-25-000053","end":"2023-06-30","filed":"2025-08-22","form":"10-K","start":"2022-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-25-000053","end":"2023-06-30","filed":"2025-08-22","form":"10-K","start":"2022-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1940512000,"tag":"Revenues","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"netIncome":{"value":407641000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"operatingIncome":{"value":544566000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"openingAssets":{"value":844712000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"openingCurrentLiabilities":{"value":310950000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"openingCapitalEmployed":{"value":533762000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-382876000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1227588000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"openingCash":{"value":136224000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1406399000,"tag":"Assets","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"closingCurrentLiabilities":{"value":351819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"closingCapitalEmployed":{"value":1054580000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-115733000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-06-30","filed":"2026-08-21","accession":"0001511737-26-000056","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1522132000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"closingCash":{"value":114826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":407641000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":78701000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"pretaxIncome":{"value":486342000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-01","end":"2023-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"effectiveTaxRate":{"value":0.16182233901246448,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":456443056.1333383,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":794171000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -8.573098233868174; cashConversion: -40.81090959937788; roce: 68.57037086471301

Calculation inputs: {"original":{"fcfTotal":{"value":356791000,"capex":{"accession":"0001511737-24-000053","end":"2022-06-30","filed":"2024-08-23","form":"10-K","start":"2021-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-24-000053","end":"2022-06-30","filed":"2024-08-23","form":"10-K","start":"2021-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1691692000,"tag":"Revenues","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"netIncome":{"value":378657000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"operatingIncome":{"value":462264000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"openingAssets":{"value":890985000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"openingCurrentLiabilities":{"value":276412000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"openingCapitalEmployed":{"value":614573000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2699000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":888286000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"openingCash":{"value":249418000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":844712000,"tag":"Assets","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"closingCurrentLiabilities":{"value":310950000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"closingCapitalEmployed":{"value":533762000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-382876000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-06-30","filed":"2025-08-22","accession":"0001511737-25-000053","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1227588000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"closingCash":{"value":136224000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":378657000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":65792000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"pretaxIncome":{"value":444449000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-01","end":"2022-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"effectiveTaxRate":{"value":0.14803048268755245,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":393834836.95092124,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":574167500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.09077775387009; cashConversion: 94.22538075355797; roce: 80.5103040489056

Calculation inputs: {"original":{"fcfTotal":{"value":593697000,"capex":{"accession":"0001511737-23-000061","end":"2021-06-30","filed":"2023-08-25","form":"10-K","start":"2020-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-23-000061","end":"2021-06-30","filed":"2023-08-25","form":"10-K","start":"2020-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1898094000,"tag":"Revenues","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"netIncome":{"value":616584000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"operatingIncome":{"value":742592000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"openingAssets":{"value":737451000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"openingCurrentLiabilities":{"value":264297000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"openingCapitalEmployed":{"value":473154000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-295458000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1032909000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"openingCash":{"value":142617000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":890985000,"tag":"Assets","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"closingCurrentLiabilities":{"value":276412000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"closingCapitalEmployed":{"value":614573000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2699000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-06-30","filed":"2024-08-23","accession":"0001511737-24-000053","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":888286000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"closingCash":{"value":249418000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":616584000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":111070000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"pretaxIncome":{"value":727654000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-07-01","end":"2021-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"effectiveTaxRate":{"value":0.15264122783630682,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":629241845.3385812,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":543863500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 31.27858788869255; cashConversion: 96.28809699894904; roce: 136.54014288511732

Calculation inputs: {"original":{"fcfTotal":{"value":429665000,"capex":{"accession":"0001511737-22-000049","end":"2020-06-30","filed":"2022-08-26","form":"10-K","start":"2019-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-22-000049","end":"2020-06-30","filed":"2022-08-26","form":"10-K","start":"2019-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1284500000,"tag":"Revenues","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"netIncome":{"value":380297000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"operatingIncome":{"value":478198000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"openingAssets":{"value":875865000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"openingCurrentLiabilities":{"value":179186000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"openingCapitalEmployed":{"value":696679000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":99277000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":776588000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"openingCash":{"value":238147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":737451000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"closingCurrentLiabilities":{"value":264297000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"closingCapitalEmployed":{"value":473154000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-295458000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-30","filed":"2023-08-25","accession":"0001511737-23-000061","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1032909000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"closingCash":{"value":142617000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":380297000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":69899000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"pretaxIncome":{"value":450196000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-07-01","end":"2020-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"effectiveTaxRate":{"value":0.155263485237541,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":403951311.8863784,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":584916500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 33.44998053717399; cashConversion: 112.98143293268157; roce: 81.75491715484175

Calculation inputs: {"original":{"fcfTotal":{"value":207574000,"capex":{"accession":"0001511737-21-000036","end":"2019-06-30","filed":"2021-08-27","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-21-000036","end":"2019-06-30","filed":"2021-08-27","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1161733000,"tag":"Revenues","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"netIncome":{"value":322694000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"operatingIncome":{"value":394297000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"openingAssets":{"value":1022577000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"openingCurrentLiabilities":{"value":112916000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"openingCapitalEmployed":{"value":909661000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":315748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":706829000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"openingCash":{"value":666681000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":875865000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"closingCurrentLiabilities":{"value":179186000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"closingCapitalEmployed":{"value":696679000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":99277000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-30","filed":"2022-08-26","accession":"0001511737-22-000049","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":776588000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"closingCash":{"value":238147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":322694000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58795000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"pretaxIncome":{"value":381489000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"effectiveTaxRate":{"value":0.15411977802767576,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":333528033.88302153,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":803170000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.86761674154044; cashConversion: 64.32533607690257; roce: 49.09259558997473

Calculation inputs: {"original":{"fcfTotal":{"value":322932000,"capex":{"accession":"0001511737-20-000022","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-20-000022","end":"2018-06-30","filed":"2020-08-21","form":"10-K","start":"2017-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1016861000,"tag":"Revenues","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"netIncome":{"value":196290000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"operatingIncome":{"value":326127000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"openingAssets":{"value":972711000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingCurrentLiabilities":{"value":98488000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingCapitalEmployed":{"value":874223000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":601764000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":370947000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingCash":{"value":604198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1022577000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"closingCurrentLiabilities":{"value":112916000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"closingCapitalEmployed":{"value":909661000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":315748000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-27","accession":"0001511737-21-000036","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":706829000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"closingCash":{"value":666681000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":196290000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":117852000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"pretaxIncome":{"value":314142000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-01","end":"2018-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"effectiveTaxRate":{"value":0.37515518459804803,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":203778765.11259237,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":891942000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 31.757732866143947; cashConversion: 164.51780528809414; roce: 36.56370033029053

Calculation inputs: {"original":{"fcfTotal":{"value":104804000,"capex":{"accession":"0001511737-19-000026","end":"2017-06-30","filed":"2019-08-21","form":"10-K","start":"2016-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-19-000026","end":"2017-06-30","filed":"2019-08-21","form":"10-K","start":"2016-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":865268000,"tag":"Revenues","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"netIncome":{"value":257506000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"operatingIncome":{"value":289761000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"openingAssets":{"value":747108000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"openingCurrentLiabilities":{"value":90663000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"openingCapitalEmployed":{"value":656445000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":440376000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":306732000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"openingCash":{"value":551031000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":972711000,"tag":"Assets","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingCurrentLiabilities":{"value":98488000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingCapitalEmployed":{"value":874223000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":601764000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-06-30","filed":"2020-08-21","accession":"0001511737-20-000022","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":370947000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingCash":{"value":604198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":257506000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27518000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"pretaxIncome":{"value":285024000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-01","end":"2017-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"effectiveTaxRate":{"value":0.09654625575390142,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":261785660.38649377,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":765334000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.112316646403196; cashConversion: 40.69963418328116; roce: 37.86072485999576

Calculation inputs: {"original":{"fcfTotal":{"value":191260000,"capex":{"accession":"0001511737-18-000012","end":"2016-06-30","filed":"2018-08-24","form":"10-K","start":"2015-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-18-000012","end":"2016-06-30","filed":"2018-08-24","form":"10-K","start":"2015-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":666395000,"tag":"Revenues","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"netIncome":{"value":213616000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"operatingIncome":{"value":242055000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingAssets":{"value":600572000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"openingCurrentLiabilities":{"value":70134000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"openingCapitalEmployed":{"value":530438000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":422154000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":178418000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"openingCash":{"value":446401000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":747108000,"tag":"Assets","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"closingCurrentLiabilities":{"value":90663000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"closingCapitalEmployed":{"value":656445000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":440376000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-06-30","filed":"2019-08-21","accession":"0001511737-19-000026","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":306732000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"closingCash":{"value":551031000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":213616000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26324000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"pretaxIncome":{"value":239940000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-07-01","end":"2016-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"effectiveTaxRate":{"value":0.10971076102358923,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":215498961.7404351,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":593441500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 28.700695533429872; cashConversion: 89.53449179836717; roce: 40.78835066303924

Calculation inputs: {"original":{"fcfTotal":{"value":121823000,"capex":{"accession":"0001628280-17-008894","end":"2015-06-30","filed":"2017-08-25","form":"10-K","start":"2014-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-17-008894","end":"2015-06-30","filed":"2017-08-25","form":"10-K","start":"2014-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":129663000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"operatingIncome":{"value":146878000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"openingAssets":{"value":476151000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"openingCurrentLiabilities":{"value":52315000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"openingCapitalEmployed":{"value":423836000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":335264000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":140887000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"openingCash":{"value":347097000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":600572000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"closingCurrentLiabilities":{"value":70134000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"closingCapitalEmployed":{"value":530438000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":422154000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":178418000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"closingCash":{"value":446401000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-30","filed":"2018-08-24","accession":"0001511737-18-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":129663000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16085000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"pretaxIncome":{"value":145748000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-07-01","end":"2015-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"effectiveTaxRate":{"value":0.1103617202294371,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":130668291.25614074,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":477137000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 93.95355652730541; roce: 30.783192248767126

Calculation inputs: {"original":{"fcfTotal":{"value":117282000,"capex":{"accession":"0001511737-16-000040","end":"2014-06-30","filed":"2016-08-22","form":"10-K","start":"2013-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-16-000040","end":"2014-06-30","filed":"2016-08-22","form":"10-K","start":"2013-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":136600000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"netIncome":{"value":176937000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"operatingIncome":{"value":195945000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"openingAssets":{"value":292340000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"openingCurrentLiabilities":{"value":59421000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"openingCapitalEmployed":{"value":232919000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":147436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":144904000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"openingCash":{"value":227826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":476151000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"closingCurrentLiabilities":{"value":52315000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"closingCapitalEmployed":{"value":423836000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":335264000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":140887000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"closingCash":{"value":347097000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-30","filed":"2017-08-25","accession":"0001628280-17-008894","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":176937000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"incomeTaxExpense":{"value":17674000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"pretaxIncome":{"value":194611000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"effectiveTaxRate":{"value":0.09081706583903273,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":178149850.03417075,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":328377500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":176937000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"averageCommonEquity":{"value":241350000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":147436000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":147436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"closingCommonEquity":{"value":335264000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":335264000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]}},"fcfMargin":{"fcfTotal":{"value":117282000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"}},"revenue":{"value":136600000,"tag":"Revenues","unit":"USD","start":"2013-07-01","end":"2014-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"}}}}; fcfMargin: 85.85797950219619; cashConversion: 66.28460977636108; roce: 59.67065344001949

Calculation inputs: {"original":{"fcfTotal":{"value":126528000,"capex":{"accession":"0001511737-15-000022","end":"2013-06-30","filed":"2015-08-21","form":"10-K","start":"2012-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-15-000022","end":"2013-06-30","filed":"2015-08-21","form":"10-K","start":"2012-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":80600000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"netIncome":{"value":80490000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"operatingIncome":{"value":92604000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"openingAssets":{"value":213736000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"openingCurrentLiabilities":{"value":52435000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"openingCapitalEmployed":{"value":161301000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":130951000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":82785000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"openingCash":{"value":122060000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":292340000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"closingCurrentLiabilities":{"value":59421000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"closingCapitalEmployed":{"value":232919000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":147436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":144904000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"closingCash":{"value":227826000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-30","filed":"2016-08-22","accession":"0001511737-16-000040","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":80490000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"incomeTaxExpense":{"value":11263000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"pretaxIncome":{"value":91753000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"effectiveTaxRate":{"value":0.1227534794502632,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":81236536.78898783,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":197110000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":80490000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"averageCommonEquity":{"value":139193500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":130951000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":130951000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"closingCommonEquity":{"value":147436000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":147436000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001511737.json"},{"container":"original_companyfacts","file":"CIK0001511737.json","sha256":"de6ab7ce22393c71abd8e6721d5cf2e56c87dcad6099ec40b69315a04df8116b"}]}},"fcfMargin":{"fcfTotal":{"value":126528000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"}},"revenue":{"value":80600000,"tag":"Revenues","unit":"USD","start":"2012-07-01","end":"2013-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"}}}}; fcfMargin: 156.98263027295286; cashConversion: 157.19716734998138; roce: 46.98087362386485

Calculation inputs: {"original":{"fcfTotal":{"value":78478000,"capex":{"accession":"0001511737-14-000024","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-14-000024","end":"2012-06-30","filed":"2014-08-22","form":"10-K","start":"2011-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":84300000,"tag":"Revenues","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"netIncome":{"value":102589000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"operatingIncome":{"value":125292000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"openingAssets":{"value":131678000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"openingCurrentLiabilities":{"value":37801000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"openingCapitalEmployed":{"value":93877000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-53872000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":39703000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"openingCash":{"value":76361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":213736000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"closingCurrentLiabilities":{"value":52435000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"closingCapitalEmployed":{"value":161301000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":130951000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":82785000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"closingCash":{"value":122060000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2015-08-21","accession":"0001511737-15-000022","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-06-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-9842000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"incomeTaxExpense":{"value":21434000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"pretaxIncome":{"value":124023000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-01","end":"2012-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"effectiveTaxRate":{"value":0.1728227828709191,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":103638687.8885368,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":127589000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 93.09371293001186; cashConversion: 76.49748023667254; roce: 98.19968806088299

Calculation inputs: {"original":{"fcfTotal":{"value":62363000,"capex":{"accession":"0001511737-13-000013","end":"2011-06-30","filed":"2013-09-13","form":"10-K","start":"2010-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001511737-13-000013","end":"2011-06-30","filed":"2013-09-13","form":"10-K","start":"2010-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":49727000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"operatingIncome":{"value":62080000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","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":-52835000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":28415000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"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":131678000,"tag":"Assets","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"closingCurrentLiabilities":{"value":37801000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"closingCapitalEmployed":{"value":93877000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-53872000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":39703000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"closingCash":{"value":76361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-06-30","filed":"2014-08-22","accession":"0001511737-14-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-06-30"},"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":4875000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"incomeTaxExpense":{"value":12432000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"pretaxIncome":{"value":62159000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-07-01","end":"2011-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"effectiveTaxRate":{"value":0.20000321755497996,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":49663800.25418685,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 125.41074265489573; 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":-26600000,"capex":{"accession":"0001193125-12-408603","end":"2010-06-30","filed":"2012-09-28","form":"10-K","start":"2009-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-408603","end":"2010-06-30","filed":"2012-09-28","form":"10-K","start":"2009-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-5456000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"operatingIncome":{"value":4682000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-30"},"openingParentEquity":{"value":18115000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":13674000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-30"},"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":-52835000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":28415000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-06-30","filed":"2013-09-13","accession":"0001511737-13-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-06-30"},"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":-6892000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"incomeTaxExpense":{"value":10719000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"pretaxIncome":{"value":5263000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-07-01","end":"2010-06-30","filed":"2012-09-28","accession":"0001193125-12-408603","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; 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: 3274162000; operatingIncome: 1185442000; netIncome: 960303000

revenue: 2573545000; operatingIncome: 836280000; netIncome: 711922000

revenue: 1928490000; operatingIncome: 498997000; netIncome: 349960000

revenue: 1940512000; operatingIncome: 544566000; netIncome: 407641000

revenue: 1691692000; operatingIncome: 462264000; netIncome: 378657000

revenue: 1898094000; operatingIncome: 742592000; netIncome: 616584000

revenue: 1284500000; operatingIncome: 478198000; netIncome: 380297000

revenue: 1161733000; operatingIncome: 394297000; netIncome: 322694000

revenue: 1016861000; operatingIncome: 326127000; netIncome: 196290000

revenue: 865268000; operatingIncome: 289761000; netIncome: 257506000

revenue: 666395000; operatingIncome: 242055000; netIncome: 213616000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 146878000; netIncome: 129663000

revenue: 136600000; operatingIncome: 195945000; netIncome: 176937000

revenue: 80600000; operatingIncome: 92604000; netIncome: 80490000

revenue: 84300000; operatingIncome: 125292000; netIncome: 102589000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 62080000; netIncome: 49727000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 4682000; netIncome: -5456000