VIAVI SOLUTIONS INC. (VIAV)

revenue: 1518300000; averageDilutedShares: 229500000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 247000000

revenue: 1084300000; averageDilutedShares: 225700000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 223000000

revenue: 1000400000; averageDilutedShares: 222600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 222000000

revenue: 1106100000; averageDilutedShares: 226600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 222000000

revenue: 1292400000; averageDilutedShares: 238200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 226000000

revenue: 1198900000; averageDilutedShares: 236300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 228000000

revenue: 1136300000; averageDilutedShares: 234800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 228000000

revenue: 1130300000; averageDilutedShares: 231200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 229000000

revenue: 875700000; averageDilutedShares: 227100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 227000000

revenue: 805000000; averageDilutedShares: 234500000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 228000000

revenue: 906300000; averageDilutedShares: 234000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 232000000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 232700000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 235000000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 234200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 230000000

revenue: 1676900000; averageDilutedShares: 239300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 237000000

revenue: 1662400000; averageDilutedShares: 230000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 232000000

revenue: 1781900000; averageDilutedShares: 232600000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 228000000

revenue: 1363900000; averageDilutedShares: 218900000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 221000000

revenue: 1283300000; averageDilutedShares: 215600000; 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":82800000,"capex":{"accession":"0001628280-26-056765","end":"2026-06-27","filed":"2026-08-13","form":"10-K","start":"2025-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056765","end":"2026-06-27","filed":"2026-08-13","form":"10-K","start":"2025-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1518300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"netIncome":{"value":-30400000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"operatingIncome":{"value":105100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingAssets":{"value":1993800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingCurrentLiabilities":{"value":589700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingCapitalEmployed":{"value":1404100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":780200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingTotalEquity":{"value":780200000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1213600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingCash":{"value":423600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingCommonEquity":{"value":780200000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2705600000,"tag":"Assets","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCurrentLiabilities":{"value":680500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCapitalEmployed":{"value":2025100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1448500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingTotalEquity":{"value":1448500000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1257100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCash":{"value":647800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCommonEquity":{"value":1448500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-30400000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":47500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-29","end":"2026-06-27","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1714600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1114350000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.453467694131595; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 6.1297095532485715

Calculation inputs: {"original":{"fcfTotal":{"value":62000000,"capex":{"accession":"0001628280-26-056765","end":"2025-06-28","filed":"2026-08-13","form":"10-K","start":"2024-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056765","end":"2025-06-28","filed":"2026-08-13","form":"10-K","start":"2024-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1084300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"netIncome":{"value":34800000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"operatingIncome":{"value":57500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingAssets":{"value":1736300000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingCurrentLiabilities":{"value":247100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-29"},"openingParentEquity":{"value":681600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","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":1054700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingCash":{"value":471300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1993800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCurrentLiabilities":{"value":589700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCapitalEmployed":{"value":1404100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":780200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingTotalEquity":{"value":780200000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1213600000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCash":{"value":423600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCommonEquity":{"value":780200000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":34800000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":57500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-30","end":"2025-06-28","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"averageCapitalEmployed":{"value":1446650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1489200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1736300000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingCurrentLiabilities":{"value":247100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingCapitalEmployed":{"value":1404100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1993800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-06-28","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingCurrentLiabilities":{"value":589700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-06-28","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"}}}}; fcfMargin: 5.717974730240708; cashConversion: 178.16091954022988; roce: 3.9747001693567903

Calculation inputs: {"original":{"fcfTotal":{"value":96900000,"capex":{"accession":"0001628280-26-056765","end":"2024-06-29","filed":"2026-08-13","form":"10-K","start":"2023-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-056765","end":"2024-06-29","filed":"2026-08-13","form":"10-K","start":"2023-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1000400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"netIncome":{"value":-25800000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"operatingIncome":{"value":20800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"openingAssets":{"value":1850500000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingCurrentLiabilities":{"value":343500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-07-01"},"openingParentEquity":{"value":690800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-01","filed":"2026-08-13","accession":"0001628280-26-056765","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":506500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1736300000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"closingCurrentLiabilities":{"value":247100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-06-29"},"closingParentEquity":{"value":681600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","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":1054700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingCash":{"value":471300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-06-29","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-25800000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":37400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2026-08-13","accession":"0001628280-26-056765","form":"10-K"},"pretaxIncome":{"value":11600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":20800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-02","end":"2024-06-29","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"averageCapitalEmployed":{"value":1498100000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1507000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1850500000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"openingCurrentLiabilities":{"value":343500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"closingCapitalEmployed":{"value":1489200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1736300000,"tag":"Assets","unit":"USD","start":null,"end":"2024-06-29","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"closingCurrentLiabilities":{"value":247100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-06-29","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"}}}}; fcfMargin: 9.686125549780087; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.3884253387624323

Calculation inputs: {"original":{"fcfTotal":{"value":63000000,"capex":{"accession":"0000912093-25-000096","end":"2023-07-01","filed":"2025-08-11","form":"10-K","start":"2022-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-25-000096","end":"2023-07-01","filed":"2025-08-11","form":"10-K","start":"2022-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1106100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"netIncome":{"value":25500000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"operatingIncome":{"value":82400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"openingAssets":{"value":1827900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"openingCurrentLiabilities":{"value":369300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"openingCapitalEmployed":{"value":1458600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":671700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-02","filed":"2025-08-11","accession":"0000912093-25-000096","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":559900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1850500000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"closingCurrentLiabilities":{"value":343500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-07-01"},"closingParentEquity":{"value":690800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-01","filed":"2026-08-13","accession":"0001628280-26-056765","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":506500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":25500000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":35200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2025-08-11","accession":"0000912093-25-000096","form":"10-K"},"pretaxIncome":{"value":60700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":82400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-03","end":"2023-07-01","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"averageCapitalEmployed":{"value":1482800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1458600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1827900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"openingCurrentLiabilities":{"value":369300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"closingCapitalEmployed":{"value":1507000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1850500000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-01","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"closingCurrentLiabilities":{"value":343500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-01","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"}}}}; fcfMargin: 5.695687550854353; cashConversion: 247.05882352941177; roce: 5.557054221742649

Calculation inputs: {"original":{"fcfTotal":{"value":105600000,"capex":{"accession":"0000912093-24-000063","end":"2022-07-02","filed":"2024-08-16","form":"10-K","start":"2021-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-24-000063","end":"2022-07-02","filed":"2024-08-16","form":"10-K","start":"2021-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1292400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"netIncome":{"value":15500000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"operatingIncome":{"value":185000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"openingAssets":{"value":1961400000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"openingCurrentLiabilities":{"value":747400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"openingCapitalEmployed":{"value":1214000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":763900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-03","filed":"2024-08-16","accession":"0000912093-24-000063","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":697800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","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 2021-07-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1827900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"closingCurrentLiabilities":{"value":369300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"closingCapitalEmployed":{"value":1458600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":671700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-02","filed":"2025-08-11","accession":"0000912093-25-000096","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":559900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-07-02","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":15500000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"pretaxIncome":{"value":65100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-07-04","end":"2022-07-02","filed":"2024-08-16","accession":"0000912093-24-000063","form":"10-K"},"effectiveTaxRate":{"value":0.7619047619047619,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":44047619.04761905,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1336300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.170844939647168; cashConversion: 681.2903225806451; roce: 13.844196662426103

Calculation inputs: {"original":{"fcfTotal":{"value":191200000,"capex":{"accession":"0000912093-23-000037","end":"2021-07-03","filed":"2023-08-17","form":"10-K","start":"2020-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-23-000037","end":"2021-07-03","filed":"2023-08-17","form":"10-K","start":"2020-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1198900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"netIncome":{"value":67500000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"operatingIncome":{"value":142200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"openingAssets":{"value":1776300000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"openingCurrentLiabilities":{"value":232800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"openingCapitalEmployed":{"value":1543500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":633200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-27","filed":"2023-08-17","accession":"0000912093-23-000037","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":539000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-27","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1961400000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"closingCurrentLiabilities":{"value":747400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"closingCapitalEmployed":{"value":1214000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":763900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-03","filed":"2024-08-16","accession":"0000912093-24-000063","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":697800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","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 2021-07-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-07-03","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":67500000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":63300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"pretaxIncome":{"value":130800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-28","end":"2021-07-03","filed":"2023-08-17","accession":"0000912093-23-000037","form":"10-K"},"effectiveTaxRate":{"value":0.48394495412844035,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":73383027.52293578,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1378750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.947952289598799; cashConversion: 283.2592592592593; roce: 10.313689936536719

Calculation inputs: {"original":{"fcfTotal":{"value":103700000,"capex":{"accession":"0000912093-22-000042","end":"2020-06-27","filed":"2022-08-19","form":"10-K","start":"2019-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-22-000042","end":"2020-06-27","filed":"2022-08-19","form":"10-K","start":"2019-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1136300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"netIncome":{"value":49000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"operatingIncome":{"value":118100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"openingAssets":{"value":1815100000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"openingCurrentLiabilities":{"value":284000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"openingCapitalEmployed":{"value":1531100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":627300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-08-19","accession":"0000912093-22-000042","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":521500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1776300000,"tag":"Assets","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"closingCurrentLiabilities":{"value":232800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"closingCapitalEmployed":{"value":1543500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":633200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-06-27","filed":"2023-08-17","accession":"0000912093-23-000037","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":539000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-06-27","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-06-27","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":49000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":65300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"pretaxIncome":{"value":114300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-06-30","end":"2020-06-27","filed":"2022-08-19","accession":"0000912093-22-000042","form":"10-K"},"effectiveTaxRate":{"value":0.5713035870516185,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":50629046.36920385,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1537300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.126111062219485; cashConversion: 211.63265306122446; roce: 7.682300136603136

Calculation inputs: {"original":{"fcfTotal":{"value":93800000,"capex":{"accession":"0000912093-21-000128","end":"2019-06-29","filed":"2021-08-23","form":"10-K","start":"2018-07-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-21-000128","end":"2019-06-29","filed":"2021-08-23","form":"10-K","start":"2018-07-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1130300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"netIncome":{"value":5400000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"operatingIncome":{"value":67400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"openingAssets":{"value":2026800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"openingCurrentLiabilities":{"value":553200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"openingCapitalEmployed":{"value":1473600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":734900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-23","accession":"0000912093-21-000128","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":611400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","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":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1815100000,"tag":"Assets","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"closingCurrentLiabilities":{"value":284000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"closingCapitalEmployed":{"value":1531100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":627300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-06-29","filed":"2022-08-19","accession":"0000912093-22-000042","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":521500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-06-29","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5400000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":31500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"pretaxIncome":{"value":39300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-07-01","end":"2019-06-29","filed":"2021-08-23","accession":"0000912093-21-000128","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1502350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.298681765902858; cashConversion: 1737.037037037037; roce: 4.486304789163643

Calculation inputs: {"original":{"fcfTotal":{"value":23500000,"capex":{"accession":"0000912093-20-000057","end":"2018-06-30","filed":"2020-08-24","form":"10-K","start":"2017-07-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-20-000057","end":"2018-06-30","filed":"2020-08-24","form":"10-K","start":"2017-07-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":875700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"netIncome":{"value":-48600000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"operatingIncome":{"value":1900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"openingAssets":{"value":2110500000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"openingCurrentLiabilities":{"value":228800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"openingCapitalEmployed":{"value":1881700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":803500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-01","filed":"2020-08-24","accession":"0000912093-20-000057","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":1004400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2026800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"closingCurrentLiabilities":{"value":553200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"closingCapitalEmployed":{"value":1473600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":734900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-06-30","filed":"2021-08-23","accession":"0000912093-21-000128","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":611400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","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":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-06-30","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-48600000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"pretaxIncome":{"value":-35700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-07-02","end":"2018-06-30","filed":"2020-08-24","accession":"0000912093-20-000057","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1677650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6835674317688705; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.11325365839120198

Calculation inputs: {"original":{"fcfTotal":{"value":55700000,"capex":{"accession":"0000912093-19-000023","end":"2017-07-01","filed":"2019-08-27","form":"10-K","start":"2016-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-19-000023","end":"2017-07-01","filed":"2019-08-27","form":"10-K","start":"2016-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":805000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"netIncome":{"value":160200000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"operatingIncome":{"value":7000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"openingAssets":{"value":1678100000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"openingCurrentLiabilities":{"value":226400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"openingCapitalEmployed":{"value":1451700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":689300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-02","filed":"2019-08-27","accession":"0000912093-19-000023","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":482900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","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 2016-07-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2110500000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"closingCurrentLiabilities":{"value":228800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"closingCapitalEmployed":{"value":1881700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":803500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-01","filed":"2020-08-24","accession":"0000912093-20-000057","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":1004400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-07-01","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":160200000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"pretaxIncome":{"value":180000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-07-03","end":"2017-07-01","filed":"2019-08-27","accession":"0000912093-19-000023","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1666700000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.919254658385094; cashConversion: 34.769038701622975; roce: 0.41999160016799664

Calculation inputs: {"original":{"fcfTotal":{"value":28800000,"capex":{"accession":"0000912093-18-000059","end":"2016-07-02","filed":"2018-08-28","form":"10-K","start":"2015-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-18-000059","end":"2016-07-02","filed":"2018-08-28","form":"10-K","start":"2015-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":906300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"netIncome":{"value":-99200000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"operatingIncome":{"value":-84300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"openingAssets":{"value":2217800000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"openingCurrentLiabilities":{"value":375500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"openingCapitalEmployed":{"value":1842300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1101400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"openingTotalEquity":{"value":1101400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-27","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCash":{"value":334500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1678100000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"closingCurrentLiabilities":{"value":226400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"closingCapitalEmployed":{"value":1451700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":689300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-02","filed":"2019-08-27","accession":"0000912093-19-000023","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":482900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","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 2016-07-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-07-02","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-99200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"incomeTaxExpense":{"value":4500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"pretaxIncome":{"value":-45900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-06-28","end":"2016-07-02","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1647000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.1777557100297913; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.118397085610201

Calculation inputs: {"original":{"fcfTotal":{"value":-19200000,"capex":{"accession":"0000912093-17-000022","end":"2015-06-27","filed":"2017-08-29","form":"10-K","start":"2014-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-17-000022","end":"2015-06-27","filed":"2017-08-29","form":"10-K","start":"2014-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-88100000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"operatingIncome":{"value":-75800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"openingAssets":{"value":2351900000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCurrentLiabilities":{"value":408400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCapitalEmployed":{"value":1943500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1187700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"openingTotalEquity":{"value":1187700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCash":{"value":297200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2217800000,"tag":"Assets","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"closingCurrentLiabilities":{"value":375500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"closingCapitalEmployed":{"value":1842300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1101400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-06-27","filed":"2018-08-28","accession":"0000912093-18-000059","form":"10-K"},"closingTotalEquity":{"value":1101400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-06-27","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingCash":{"value":334500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-88100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"incomeTaxExpense":{"value":26100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"pretaxIncome":{"value":-105300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-06-29","end":"2015-06-27","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1892900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.004437635374294

Calculation inputs: {"original":{"fcfTotal":{"value":76800000,"capex":{"accession":"0000912093-16-000035","end":"2014-06-28","filed":"2016-08-30","form":"10-K","start":"2013-06-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912093-16-000035","end":"2014-06-28","filed":"2016-08-30","form":"10-K","start":"2013-06-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-17800000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"operatingIncome":{"value":-55600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"openingAssets":{"value":1715200000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"openingCurrentLiabilities":{"value":347700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"openingCapitalEmployed":{"value":1367500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1161300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"openingTotalEquity":{"value":1161300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCash":{"value":281000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-29","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2351900000,"tag":"Assets","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingCurrentLiabilities":{"value":408400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingCapitalEmployed":{"value":1943500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1187700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-06-28","filed":"2017-08-29","accession":"0000912093-17-000022","form":"10-K"},"closingTotalEquity":{"value":1187700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingCash":{"value":297200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-06-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-06-28","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-17800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"incomeTaxExpense":{"value":-11200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"pretaxIncome":{"value":-85800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-06-30","end":"2014-06-28","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1655500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.3585019631531257

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1676900000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-06-30","end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-24900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-06-30","end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1038800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"openingCash":{"value":401100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","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 2012-06-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1715200000,"tag":"Assets","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"closingCurrentLiabilities":{"value":347700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-06-29","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"closingCapitalEmployed":{"value":1367500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1161300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-06-29","filed":"2016-08-30","accession":"0000912093-16-000035","form":"10-K"},"closingTotalEquity":{"value":1161300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingCash":{"value":281000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-06-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-06-29","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":57000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-06-30","end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"incomeTaxExpense":{"value":-103900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-06-30","end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"pretaxIncome":{"value":-46900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-06-30","end":"2013-06-29","filed":"2015-08-25","accession":"0001104659-15-061694","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-06-29

Calculation inputs: {"original":{"fcfTotal":{"value":46900000,"capex":{"accession":"0001047469-14-007199","end":"2012-06-30","filed":"2014-08-26","form":"10-K","start":"2011-07-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-007199","end":"2012-06-30","filed":"2014-08-26","form":"10-K","start":"2011-07-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1662400000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"openingAssets":{"value":1950700000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingCurrentLiabilities":{"value":418600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingCapitalEmployed":{"value":1532100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1065400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingTotalEquity":{"value":1065400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"openingCash":{"value":395400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1869500000,"tag":"Assets","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"closingCurrentLiabilities":{"value":654100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"closingCapitalEmployed":{"value":1215400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1038800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-06-30","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"closingTotalEquity":{"value":1038800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"closingCash":{"value":401100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","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":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-06-30","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-55600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"incomeTaxExpense":{"value":12000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"pretaxIncome":{"value":-14100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-07-03","end":"2012-06-30","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1373750000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.8212223291626564; cashConversion: No unambiguous matching annual USD fact; roce: 0.02911737943585077

Calculation inputs: {"original":{"fcfTotal":{"value":88600000,"capex":{"accession":"0001047469-13-008597","end":"2011-07-02","filed":"2013-08-23","form":"10-K","start":"2010-07-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-13-008597","end":"2011-07-02","filed":"2013-08-23","form":"10-K","start":"2010-07-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1781900000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"netIncome":{"value":71600000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"operatingIncome":{"value":72500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"openingAssets":{"value":1703600000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingCurrentLiabilities":{"value":350900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingCapitalEmployed":{"value":1352700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":908700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingTotalEquity":{"value":908700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"openingCash":{"value":340200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-08-23","accession":"0001047469-13-008597","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 2010-07-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingCommonEquity":{"value":908700000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1950700000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"closingCurrentLiabilities":{"value":418600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"closingCapitalEmployed":{"value":1532100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1065400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"closingTotalEquity":{"value":1065400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"closingCash":{"value":395400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-02","filed":"2014-08-26","accession":"0001047469-14-007199","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":1,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-07-02","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":71600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"incomeTaxExpense":{"value":-26000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"pretaxIncome":{"value":52700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1442400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":88600000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"}},"netIncome":{"value":71600000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-04","end":"2011-07-02","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"}}}}; fcfMargin: 4.972220663336888; cashConversion: 123.74301675977655; roce: 5.026344980587909

Calculation inputs: {"original":{"fcfTotal":{"value":77800000,"capex":{"accession":"0001047469-12-008496","end":"2010-07-03","filed":"2012-08-24","form":"10-K","start":"2009-06-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-12-008496","end":"2010-07-03","filed":"2012-08-24","form":"10-K","start":"2009-06-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1363900000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-06-28","end":"2010-07-03","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"netIncome":{"value":-61800000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-06-28","end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"operatingIncome":{"value":-54200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-06-28","end":"2010-07-03","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":934500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-06-27","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingCash":{"value":286900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-27","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1703600000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"closingCurrentLiabilities":{"value":350900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"closingCapitalEmployed":{"value":1352700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":908700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"closingTotalEquity":{"value":908700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-08-23","accession":"0001047469-13-008597","form":"10-K"},"closingCash":{"value":340200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-03","filed":"2013-08-23","accession":"0001047469-13-008597","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 2010-07-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-07-03","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"closingCommonEquity":{"value":908700000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-61800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-06-28","end":"2010-07-03","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"incomeTaxExpense":{"value":2500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-06-28","end":"2010-07-03","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"pretaxIncome":{"value":-57200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-06-28","end":"2010-07-03","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.704230515433683; 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; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-27

Calculation inputs: {"original":{"fcfTotal":{"value":52700000,"capex":{"accession":"0001047469-11-007735","end":"2009-06-27","filed":"2011-08-30","form":"10-K","start":"2008-06-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-007735","end":"2009-06-27","filed":"2011-08-30","form":"10-K","start":"2008-06-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1283300000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"netIncome":{"value":-909500000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"operatingIncome":{"value":-899900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-06-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1934500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-06-28","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingCash":{"value":265600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-06-28","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-06-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-27"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":934500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-06-27","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"closingCash":{"value":286900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-06-27","filed":"2012-08-24","accession":"0001047469-12-008496","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-06-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-909500000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"pretaxIncome":{"value":-908500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-06-29","end":"2009-06-27","filed":"2011-08-30","accession":"0001047469-11-007735","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.1066001714330245; 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 2008-06-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-06-27

revenue: 1518300000; operatingIncome: 105100000; netIncome: -30400000

revenue: 1084300000; operatingIncome: 57500000; netIncome: 34800000

revenue: 1000400000; operatingIncome: 20800000; netIncome: -25800000

revenue: 1106100000; operatingIncome: 82400000; netIncome: 25500000

revenue: 1292400000; operatingIncome: 185000000; netIncome: 15500000

revenue: 1198900000; operatingIncome: 142200000; netIncome: 67500000

revenue: 1136300000; operatingIncome: 118100000; netIncome: 49000000

revenue: 1130300000; operatingIncome: 67400000; netIncome: 5400000

revenue: 875700000; operatingIncome: 1900000; netIncome: -48600000

revenue: 805000000; operatingIncome: 7000000; netIncome: 160200000

revenue: 906300000; operatingIncome: -84300000; netIncome: -99200000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -75800000; netIncome: -88100000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: -55600000; netIncome: -17800000

revenue: 1676900000; operatingIncome: -24900000; netIncome: No unambiguous matching annual USD fact

revenue: 1662400000; operatingIncome: 400000; netIncome: No unambiguous matching annual USD fact

revenue: 1781900000; operatingIncome: 72500000; netIncome: 71600000

revenue: 1363900000; operatingIncome: -54200000; netIncome: -61800000

revenue: 1283300000; operatingIncome: -899900000; netIncome: -909500000