ALLEGRO MICROSYSTEMS, INC. (ALGM)

revenue: 890096000; averageDilutedShares: 185035670; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 185357343

revenue: 725006000; averageDilutedShares: 187707391; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 184286567

revenue: 1049367000; averageDilutedShares: 194674352; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 193164609

revenue: 973653000; averageDilutedShares: 193688102; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 191754292

revenue: 768674000; averageDilutedShares: 191811205; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 190473595

revenue: 591207000; averageDilutedShares: 176416645; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 189588161

revenue: 650089000; averageDilutedShares: 10000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 10000000; 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":124893000,"capex":{"accession":"0001193125-26-233537","end":"2026-03-27","filed":"2026-05-21","form":"10-K","start":"2025-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-233537","end":"2026-03-27","filed":"2026-05-21","form":"10-K","start":"2025-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":890096000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-29","end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"netIncome":{"value":-14653000,"tag":"ProfitLoss","unit":"USD","start":"2025-03-29","end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"operatingIncome":{"value":18487000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-29","end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingAssets":{"value":1420961000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingCurrentLiabilities":{"value":112261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingCapitalEmployed":{"value":1308700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":929555000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingTotalEquity":{"value":931100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingCash":{"value":121334000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","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 2025-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingCommonEquity":{"value":929555000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1416175000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCurrentLiabilities":{"value":145925000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCapitalEmployed":{"value":1270250000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":954747000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingTotalEquity":{"value":956445000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCash":{"value":168753000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","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 2026-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCommonEquity":{"value":954747000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-14897000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-29","end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-248000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-29","end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"pretaxIncome":{"value":-14901000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-29","end":"2026-03-27","filed":"2026-05-21","accession":"0001193125-26-233537","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":1289475000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":942151000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.031407848142221; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.4336842513426007

Calculation inputs: {"original":{"fcfTotal":{"value":21958000,"capex":{"accession":"0001193125-26-233537","end":"2025-03-28","filed":"2026-05-21","form":"10-K","start":"2024-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-233537","end":"2025-03-28","filed":"2026-05-21","form":"10-K","start":"2024-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":725006000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"netIncome":{"value":-72763000,"tag":"ProfitLoss","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"operatingIncome":{"value":-19802000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingAssets":{"value":1530603000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"openingCurrentLiabilities":{"value":117908000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"openingCapitalEmployed":{"value":1412695000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1130435000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"openingTotalEquity":{"value":1131716000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingCash":{"value":212143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","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 2024-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"openingCommonEquity":{"value":1130435000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1420961000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCurrentLiabilities":{"value":112261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCapitalEmployed":{"value":1308700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":929555000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingTotalEquity":{"value":931100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCash":{"value":121334000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","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 2025-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCommonEquity":{"value":929555000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-73010000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-12933000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"pretaxIncome":{"value":-85696000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0001193125-26-233537","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":1360697500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1029995000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.028664590362011; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.4552830441740356

Calculation inputs: {"original":{"fcfTotal":{"value":56943000,"capex":{"accession":"0001193125-26-233537","end":"2024-03-29","filed":"2026-05-21","form":"10-K","start":"2023-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-233537","end":"2024-03-29","filed":"2026-05-21","form":"10-K","start":"2023-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1049367000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"netIncome":{"value":152888000,"tag":"ProfitLoss","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"operatingIncome":{"value":196244000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingAssets":{"value":1181155000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"openingCurrentLiabilities":{"value":165325000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"openingCapitalEmployed":{"value":1015830000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":965628000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"openingTotalEquity":{"value":966815000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"openingCash":{"value":351576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-05-21","accession":"0001193125-26-233537","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 2023-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"openingCommonEquity":{"value":965628000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1530603000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"closingCurrentLiabilities":{"value":117908000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"closingCapitalEmployed":{"value":1412695000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1130435000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"closingTotalEquity":{"value":1131716000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCash":{"value":212143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","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 2024-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-29","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"closingCommonEquity":{"value":1130435000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":152697000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":41909000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"pretaxIncome":{"value":194797000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"effectiveTaxRate":{"value":0.21514191696997387,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":154023689.64614445,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1214262500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1048031500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.426414209709282; cashConversion: 37.24491130762388; roce: 16.161579559609226

Calculation inputs: {"original":{"fcfTotal":{"value":113431000,"capex":{"accession":"0000950170-25-076059","end":"2023-03-31","filed":"2025-05-22","form":"10-K","start":"2022-03-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-076059","end":"2023-03-31","filed":"2025-05-22","form":"10-K","start":"2022-03-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":973653000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-03-26","end":"2023-03-31","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"netIncome":{"value":187494000,"tag":"ProfitLoss","unit":"USD","start":"2022-03-26","end":"2023-03-31","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"operatingIncome":{"value":203307000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-26","end":"2023-03-31","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"openingAssets":{"value":892620000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"openingCurrentLiabilities":{"value":104223000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"openingCapitalEmployed":{"value":788397000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":734207000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"openingTotalEquity":{"value":735363000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-25","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"openingCash":{"value":282383000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-25","filed":"2025-05-22","accession":"0000950170-25-076059","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 2022-03-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"openingCommonEquity":{"value":734207000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1181155000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"closingCurrentLiabilities":{"value":165325000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"closingCapitalEmployed":{"value":1015830000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":965628000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"closingTotalEquity":{"value":966815000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-05-21","accession":"0001193125-26-233537","form":"10-K"},"closingCash":{"value":351576000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-05-21","accession":"0001193125-26-233537","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 2023-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-03-31","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"closingCommonEquity":{"value":965628000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":187494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-03-26","end":"2023-03-31","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"incomeTaxExpense":{"value":23852000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-26","end":"2023-03-31","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"pretaxIncome":{"value":211346000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-26","end":"2023-03-31","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"effectiveTaxRate":{"value":0.11285758897731682,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":180362262.15778866,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":902113500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":849917500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.650043701400808; cashConversion: 60.498469284350435; roce: 22.536742882131794

Calculation inputs: {"original":{"fcfTotal":{"value":86188000,"capex":{"accession":"0000950170-24-063770","end":"2022-03-25","filed":"2024-05-23","form":"10-K","start":"2021-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-063770","end":"2022-03-25","filed":"2024-05-23","form":"10-K","start":"2021-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":768674000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-27","end":"2022-03-25","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"netIncome":{"value":119555000,"tag":"ProfitLoss","unit":"USD","start":"2021-03-27","end":"2022-03-25","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"operatingIncome":{"value":136650000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-27","end":"2022-03-25","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"openingAssets":{"value":747678000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"openingCurrentLiabilities":{"value":116674000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"openingCapitalEmployed":{"value":631004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":585752000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"openingTotalEquity":{"value":586871000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-26","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"openingCash":{"value":197214000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-26","filed":"2024-05-23","accession":"0000950170-24-063770","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 2021-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"openingCommonEquity":{"value":585752000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":892620000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"closingCurrentLiabilities":{"value":104223000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"closingCapitalEmployed":{"value":788397000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":734207000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"closingTotalEquity":{"value":735363000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-03-25","filed":"2025-05-22","accession":"0000950170-25-076059","form":"10-K"},"closingCash":{"value":282383000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-25","filed":"2025-05-22","accession":"0000950170-25-076059","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 2022-03-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"closingCommonEquity":{"value":734207000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":119555000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-03-27","end":"2022-03-25","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"incomeTaxExpense":{"value":21191000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-27","end":"2022-03-25","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"pretaxIncome":{"value":140746000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-27","end":"2022-03-25","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"effectiveTaxRate":{"value":0.15056200531453826,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":116075701.97376835,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":709700500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":659979500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.212555647777862; cashConversion: 72.09066956630839; roce: 19.254601060588232

Calculation inputs: {"original":{"fcfTotal":{"value":79897000,"capex":{"accession":"0000866291-23-000017","end":"2021-03-26","filed":"2023-05-25","form":"10-K","start":"2020-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000866291-23-000017","end":"2021-03-26","filed":"2023-05-25","form":"10-K","start":"2020-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":591207000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-28","end":"2021-03-26","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"netIncome":{"value":18101000,"tag":"ProfitLoss","unit":"USD","start":"2020-03-28","end":"2021-03-26","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"operatingIncome":{"value":12158000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-28","end":"2021-03-26","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"openingAssets":{"value":817821000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"openingCurrentLiabilities":{"value":150111000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"openingCapitalEmployed":{"value":667710000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":633182000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"openingTotalEquity":{"value":634132000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-03-27","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"openingCash":{"value":214491000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-27","filed":"2023-05-25","accession":"0000866291-23-000017","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 2020-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"openingCommonEquity":{"value":633182000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":747678000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"closingCurrentLiabilities":{"value":116674000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"closingCapitalEmployed":{"value":631004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":585752000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"closingTotalEquity":{"value":586871000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-26","filed":"2024-05-23","accession":"0000950170-24-063770","form":"10-K"},"closingCash":{"value":197214000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-26","filed":"2024-05-23","accession":"0000950170-24-063770","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 2021-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-26","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"closingCommonEquity":{"value":585752000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":18101000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-03-28","end":"2021-03-26","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"incomeTaxExpense":{"value":-19552000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-28","end":"2021-03-26","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"pretaxIncome":{"value":-1451000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-28","end":"2021-03-26","filed":"2023-05-25","accession":"0000866291-23-000017","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":649357000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":609467000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.51421752448804; cashConversion: 441.39550301088343; roce: 1.872313688772124

Calculation inputs: {"original":{"fcfTotal":{"value":35804000,"capex":{"accession":"0000866291-22-000011","end":"2020-03-27","filed":"2022-05-18","form":"10-K","start":"2019-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000866291-22-000011","end":"2020-03-27","filed":"2022-05-18","form":"10-K","start":"2019-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":650089000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-30","end":"2020-03-27","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"netIncome":{"value":37105000,"tag":"ProfitLoss","unit":"USD","start":"2019-03-30","end":"2020-03-27","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"operatingIncome":{"value":52828000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-30","end":"2020-03-27","filed":"2022-05-18","accession":"0000866291-22-000011","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 2019-03-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":589788000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-29","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"openingCash":{"value":99743000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-29","filed":"2022-05-18","accession":"0000866291-22-000011","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 2019-03-29"},"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":817821000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"closingCurrentLiabilities":{"value":150111000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"closingCapitalEmployed":{"value":667710000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":633182000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"closingTotalEquity":{"value":634132000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-03-27","filed":"2023-05-25","accession":"0000866291-23-000017","form":"10-K"},"closingCash":{"value":214491000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-27","filed":"2023-05-25","accession":"0000866291-23-000017","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 2020-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-27","filed":"2021-05-19","accession":"0000866291-21-000020","form":"10-K"},"closingCommonEquity":{"value":633182000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":37105000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-03-30","end":"2020-03-27","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"incomeTaxExpense":{"value":16173000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-30","end":"2020-03-27","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"pretaxIncome":{"value":53278000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-30","end":"2020-03-27","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"effectiveTaxRate":{"value":0.30355869214309844,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":36791601.4114644,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.507553581125046; cashConversion: 96.49373399811346; 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 2019-03-29

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2018-03-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-03-29"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":589788000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-29","filed":"2022-05-18","accession":"0000866291-22-000011","form":"10-K"},"closingCash":{"value":99743000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-29","filed":"2022-05-18","accession":"0000866291-22-000011","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 2019-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-03-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-03-29

revenue: 890096000; operatingIncome: 18487000; netIncome: -14653000

revenue: 725006000; operatingIncome: -19802000; netIncome: -72763000

revenue: 1049367000; operatingIncome: 196244000; netIncome: 152888000

revenue: 973653000; operatingIncome: 203307000; netIncome: 187494000

revenue: 768674000; operatingIncome: 136650000; netIncome: 119555000

revenue: 591207000; operatingIncome: 12158000; netIncome: 18101000

revenue: 650089000; operatingIncome: 52828000; netIncome: 37105000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: Consolidated income including noncontrolling interests is not confirmed