Atkore Inc. (ATKR)

revenue: 2850378000; averageDilutedShares: 34035000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33665258

revenue: 3202053000; averageDilutedShares: 36789000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34859033

revenue: 3518761000; averageDilutedShares: 39328000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37317893

revenue: 3913949000; averageDilutedShares: 44280000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41351350

revenue: 2928014000; averageDilutedShares: 47306000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 45997159

revenue: 1765421000; averageDilutedShares: 48044000; totalDebt: 803736000; periodEndShares: 47407023

revenue: 1916538000; averageDilutedShares: 47777000; totalDebt: 845317000; periodEndShares: 46955163

revenue: 1835139000; averageDilutedShares: 54089000; totalDebt: 904247000; periodEndShares: 47079645

revenue: 1503934000; averageDilutedShares: 66554000; totalDebt: 576078000; periodEndShares: 63305434

revenue: 1523384000; averageDilutedShares: 62786000; totalDebt: 630313000; periodEndShares: 62458367

revenue: 1729168000; averageDilutedShares: 62527000; totalDebt: 652208000; periodEndShares: 62453437

revenue: 1702838000; averageDilutedShares: 50998000; 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":295654000,"capex":{"accession":"0001628280-25-054049","end":"2025-09-30","filed":"2025-11-26","form":"10-K","start":"2024-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-054049","end":"2025-09-30","filed":"2025-11-26","form":"10-K","start":"2024-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2850378000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"netIncome":{"value":-15175000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"operatingIncome":{"value":23173000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingAssets":{"value":3021403000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingCurrentLiabilities":{"value":510866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingCapitalEmployed":{"value":2510537000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1539900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingTotalEquity":{"value":1539900000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1481503000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingCash":{"value":351385000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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 2024-09-30"},"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":2851922000,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCurrentLiabilities":{"value":524519000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCapitalEmployed":{"value":2327403000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1398341000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingTotalEquity":{"value":1398341000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1453581000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCash":{"value":506699000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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 2025-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-15175000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"incomeTaxExpense":{"value":-3415000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"pretaxIncome":{"value":-18590000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-10-01","end":"2025-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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":2418970000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.372448847135363; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.9579697143825678

Calculation inputs: {"original":{"fcfTotal":{"value":399172000,"capex":{"accession":"0001628280-25-054049","end":"2024-09-30","filed":"2025-11-26","form":"10-K","start":"2023-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-054049","end":"2024-09-30","filed":"2025-11-26","form":"10-K","start":"2023-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3202053000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"netIncome":{"value":472872000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"operatingIncome":{"value":624784000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingAssets":{"value":2935009000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingCurrentLiabilities":{"value":564604000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-09-30"},"openingParentEquity":{"value":1468119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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":1466890000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"openingCash":{"value":388114000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","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 2023-09-30"},"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":3021403000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCurrentLiabilities":{"value":510866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCapitalEmployed":{"value":2510537000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1539900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingTotalEquity":{"value":1539900000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1481503000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCash":{"value":351385000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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 2024-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":466737000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"incomeTaxExpense":{"value":114365000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"pretaxIncome":{"value":587237000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"effectiveTaxRate":{"value":0.19475101194236738,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":503106683.7545999,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":624784000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-01","end":"2024-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"averageCapitalEmployed":{"value":2440471000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2370405000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2935009000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"openingCurrentLiabilities":{"value":564604000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"closingCapitalEmployed":{"value":2510537000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3021403000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"closingCurrentLiabilities":{"value":510866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"}}}}; fcfMargin: 12.466127200268078; cashConversion: 84.41438697998612; roce: 25.600959814724288

Calculation inputs: {"original":{"fcfTotal":{"value":588746000,"capex":{"accession":"0001628280-25-054049","end":"2023-09-30","filed":"2025-11-26","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-054049","end":"2023-09-30","filed":"2025-11-26","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3518761000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"netIncome":{"value":689899000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"operatingIncome":{"value":893491000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"openingAssets":{"value":2598996000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"openingCurrentLiabilities":{"value":501911000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-09-30"},"openingParentEquity":{"value":1249787000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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":1349209000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"openingCash":{"value":388751000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","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 2022-09-30"},"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":2935009000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"closingCurrentLiabilities":{"value":564604000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-09-30"},"closingParentEquity":{"value":1468119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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":1466890000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"closingCash":{"value":388114000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","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 2023-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":679262000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"incomeTaxExpense":{"value":160391000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"pretaxIncome":{"value":850290000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","form":"10-K"},"effectiveTaxRate":{"value":0.18863093768008563,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":724950954.8612826,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":893491000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"averageCapitalEmployed":{"value":2233745000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2097085000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2598996000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"openingCurrentLiabilities":{"value":501911000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"closingCapitalEmployed":{"value":2370405000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2935009000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"closingCurrentLiabilities":{"value":564604000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"}}}}; fcfMargin: 16.731627979280205; cashConversion: 85.33799875054174; roce: 39.999686624928096

Calculation inputs: {"original":{"fcfTotal":{"value":651059000,"capex":{"accession":"0001666138-24-000164","end":"2022-09-30","filed":"2024-11-21","form":"10-K","start":"2021-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-24-000164","end":"2022-09-30","filed":"2024-11-21","form":"10-K","start":"2021-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3913949000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"netIncome":{"value":913434000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"operatingIncome":{"value":1233805000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"openingAssets":{"value":2210099000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"openingCurrentLiabilities":{"value":524936000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-09-30"},"openingParentEquity":{"value":864736000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","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":1345363000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"openingCash":{"value":576289000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","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 2021-09-30"},"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":2598996000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"closingCurrentLiabilities":{"value":501911000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-09-30"},"closingParentEquity":{"value":1249787000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2025-11-26","accession":"0001628280-25-054049","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":1349209000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"closingCash":{"value":388751000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","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 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":898974000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"incomeTaxExpense":{"value":290186000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"pretaxIncome":{"value":1203620000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","form":"10-K"},"effectiveTaxRate":{"value":0.24109436533125073,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":936341566.5824761,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":1233805000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-01","end":"2022-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"averageCapitalEmployed":{"value":1891124000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1685163000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2210099000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"openingCurrentLiabilities":{"value":524936000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"closingCapitalEmployed":{"value":2097085000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2598996000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"closingCurrentLiabilities":{"value":501911000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"}}}}; fcfMargin: 16.63432507679584; cashConversion: 71.27597615153365; roce: 65.24188789312599

Calculation inputs: {"original":{"fcfTotal":{"value":508428000,"capex":{"accession":"0001666138-23-000111","end":"2021-09-30","filed":"2023-11-17","form":"10-K","start":"2020-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-23-000111","end":"2021-09-30","filed":"2023-11-17","form":"10-K","start":"2020-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2928014000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"netIncome":{"value":587857000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"operatingIncome":{"value":798950000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"openingAssets":{"value":1558525000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"openingCurrentLiabilities":{"value":276170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-09-30"},"openingParentEquity":{"value":378410000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","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":1180115000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":803736000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-30"},"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":2210099000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"closingCurrentLiabilities":{"value":524936000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-09-30"},"closingParentEquity":{"value":864736000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-30","filed":"2024-11-21","accession":"0001666138-24-000164","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":1345363000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"closingCash":{"value":576289000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","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 2021-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":576477000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"incomeTaxExpense":{"value":192144000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"pretaxIncome":{"value":780001000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","form":"10-K"},"effectiveTaxRate":{"value":0.246338145720326,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":602138138.4767456,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":798950000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-01","end":"2021-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"averageCapitalEmployed":{"value":1483759000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1282355000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1558525000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"openingCurrentLiabilities":{"value":276170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"closingCapitalEmployed":{"value":1685163000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2210099000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"closingCurrentLiabilities":{"value":524936000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"}}}}; fcfMargin: 17.364261236455835; cashConversion: 86.48838067761378; roce: 53.84634566664802

Calculation inputs: {"original":{"fcfTotal":{"value":214992000,"capex":{"accession":"0001666138-22-000128","end":"2020-09-30","filed":"2022-11-18","form":"10-K","start":"2019-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-22-000128","end":"2020-09-30","filed":"2022-11-18","form":"10-K","start":"2019-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1765421000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"netIncome":{"value":152302000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"operatingIncome":{"value":239556000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"openingAssets":{"value":1436995000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"openingCurrentLiabilities":{"value":287534000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-09-30"},"openingParentEquity":{"value":232936000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","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":1204059000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":845317000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-30"},"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":1558525000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"closingCurrentLiabilities":{"value":276170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-09-30"},"closingParentEquity":{"value":378410000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-30","filed":"2023-11-17","accession":"0001666138-23-000111","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":1180115000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":803736000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":148946000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"incomeTaxExpense":{"value":49696000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"pretaxIncome":{"value":201998000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","form":"10-K"},"effectiveTaxRate":{"value":0.24602223784393906,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":180619896.79105735,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":239556000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-10-01","end":"2020-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"averageCapitalEmployed":{"value":1215908000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1149461000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1436995000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"openingCurrentLiabilities":{"value":287534000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"closingCapitalEmployed":{"value":1282355000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1558525000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"closingCurrentLiabilities":{"value":276170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"}}}}; fcfMargin: 12.177945090717738; cashConversion: 141.16163937440086; roce: 19.701819545557722

Calculation inputs: {"original":{"fcfTotal":{"value":174834000,"capex":{"accession":"0001666138-21-000163","end":"2019-09-30","filed":"2021-11-18","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-21-000163","end":"2019-09-30","filed":"2021-11-18","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1916538000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"netIncome":{"value":139051000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"operatingIncome":{"value":223664000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"openingAssets":{"value":1324060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"openingCurrentLiabilities":{"value":272747000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-09-30"},"openingParentEquity":{"value":122059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","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":1202001000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"openingCash":{"value":126662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingBorrowings":{"value":904247000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"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":1436995000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"closingCurrentLiabilities":{"value":287534000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-09-30"},"closingParentEquity":{"value":232936000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-30","filed":"2022-11-18","accession":"0001666138-22-000128","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":1204059000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":845317000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":135325000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"incomeTaxExpense":{"value":45618000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"pretaxIncome":{"value":184669000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","form":"10-K"},"effectiveTaxRate":{"value":0.2470257596023155,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":168413230.5043077,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":223664000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"averageCapitalEmployed":{"value":1100387000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1051313000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1324060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"openingCurrentLiabilities":{"value":272747000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"closingCapitalEmployed":{"value":1149461000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1436995000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"closingCurrentLiabilities":{"value":287534000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"}}}}; fcfMargin: 9.12238630280224; cashConversion: 125.73372359781662; roce: 20.325939873880735

Calculation inputs: {"original":{"fcfTotal":{"value":107202000,"capex":{"accession":"0001666138-20-000123","end":"2018-09-30","filed":"2020-11-19","form":"10-K","start":"2017-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-20-000123","end":"2018-09-30","filed":"2020-11-19","form":"10-K","start":"2017-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1835139000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"netIncome":{"value":136645000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"operatingIncome":{"value":179698000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"openingAssets":{"value":1215092000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"openingCurrentLiabilities":{"value":211837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-09-30"},"openingParentEquity":{"value":360871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","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":854221000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingCash":{"value":45718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingBorrowings":{"value":576078000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"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":1324060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"closingCurrentLiabilities":{"value":272747000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-09-30"},"closingParentEquity":{"value":122059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-11-18","accession":"0001666138-21-000163","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":1202001000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"closingCash":{"value":126662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingBorrowings":{"value":904247000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":134189000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"incomeTaxExpense":{"value":29707000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"pretaxIncome":{"value":166352000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","form":"10-K"},"effectiveTaxRate":{"value":0.1785791574492642,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":147607682.56468213,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":147607682.56468213,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":179698000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"effectiveTaxRate":{"value":0.1785791574492642,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":29707000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"pretaxIncome":{"value":166352000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"averageInvestedCapital":{"value":895437500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":891231000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":576078000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":360871000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":360871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingAssets":{"value":1215092000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingLiabilities":{"value":854221000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingCash":{"value":45718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingInvestedCapital":{"value":899644000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":904247000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":122059000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":122059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingAssets":{"value":1324060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingLiabilities":{"value":1202001000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingCash":{"value":126662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"}},"roce":{"operatingIncome":{"value":179698000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-01","end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"averageCapitalEmployed":{"value":1027284000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1003255000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1215092000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingCurrentLiabilities":{"value":211837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingCapitalEmployed":{"value":1051313000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1324060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingCurrentLiabilities":{"value":272747000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"}}}}; fcfMargin: 5.841628345318801; cashConversion: 78.45292546379305; roce: 17.492533710249553

Calculation inputs: {"original":{"fcfTotal":{"value":96532000,"capex":{"accession":"0001666138-19-000094","end":"2017-09-30","filed":"2019-11-22","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-19-000094","end":"2017-09-30","filed":"2019-11-22","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1503934000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"netIncome":{"value":84639000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"operatingIncome":{"value":155953000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"openingAssets":{"value":1164568000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingCurrentLiabilities":{"value":204822000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-09-30"},"openingParentEquity":{"value":257246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","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":907322000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"openingCash":{"value":200279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingBorrowings":{"value":630313000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"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":1215092000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"closingCurrentLiabilities":{"value":211837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-09-30"},"closingParentEquity":{"value":360871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-30","filed":"2020-11-19","accession":"0001666138-20-000123","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":854221000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingCash":{"value":45718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingBorrowings":{"value":576078000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":84398000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"incomeTaxExpense":{"value":41486000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"pretaxIncome":{"value":126125000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-10-01","end":"2017-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","form":"10-K"},"effectiveTaxRate":{"value":0.3289276511397423,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":104655746.02180377,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.418632732553423; cashConversion: 114.05144200663997; 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 2016-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":139816000,"capex":{"accession":"0001666138-18-000129","end":"2016-09-30","filed":"2018-11-28","form":"10-K","start":"2015-09-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-18-000129","end":"2016-09-30","filed":"2018-11-28","form":"10-K","start":"2015-09-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1523384000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"netIncome":{"value":58796000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"operatingIncome":{"value":125466000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingAssets":{"value":1113799000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"openingCurrentLiabilities":{"value":210498000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-25"},"openingParentEquity":{"value":156277000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-28","accession":"0001666138-18-000129","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":957522000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"openingCash":{"value":80598000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"openingBorrowings":{"value":652208000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-25"},"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":1164568000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingCurrentLiabilities":{"value":204822000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-09-30"},"closingParentEquity":{"value":257246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-22","accession":"0001666138-19-000094","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":907322000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"closingCash":{"value":200279000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingBorrowings":{"value":630313000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":58764000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"incomeTaxExpense":{"value":27985000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"pretaxIncome":{"value":86781000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"effectiveTaxRate":{"value":0.3224784226962123,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":85005922.21799703,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.177987953135913; cashConversion: 237.7984896931764; 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 2015-09-25; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-09-30

Calculation inputs: {"original":{"fcfTotal":{"value":114224000,"capex":{"accession":"0001666138-17-000105","end":"2015-09-25","filed":"2017-11-29","form":"10-K","start":"2014-09-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-17-000105","end":"2015-09-25","filed":"2017-11-29","form":"10-K","start":"2014-09-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1729168000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"netIncome":{"value":-4955000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"operatingIncome":{"value":36938000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"openingAssets":{"value":1185419000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"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 2014-09-26"},"openingParentEquity":{"value":176469000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-29","accession":"0001666138-17-000105","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":33360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-29","accession":"0001666138-17-000105","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 2014-09-26"},"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":1113799000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"closingCurrentLiabilities":{"value":210498000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-25"},"closingParentEquity":{"value":156277000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-28","accession":"0001666138-18-000129","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":957522000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"closingCash":{"value":80598000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-28","accession":"0001666138-18-000129","form":"10-K"},"closingBorrowings":{"value":652208000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-25"},"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":-4955000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"incomeTaxExpense":{"value":-2916000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","form":"10-K"},"pretaxIncome":{"value":-7871000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-29","accession":"0001666138-17-000105","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: 6.605720207637431; 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 2014-09-26; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-09-25

Calculation inputs: {"original":{"fcfTotal":{"value":61971000,"capex":{"accession":"0001666138-16-000021","end":"2014-09-26","filed":"2016-11-29","form":"10-K","start":"2013-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001666138-16-000021","end":"2014-09-26","filed":"2016-11-29","form":"10-K","start":"2013-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1702838000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"netIncome":{"value":-73948000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"operatingIncome":{"value":-18954000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","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 2013-09-27"},"openingParentEquity":{"value":510378000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-11-29","accession":"0001666138-16-000021","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":54770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-11-29","accession":"0001666138-16-000021","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 2013-09-27"},"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":1185419000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"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 2014-09-26"},"closingParentEquity":{"value":176469000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-29","accession":"0001666138-17-000105","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":33360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-29","accession":"0001666138-17-000105","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 2014-09-26"},"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":-103003000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"incomeTaxExpense":{"value":-32939000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","form":"10-K"},"pretaxIncome":{"value":-106887000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-29","accession":"0001666138-16-000021","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: 3.6392774885221026; 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 2013-09-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-09-26

revenue: 2850378000; operatingIncome: 23173000; netIncome: -15175000

revenue: 3202053000; operatingIncome: 624784000; netIncome: 472872000

revenue: 3518761000; operatingIncome: 893491000; netIncome: 689899000

revenue: 3913949000; operatingIncome: 1233805000; netIncome: 913434000

revenue: 2928014000; operatingIncome: 798950000; netIncome: 587857000

revenue: 1765421000; operatingIncome: 239556000; netIncome: 152302000

revenue: 1916538000; operatingIncome: 223664000; netIncome: 139051000

revenue: 1835139000; operatingIncome: 179698000; netIncome: 136645000

revenue: 1503934000; operatingIncome: 155953000; netIncome: 84639000

revenue: 1523384000; operatingIncome: 125466000; netIncome: 58796000

revenue: 1729168000; operatingIncome: 36938000; netIncome: -4955000

revenue: 1702838000; operatingIncome: -18954000; netIncome: -73948000