Boot Barn Holdings, Inc. (BOOT)

revenue: 2253859000; averageDilutedShares: 30735000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30384141

revenue: 1911104000; averageDilutedShares: 30773000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30594094

revenue: 1667009000; averageDilutedShares: 30611000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30343690

revenue: 1657615000; averageDilutedShares: 30370000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 29879611

revenue: 1488256000; averageDilutedShares: 30391000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 29684704

revenue: 893491000; averageDilutedShares: 29477000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 29251626

revenue: 845575000; averageDilutedShares: 29220000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 28809620

revenue: 776854000; averageDilutedShares: 28813000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 28348484

revenue: 677949000; averageDilutedShares: 27528000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27299688

revenue: 629816000; averageDilutedShares: 26939000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 26561523

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 26955000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 26349387

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 22888000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25824569

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 19175000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 18929350

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 18757000; 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":126342000,"capex":{"accession":"0001104659-26-061346","end":"2026-03-28","filed":"2026-05-14","form":"10-K","start":"2025-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-061346","end":"2026-03-28","filed":"2026-05-14","form":"10-K","start":"2025-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2253859000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"netIncome":{"value":225880000,"tag":"ProfitLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"operatingIncome":{"value":299145000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingAssets":{"value":2018021000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingCurrentLiabilities":{"value":353349000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingCapitalEmployed":{"value":1664672000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1131057000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingTotalEquity":{"value":1131057000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":886964000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingCash":{"value":69770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingCommonEquity":{"value":1131057000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2450075000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCurrentLiabilities":{"value":390972000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCapitalEmployed":{"value":2059103000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1318656000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingTotalEquity":{"value":1318656000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1131419000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCash":{"value":141036000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCommonEquity":{"value":1318656000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":225880000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":74709000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"pretaxIncome":{"value":300589000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"effectiveTaxRate":{"value":0.2485420291494366,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":224794894.6900918,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1861887500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1224856500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.605585797514396; cashConversion: 55.93323888790508; roce: 16.066760209733403

Calculation inputs: {"original":{"fcfTotal":{"value":-753000,"capex":{"accession":"0001104659-26-061346","end":"2025-03-29","filed":"2026-05-14","form":"10-K","start":"2024-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-061346","end":"2025-03-29","filed":"2026-05-14","form":"10-K","start":"2024-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1911104000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"netIncome":{"value":180942000,"tag":"ProfitLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"operatingIncome":{"value":239352000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingAssets":{"value":1705592000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"openingCurrentLiabilities":{"value":312808000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"openingCapitalEmployed":{"value":1392784000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":943643000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","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":761949000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"openingCash":{"value":75847000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2018021000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCurrentLiabilities":{"value":353349000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCapitalEmployed":{"value":1664672000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1131057000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingTotalEquity":{"value":1131057000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":886964000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCash":{"value":69770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"closingCommonEquity":{"value":1131057000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":180942000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":59175000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"pretaxIncome":{"value":240117000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"effectiveTaxRate":{"value":0.24644235934981695,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":180365528.4049026,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1528728000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.039401309400221025; cashConversion: -0.4161554531286269; roce: 15.656938317346187

Calculation inputs: {"original":{"fcfTotal":{"value":117298000,"capex":{"accession":"0001104659-26-061346","end":"2024-03-30","filed":"2026-05-14","form":"10-K","start":"2023-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-061346","end":"2024-03-30","filed":"2026-05-14","form":"10-K","start":"2023-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1667009000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"netIncome":{"value":146996000,"tag":"ProfitLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"operatingIncome":{"value":198214000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"openingAssets":{"value":1517381000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"openingCurrentLiabilities":{"value":374842000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"openingCapitalEmployed":{"value":1142539000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":776450000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-14","accession":"0001104659-26-061346","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":740931000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"openingCash":{"value":18193000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","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 2023-04-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1705592000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"closingCurrentLiabilities":{"value":312808000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"closingCapitalEmployed":{"value":1392784000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":943643000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","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":761949000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"closingCash":{"value":75847000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-30","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":146996000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":50376000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"pretaxIncome":{"value":197372000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-14","accession":"0001104659-26-061346","form":"10-K"},"effectiveTaxRate":{"value":0.25523377176093875,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":147623093.1641773,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1267661500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.0364347163092695; cashConversion: 79.79672916269831; roce: 15.636193100445189

Calculation inputs: {"original":{"fcfTotal":{"value":-35647000,"capex":{"accession":"0001558370-25-007889","end":"2023-04-01","filed":"2025-05-15","form":"10-K","start":"2022-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-25-007889","end":"2023-04-01","filed":"2025-05-15","form":"10-K","start":"2022-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1657615000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-03-27","end":"2023-04-01","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"netIncome":{"value":170553000,"tag":"ProfitLoss","unit":"USD","start":"2022-03-27","end":"2023-04-01","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"operatingIncome":{"value":231787000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-27","end":"2023-04-01","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"openingAssets":{"value":1199855000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"openingCurrentLiabilities":{"value":336468000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"openingCapitalEmployed":{"value":863387000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":599676000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-26","filed":"2025-05-15","accession":"0001558370-25-007889","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":600179000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"openingCash":{"value":20674000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1517381000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"closingCurrentLiabilities":{"value":374842000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"closingCapitalEmployed":{"value":1142539000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":776450000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-14","accession":"0001104659-26-061346","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":740931000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"closingCash":{"value":18193000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","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 2023-04-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-01","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":170553000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-27","end":"2023-04-01","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":55325000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-27","end":"2023-04-01","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"pretaxIncome":{"value":225878000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-27","end":"2023-04-01","filed":"2025-05-15","accession":"0001558370-25-007889","form":"10-K"},"effectiveTaxRate":{"value":0.24493310548172023,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":175014690.2797085,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1002963000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.1504993620352133; cashConversion: -20.90083434474914; roce: 23.110224405087727

Calculation inputs: {"original":{"fcfTotal":{"value":28421000,"capex":{"accession":"0001558370-24-008176","end":"2022-03-26","filed":"2024-05-15","form":"10-K","start":"2021-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-008176","end":"2022-03-26","filed":"2024-05-15","form":"10-K","start":"2021-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1488256000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"netIncome":{"value":192450000,"tag":"ProfitLoss","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"operatingIncome":{"value":258338000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"openingAssets":{"value":933581000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"openingCurrentLiabilities":{"value":221656000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"openingCapitalEmployed":{"value":711925000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":394891000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-27","filed":"2024-05-15","accession":"0001558370-24-008176","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":538690000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"openingCash":{"value":73148000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1199855000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"closingCurrentLiabilities":{"value":336468000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"closingCapitalEmployed":{"value":863387000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":599676000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-26","filed":"2025-05-15","accession":"0001558370-25-007889","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":600179000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"closingCash":{"value":20674000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-03-26","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":192450000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60143000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"pretaxIncome":{"value":252593000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-15","accession":"0001558370-24-008176","form":"10-K"},"effectiveTaxRate":{"value":0.23810240188762158,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":196827101.70115563,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":787656000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.9096848929216477; cashConversion: 14.767991686152248; roce: 32.79832820419066

Calculation inputs: {"original":{"fcfTotal":{"value":127498000,"capex":{"accession":"0001558370-23-010209","end":"2021-03-27","filed":"2023-05-18","form":"10-K","start":"2020-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-23-010209","end":"2021-03-27","filed":"2023-05-18","form":"10-K","start":"2020-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":893491000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"netIncome":{"value":59386000,"tag":"ProfitLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"operatingIncome":{"value":86326000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"openingAssets":{"value":924711000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"openingCurrentLiabilities":{"value":312625000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"openingCapitalEmployed":{"value":612086000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":321693000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-18","accession":"0001558370-23-010209","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":603018000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"openingCash":{"value":69563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":933581000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"closingCurrentLiabilities":{"value":221656000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"closingCapitalEmployed":{"value":711925000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":394891000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-27","filed":"2024-05-15","accession":"0001558370-24-008176","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":538690000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"closingCash":{"value":73148000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-03-27","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":59386000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":17864000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"pretaxIncome":{"value":77250000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-18","accession":"0001558370-23-010209","form":"10-K"},"effectiveTaxRate":{"value":0.23124919093851132,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":66363182.343042076,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":662005500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.269645693129535; cashConversion: 214.69369885158116; roce: 13.040072929907682

Calculation inputs: {"original":{"fcfTotal":{"value":-11878000,"capex":{"accession":"0001558370-22-008393","end":"2020-03-28","filed":"2022-05-12","form":"10-K","start":"2019-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-22-008393","end":"2020-03-28","filed":"2022-05-12","form":"10-K","start":"2019-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":845575000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"netIncome":{"value":47949000,"tag":"ProfitLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"operatingIncome":{"value":73668000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"openingAssets":{"value":636075000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingCurrentLiabilities":{"value":151943000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingCapitalEmployed":{"value":484132000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":264164000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-05-12","accession":"0001558370-22-008393","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":371911000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingCash":{"value":16614000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":924711000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"closingCurrentLiabilities":{"value":312625000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"closingCapitalEmployed":{"value":612086000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":321693000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-18","accession":"0001558370-23-010209","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":603018000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"closingCash":{"value":69563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-28","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":47949000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12364000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"pretaxIncome":{"value":60313000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-12","accession":"0001558370-22-008393","form":"10-K"},"effectiveTaxRate":{"value":0.2049972642713843,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":58566261.53565566,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":548109000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.4047245956893237; cashConversion: -24.77215374668919; roce: 13.440392330722538

Calculation inputs: {"original":{"fcfTotal":{"value":35735000,"capex":{"accession":"0001558370-21-007103","end":"2019-03-30","filed":"2021-05-13","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-007103","end":"2019-03-30","filed":"2021-05-13","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":776854000,"tag":"Revenues","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"netIncome":{"value":39022000,"tag":"ProfitLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"operatingIncome":{"value":64322000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"openingAssets":{"value":587941000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingCurrentLiabilities":{"value":150998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingCapitalEmployed":{"value":436943000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":214606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-13","accession":"0001558370-21-007103","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":373335000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingCash":{"value":9016000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":636075000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"closingCurrentLiabilities":{"value":151943000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"closingCapitalEmployed":{"value":484132000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":264164000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-05-12","accession":"0001558370-22-008393","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":371911000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"closingCash":{"value":16614000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-30","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":39022000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8974000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":460537500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":35735000,"capex":{"accession":"0001558370-21-007103","end":"2019-03-30","filed":"2021-05-13","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-007103","end":"2019-03-30","filed":"2021-05-13","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":776854000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-13","accession":"0001558370-21-007103","form":"10-K"}}}}; fcfMargin: 4.599963442294176; cashConversion: 91.57654656347701; roce: 13.966723665282416

Calculation inputs: {"original":{"fcfTotal":{"value":19782000,"capex":{"accession":"0001558370-20-006925","end":"2018-03-31","filed":"2020-05-22","form":"10-K","start":"2017-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-006925","end":"2018-03-31","filed":"2020-05-22","form":"10-K","start":"2017-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":677949000,"tag":"Revenues","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"netIncome":{"value":28879000,"tag":"ProfitLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"operatingIncome":{"value":46255000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingAssets":{"value":565581000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingCurrentLiabilities":{"value":147801000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingCapitalEmployed":{"value":417780000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":179909000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":0,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2017-04-01","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingLiabilities":{"value":385672000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingCash":{"value":8035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":587941000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"closingCurrentLiabilities":{"value":150998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"closingCapitalEmployed":{"value":436943000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":214606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-13","accession":"0001558370-21-007103","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":373335000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"closingCash":{"value":9016000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":28879000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":427361500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":19782000,"capex":{"accession":"0001558370-20-006925","end":"2018-03-31","filed":"2020-05-22","form":"10-K","start":"2017-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-006925","end":"2018-03-31","filed":"2020-05-22","form":"10-K","start":"2017-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":677949000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"}}}}; fcfMargin: 2.917918604496798; cashConversion: 68.49960178676547; roce: 10.823389565976345

Calculation inputs: {"original":{"fcfTotal":{"value":18858000,"capex":{"accession":"0001558370-19-005281","end":"2017-04-01","filed":"2019-05-24","form":"10-K","start":"2016-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-005281","end":"2017-04-01","filed":"2019-05-24","form":"10-K","start":"2016-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":629816000,"tag":"Revenues","unit":"USD","start":"2016-03-27","end":"2017-04-01","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"netIncome":{"value":14197000,"tag":"ProfitLoss","unit":"USD","start":"2016-03-27","end":"2017-04-01","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"operatingIncome":{"value":37818000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-27","end":"2017-04-01","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingAssets":{"value":539326000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingCurrentLiabilities":{"value":152299000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingCapitalEmployed":{"value":387027000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":161490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-26","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":0,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2016-03-26","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"openingLiabilities":{"value":377836000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingCash":{"value":7195000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-26","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":565581000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingCurrentLiabilities":{"value":147801000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingCapitalEmployed":{"value":417780000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":179909000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2020-05-22","accession":"0001558370-20-006925","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":0,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2017-04-01","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingLiabilities":{"value":385672000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingCash":{"value":8035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-04-01","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":14197000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-03-27","end":"2017-04-01","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"incomeTaxExpense":{"value":8922000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-03-27","end":"2017-04-01","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":402403500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":14197000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-03-27","end":"2017-04-01","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"averageCommonEquity":{"value":170699500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":161490000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":161490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingCommonEquity":{"value":179909000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":179909000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-04-01","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"}}}}; fcfMargin: 2.994207832128749; cashConversion: 132.83087976333027; roce: 9.398029589702874

Calculation inputs: {"original":{"fcfTotal":{"value":-3198000,"capex":{"accession":"0001558370-18-004844","end":"2016-03-26","filed":"2018-05-16","form":"10-K","start":"2015-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-004844","end":"2016-03-26","filed":"2018-05-16","form":"10-K","start":"2015-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":9868000,"tag":"ProfitLoss","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"operatingIncome":{"value":30234000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingAssets":{"value":326128000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"openingCurrentLiabilities":{"value":86493000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"openingCapitalEmployed":{"value":239635000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":142422000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingTotalEquity":{"value":142422000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-28","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCash":{"value":1448000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":539326000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingCurrentLiabilities":{"value":152299000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingCapitalEmployed":{"value":387027000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":161490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-26","filed":"2019-05-24","accession":"0001558370-19-005281","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":0,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2016-03-26","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingLiabilities":{"value":377836000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingCash":{"value":7195000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-26","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":9868000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"incomeTaxExpense":{"value":7443000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":313331000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":9868000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"averageCommonEquity":{"value":151956000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":142422000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":142422000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingCommonEquity":{"value":161490000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":161490000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-26","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-03-26","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -32.40778273206323; roce: 9.649220792069729

Calculation inputs: {"original":{"fcfTotal":{"value":-2566000,"capex":{"accession":"0001558370-17-004692","end":"2015-03-28","filed":"2017-06-07","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-17-004692","end":"2015-03-28","filed":"2017-06-07","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":13730000,"tag":"ProfitLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"operatingIncome":{"value":35436000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingAssets":{"value":291863000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCurrentLiabilities":{"value":86416000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCapitalEmployed":{"value":205447000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":84575000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"openingTotalEquity":{"value":84575000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCash":{"value":1118000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-06-07","accession":"0001558370-17-004692","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 2014-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":326128000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingCurrentLiabilities":{"value":86493000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingCapitalEmployed":{"value":239635000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":142422000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingTotalEquity":{"value":142422000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-28","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"closingCash":{"value":1448000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-16","accession":"0001558370-18-004844","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-28","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":12283000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"incomeTaxExpense":{"value":8466000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":222541000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -18.689002184996358; roce: 15.923357943030721

Calculation inputs: {"original":{"fcfTotal":{"value":1380000,"capex":{"accession":"0001558370-16-006261","end":"2014-03-29","filed":"2016-06-03","form":"10-K","start":"2013-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-16-006261","end":"2014-03-29","filed":"2016-06-03","form":"10-K","start":"2013-03-31","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":5660000,"tag":"ProfitLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"operatingIncome":{"value":20536000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-03","accession":"0001558370-16-006261","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 2013-03-30"},"openingParentEquity":{"value":77624000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"openingTotalEquity":{"value":77624000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-30","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCash":{"value":1190000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-03","accession":"0001558370-16-006261","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 2013-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":291863000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"closingCurrentLiabilities":{"value":86416000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"closingCapitalEmployed":{"value":205447000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":84575000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-06-07","accession":"0001558370-17-004692","form":"10-K"},"closingTotalEquity":{"value":84575000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"closingCash":{"value":1118000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-06-07","accession":"0001558370-17-004692","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 2014-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-03-29","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":5377000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"incomeTaxExpense":{"value":3321000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 24.381625441696116; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30

Calculation inputs: {"original":{"fcfTotal":{"value":8076000,"capex":{"accession":"0001047469-15-005099","end":"2013-03-30","filed":"2015-05-29","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-15-005099","end":"2013-03-30","filed":"2015-05-29","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":680000,"tag":"ProfitLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"operatingIncome":{"value":8900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-03-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":74158000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingCash":{"value":592000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30"},"closingParentEquity":{"value":77624000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingTotalEquity":{"value":77624000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-30","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"closingCash":{"value":1190000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-03","accession":"0001558370-16-006261","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"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":646000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"incomeTaxExpense":{"value":826000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-29","accession":"0001047469-15-005099","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 1187.6470588235295; 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 2012-03-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30

revenue: 2253859000; operatingIncome: 299145000; netIncome: 225880000

revenue: 1911104000; operatingIncome: 239352000; netIncome: 180942000

revenue: 1667009000; operatingIncome: 198214000; netIncome: 146996000

revenue: 1657615000; operatingIncome: 231787000; netIncome: 170553000

revenue: 1488256000; operatingIncome: 258338000; netIncome: 192450000

revenue: 893491000; operatingIncome: 86326000; netIncome: 59386000

revenue: 845575000; operatingIncome: 73668000; netIncome: 47949000

revenue: 776854000; operatingIncome: 64322000; netIncome: 39022000

revenue: 677949000; operatingIncome: 46255000; netIncome: 28879000

revenue: 629816000; operatingIncome: 37818000; netIncome: 14197000

revenue: No unambiguous matching annual USD fact; operatingIncome: 30234000; netIncome: 9868000

revenue: No unambiguous matching annual USD fact; operatingIncome: 35436000; netIncome: 13730000

revenue: No unambiguous matching annual USD fact; operatingIncome: 20536000; netIncome: 5660000

revenue: No unambiguous matching annual USD fact; operatingIncome: 8900000; netIncome: 680000