CRACKER BARREL OLD COUNTRY STORE, INC (CBRL)

revenue: 3318714000; averageDilutedShares: 22545123; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22351460

revenue: 3483684000; averageDilutedShares: 22463943; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22267724

revenue: 3470762000; averageDilutedShares: 22319894; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22203043

revenue: 3442808000; averageDilutedShares: 22265399; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22153625

revenue: 3267786000; averageDilutedShares: 23246010; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22281443

revenue: 2821444000; averageDilutedShares: 23767390; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23497166

revenue: 2522792000; averageDilutedShares: 23865367; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23697396

revenue: 3071951000; averageDilutedShares: 24096396; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24049240

revenue: 3030445000; averageDilutedShares: 24075614; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24011550

revenue: 2926289000; averageDilutedShares: 24118288; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24055682

revenue: 2912351000; averageDilutedShares: 24074273; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23956134

revenue: 2842284000; averageDilutedShares: 24048924; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23975755

revenue: 2683677000; averageDilutedShares: 23966015; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23821227

revenue: 2644630000; averageDilutedShares: 23948321; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23795327

revenue: 2580195000; averageDilutedShares: 23408126; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23473024

revenue: 2434435000; averageDilutedShares: 23634675; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22840974

revenue: 2404515000; averageDilutedShares: 23579752; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22732781

revenue: 2367285000; averageDilutedShares: 22787633; 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":88422000,"capex":{"accession":"0001104659-26-110772","end":"2026-07-31","filed":"2026-09-25","form":"10-K","start":"2025-08-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-110772","end":"2026-07-31","filed":"2026-09-25","form":"10-K","start":"2025-08-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3318714000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-08-02","end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"netIncome":{"value":31675000,"tag":"ProfitLoss","unit":"USD","start":"2025-08-02","end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"operatingIncome":{"value":-12470000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-08-02","end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingAssets":{"value":2161884000,"tag":"Assets","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingCurrentLiabilities":{"value":625603000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingCapitalEmployed":{"value":1536281000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":461689000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":39643000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","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 2025-08-01"},"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":2022407000,"tag":"Assets","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingCurrentLiabilities":{"value":476236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingCapitalEmployed":{"value":1546171000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":478206000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":36535000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","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 2026-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":31675000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-08-02","end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-11102000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-08-02","end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"pretaxIncome":{"value":20573000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-08-02","end":"2026-07-31","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1541226000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.66434528555338; cashConversion: 279.1539068666141; roce: -0.8090961351547404

Calculation inputs: {"original":{"fcfTotal":{"value":59755000,"capex":{"accession":"0001104659-26-110772","end":"2025-08-01","filed":"2026-09-25","form":"10-K","start":"2024-08-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-110772","end":"2025-08-01","filed":"2026-09-25","form":"10-K","start":"2024-08-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3483684000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-08-03","end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"netIncome":{"value":46379000,"tag":"ProfitLoss","unit":"USD","start":"2024-08-03","end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"operatingIncome":{"value":55029000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-08-03","end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingAssets":{"value":2161494000,"tag":"Assets","unit":"USD","start":null,"end":"2024-08-02","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"openingCurrentLiabilities":{"value":454207000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-08-02","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"openingCapitalEmployed":{"value":1707287000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":440149000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":12035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-08-02","filed":"2025-09-26","accession":"0001104659-25-093663","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 2024-08-02"},"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":2161884000,"tag":"Assets","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingCurrentLiabilities":{"value":625603000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingCapitalEmployed":{"value":1536281000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":461689000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":39643000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","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 2025-08-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":46379000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-08-03","end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-8653000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-08-03","end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"pretaxIncome":{"value":37726000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-08-03","end":"2025-08-01","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1621784000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.715281868275079; cashConversion: 128.8406390823433; roce: 3.3931152360610293

Calculation inputs: {"original":{"fcfTotal":{"value":40685000,"capex":{"accession":"0001104659-26-110772","end":"2024-08-02","filed":"2026-09-25","form":"10-K","start":"2023-07-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-110772","end":"2024-08-02","filed":"2026-09-25","form":"10-K","start":"2023-07-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3470762000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-07-29","end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"netIncome":{"value":40930000,"tag":"ProfitLoss","unit":"USD","start":"2023-07-29","end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"operatingIncome":{"value":45119000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-07-29","end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingAssets":{"value":2218094000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-28","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"openingCurrentLiabilities":{"value":488966000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-28","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"openingCapitalEmployed":{"value":1729128000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":483825000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-28","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":25147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-28","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2161494000,"tag":"Assets","unit":"USD","start":null,"end":"2024-08-02","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"closingCurrentLiabilities":{"value":454207000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-08-02","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"closingCapitalEmployed":{"value":1707287000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":440149000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":12035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-08-02","filed":"2025-09-26","accession":"0001104659-25-093663","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 2024-08-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":40930000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-07-29","end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-16744000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-07-29","end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"pretaxIncome":{"value":24186000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-07-29","end":"2024-08-02","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1718207500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.1722209704958162; cashConversion: 99.40141705350598; roce: 2.625934294897444

Calculation inputs: {"original":{"fcfTotal":{"value":123470000,"capex":{"accession":"0001104659-25-093663","end":"2023-07-28","filed":"2025-09-26","form":"10-K","start":"2022-07-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-25-093663","end":"2023-07-28","filed":"2025-09-26","form":"10-K","start":"2022-07-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3442808000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-07-30","end":"2023-07-28","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"netIncome":{"value":99050000,"tag":"ProfitLoss","unit":"USD","start":"2022-07-30","end":"2023-07-28","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"operatingIncome":{"value":120617000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-07-30","end":"2023-07-28","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"openingAssets":{"value":2294911000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-29","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"openingCurrentLiabilities":{"value":502324000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-29","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"openingCapitalEmployed":{"value":1792587000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":511479000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-29","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":45105000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-29","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2218094000,"tag":"Assets","unit":"USD","start":null,"end":"2023-07-28","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"closingCurrentLiabilities":{"value":488966000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-07-28","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"closingCapitalEmployed":{"value":1729128000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":483825000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-07-28","filed":"2026-09-25","accession":"0001104659-26-110772","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":25147000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-07-28","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-07-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":99050000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-07-30","end":"2023-07-28","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4561000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-07-30","end":"2023-07-28","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"pretaxIncome":{"value":103611000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-07-30","end":"2023-07-28","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"effectiveTaxRate":{"value":0.04402042254200809,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":115307388.69425061,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1760857500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.586316750745322; cashConversion: 124.65421504290761; roce: 6.849901255496257

Calculation inputs: {"original":{"fcfTotal":{"value":106912000,"capex":{"accession":"0001558370-24-013061","end":"2022-07-29","filed":"2024-09-27","form":"10-K","start":"2021-07-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-013061","end":"2022-07-29","filed":"2024-09-27","form":"10-K","start":"2021-07-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3267786000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-07-31","end":"2022-07-29","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"netIncome":{"value":131880000,"tag":"ProfitLoss","unit":"USD","start":"2021-07-31","end":"2022-07-29","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"operatingIncome":{"value":153003000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-07-31","end":"2022-07-29","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"openingAssets":{"value":2391694000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-30","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"openingCurrentLiabilities":{"value":465262000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-30","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"openingCapitalEmployed":{"value":1926432000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":663633000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-30","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":144593000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-30","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-30"},"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":2294911000,"tag":"Assets","unit":"USD","start":null,"end":"2022-07-29","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"closingCurrentLiabilities":{"value":502324000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-07-29","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"closingCapitalEmployed":{"value":1792587000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":511479000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-07-29","filed":"2025-09-26","accession":"0001104659-25-093663","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":45105000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-07-29","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-07-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":131880000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-07-31","end":"2022-07-29","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11503000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-07-31","end":"2022-07-29","filed":"2024-09-27","accession":"0001558370-24-013061","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":1859509500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.271695270130908; cashConversion: 81.06763724598119; roce: 8.228137581442848

Calculation inputs: {"original":{"fcfTotal":{"value":230494000,"capex":{"accession":"0001140361-23-045201","end":"2021-07-30","filed":"2023-09-26","form":"10-K","start":"2020-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-23-045201","end":"2021-07-30","filed":"2023-09-26","form":"10-K","start":"2020-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2821444000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-08-01","end":"2021-07-30","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"netIncome":{"value":254513000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-30","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"operatingIncome":{"value":366659000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-30","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"openingAssets":{"value":2544258000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"openingCurrentLiabilities":{"value":451056000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"openingCapitalEmployed":{"value":2093202000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":418389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":436996000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-24","accession":"0001140361-21-032472","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 2020-07-31"},"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":2391694000,"tag":"Assets","unit":"USD","start":null,"end":"2021-07-30","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"closingCurrentLiabilities":{"value":465262000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-07-30","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"closingCapitalEmployed":{"value":1926432000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":663633000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-07-30","filed":"2024-09-27","accession":"0001558370-24-013061","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":144593000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-07-30","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-07-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":254513000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-01","end":"2021-07-30","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56038000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-08-01","end":"2021-07-30","filed":"2023-09-26","accession":"0001140361-23-045201","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":2009817000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.169362921964781; cashConversion: 90.5627610377466; roce: 18.243402260006757

Calculation inputs: {"original":{"fcfTotal":{"value":-136326000,"capex":{"accession":"0001140361-22-034827","end":"2020-07-31","filed":"2022-09-27","form":"10-K","start":"2019-08-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-22-034827","end":"2020-07-31","filed":"2022-09-27","form":"10-K","start":"2019-08-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2522792000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-08-03","end":"2020-07-31","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"netIncome":{"value":-32475000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-03","end":"2020-07-31","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"operatingIncome":{"value":103611000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-08-03","end":"2020-07-31","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"openingAssets":{"value":1581225000,"tag":"Assets","unit":"USD","start":null,"end":"2019-08-02","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"openingCurrentLiabilities":{"value":392474000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-08-02","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"openingCapitalEmployed":{"value":1188751000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":604710000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-08-02","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":36884000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-08-02","filed":"2020-09-25","accession":"0001140361-20-021571","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 2019-08-02"},"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":2544258000,"tag":"Assets","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"closingCurrentLiabilities":{"value":451056000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"closingCapitalEmployed":{"value":2093202000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":418389000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-07-31","filed":"2023-09-26","accession":"0001140361-23-045201","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":436996000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-07-31","filed":"2021-09-24","accession":"0001140361-21-032472","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 2020-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-32475000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-08-03","end":"2020-07-31","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-28683000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-08-03","end":"2020-07-31","filed":"2022-09-27","accession":"0001140361-22-034827","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":1640976500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.40377486530796; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 6.313984386735581

Calculation inputs: {"original":{"fcfTotal":{"value":224503000,"capex":{"accession":"0001140361-21-032472","end":"2019-08-02","filed":"2021-09-24","form":"10-K","start":"2018-08-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-21-032472","end":"2019-08-02","filed":"2021-09-24","form":"10-K","start":"2018-08-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3071951000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-08-04","end":"2019-08-02","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"netIncome":{"value":223401000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-04","end":"2019-08-02","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"operatingIncome":{"value":282844000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-04","end":"2019-08-02","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"openingAssets":{"value":1527355000,"tag":"Assets","unit":"USD","start":null,"end":"2018-08-03","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"openingCurrentLiabilities":{"value":364619000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-08-03","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"openingCapitalEmployed":{"value":1162736000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":581781000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-08-03","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":114656000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-08-03","filed":"2019-09-27","accession":"0001140361-19-017413","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 2018-08-03"},"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":1581225000,"tag":"Assets","unit":"USD","start":null,"end":"2019-08-02","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"closingCurrentLiabilities":{"value":392474000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-08-02","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"closingCapitalEmployed":{"value":1188751000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":604710000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-08-02","filed":"2022-09-27","accession":"0001140361-22-034827","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":36884000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-08-02","filed":"2020-09-25","accession":"0001140361-20-021571","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 2019-08-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":223401000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-04","end":"2019-08-02","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42955000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-08-04","end":"2019-08-02","filed":"2021-09-24","accession":"0001140361-21-032472","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":1175743500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.3081569334927545; cashConversion: 100.4932833783197; roce: 24.056607584902657

Calculation inputs: {"original":{"fcfTotal":{"value":178371000,"capex":{"accession":"0001140361-20-021571","end":"2018-08-03","filed":"2020-09-25","form":"10-K","start":"2017-07-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-20-021571","end":"2018-08-03","filed":"2020-09-25","form":"10-K","start":"2017-07-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3030445000,"tag":"Revenues","unit":"USD","start":"2017-07-29","end":"2018-08-03","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"netIncome":{"value":247620000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-29","end":"2018-08-03","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"operatingIncome":{"value":293592000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-07-29","end":"2018-08-03","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"openingAssets":{"value":1521942000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"openingCurrentLiabilities":{"value":375828000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"openingCapitalEmployed":{"value":1146114000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":544507000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-28","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":161001000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1527355000,"tag":"Assets","unit":"USD","start":null,"end":"2018-08-03","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"closingCurrentLiabilities":{"value":364619000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-08-03","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"closingCapitalEmployed":{"value":1162736000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":581781000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-08-03","filed":"2021-09-24","accession":"0001140361-21-032472","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":114656000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-08-03","filed":"2019-09-27","accession":"0001140361-19-017413","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 2018-08-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":247620000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-07-29","end":"2018-08-03","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30803000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-07-29","end":"2018-08-03","filed":"2020-09-25","accession":"0001140361-20-021571","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":1154425000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":178371000,"capex":{"accession":"0001140361-20-021571","end":"2018-08-03","filed":"2020-09-25","form":"10-K","start":"2017-07-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-20-021571","end":"2018-08-03","filed":"2020-09-25","form":"10-K","start":"2017-07-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3030445000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-07-29","end":"2018-08-03","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"}}}}; fcfMargin: 5.885967242434692; cashConversion: 72.03416525321057; roce: 25.4318816726942

Calculation inputs: {"original":{"fcfTotal":{"value":210176000,"capex":{"accession":"0001140361-19-017413","end":"2017-07-28","filed":"2019-09-27","form":"10-K","start":"2016-07-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-19-017413","end":"2017-07-28","filed":"2019-09-27","form":"10-K","start":"2016-07-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2926289000,"tag":"Revenues","unit":"USD","start":"2016-07-30","end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"netIncome":{"value":201899000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-30","end":"2017-07-28","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"operatingIncome":{"value":313158000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-07-30","end":"2017-07-28","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"openingAssets":{"value":1497664000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-29","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"openingCurrentLiabilities":{"value":368817000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-29","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"openingCapitalEmployed":{"value":1128847000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":526443000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-29","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":150966000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1521942000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"closingCurrentLiabilities":{"value":375828000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"closingCapitalEmployed":{"value":1146114000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":544507000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-28","filed":"2020-09-25","accession":"0001140361-20-021571","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":161001000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-28","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":201899000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-30","end":"2017-07-28","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":96988000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-30","end":"2017-07-28","filed":"2019-09-27","accession":"0001140361-19-017413","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":1137480500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":210176000,"capex":{"accession":"0001140361-19-017413","end":"2017-07-28","filed":"2019-09-27","form":"10-K","start":"2016-07-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-19-017413","end":"2017-07-28","filed":"2019-09-27","form":"10-K","start":"2016-07-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2926289000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-30","end":"2017-07-28","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"}}}}; fcfMargin: 7.182339133284511; cashConversion: 104.09957453974512; roce: 27.53084558372649

Calculation inputs: {"original":{"fcfTotal":{"value":157356000,"capex":{"accession":"0001140361-18-039529","end":"2016-07-29","filed":"2018-09-28","form":"10-K","start":"2015-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-18-039529","end":"2016-07-29","filed":"2018-09-28","form":"10-K","start":"2015-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2912351000,"tag":"Revenues","unit":"USD","start":"2015-08-01","end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"netIncome":{"value":189299000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"operatingIncome":{"value":280471000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"openingAssets":{"value":1576208000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"openingCurrentLiabilities":{"value":445611000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"openingCapitalEmployed":{"value":1130597000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":538268000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":265455000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0001140361-18-039529","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 2015-07-31"},"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":1497664000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-29","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"closingCurrentLiabilities":{"value":368817000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-29","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"closingCapitalEmployed":{"value":1128847000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":526443000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-29","filed":"2019-09-27","accession":"0001140361-19-017413","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":150966000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":189299000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-08-01","end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":77120000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-08-01","end":"2016-07-29","filed":"2018-09-28","accession":"0001140361-18-039529","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":1129722000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.403057529810109; cashConversion: 83.12563721942536; roce: 24.826550248645244

Calculation inputs: {"original":{"fcfTotal":{"value":243200000,"capex":{"accession":"0001140361-17-036195","end":"2015-07-31","filed":"2017-09-22","form":"10-K","start":"2014-08-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-17-036195","end":"2015-07-31","filed":"2017-09-22","form":"10-K","start":"2014-08-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2842284000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-08-02","end":"2015-07-31","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"netIncome":{"value":163903000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-02","end":"2015-07-31","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"operatingIncome":{"value":254880000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-08-02","end":"2015-07-31","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"openingAssets":{"value":1432248000,"tag":"Assets","unit":"USD","start":null,"end":"2014-08-01","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"openingCurrentLiabilities":{"value":344438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-08-01","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"openingCapitalEmployed":{"value":1087810000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":528641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-08-01","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":119361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-08-01","filed":"2017-09-22","accession":"0001140361-17-036195","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 2014-08-01"},"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":1576208000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"closingCurrentLiabilities":{"value":445611000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-31","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"closingCapitalEmployed":{"value":1130597000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":538268000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0001140361-18-039529","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":265455000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-31","filed":"2018-09-28","accession":"0001140361-18-039529","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 2015-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":163903000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-08-02","end":"2015-07-31","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":74298000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-08-02","end":"2015-07-31","filed":"2017-09-22","accession":"0001140361-17-036195","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":1109203500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.556498928326656; cashConversion: 148.38044453121663; roce: 22.978650896792157

Calculation inputs: {"original":{"fcfTotal":{"value":85979000,"capex":{"accession":"0001140361-16-080733","end":"2014-08-01","filed":"2016-09-26","form":"10-K","start":"2013-08-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-14-036434","end":"2014-08-01","filed":"2014-09-25","form":"10-K","start":"2013-08-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2683677000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"netIncome":{"value":132128000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"operatingIncome":{"value":208406000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"openingAssets":{"value":1388306000,"tag":"Assets","unit":"USD","start":null,"end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"openingCurrentLiabilities":{"value":316067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"openingCapitalEmployed":{"value":1072239000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":484026000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-08-02","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":121718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-08-02","filed":"2016-09-26","accession":"0001140361-16-080733","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 2013-08-02"},"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":1432248000,"tag":"Assets","unit":"USD","start":null,"end":"2014-08-01","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"closingCurrentLiabilities":{"value":344438000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-08-01","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"closingCapitalEmployed":{"value":1087810000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":528641000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-08-01","filed":"2017-09-22","accession":"0001140361-17-036195","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":119361000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-08-01","filed":"2017-09-22","accession":"0001140361-17-036195","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 2014-08-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":132128000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58721000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2016-09-26","accession":"0001140361-16-080733","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":1080024500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":85979000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}},"revenue":{"value":2683677000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":85979000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}},"netIncome":{"value":132128000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-08-03","end":"2014-08-01","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}}}}; fcfMargin: 3.2037760132832673; cashConversion: 65.07250544926131; roce: 19.296414109124377

Calculation inputs: {"original":{"fcfTotal":{"value":134082000,"capex":{"accession":"0001140361-15-036053","end":"2013-08-02","filed":"2015-09-29","form":"10-K","start":"2012-08-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-14-036434","end":"2013-08-02","filed":"2014-09-25","form":"10-K","start":"2012-08-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2644630000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"netIncome":{"value":117265000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"operatingIncome":{"value":201524000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"openingAssets":{"value":1418992000,"tag":"Assets","unit":"USD","start":null,"end":"2012-08-03","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"openingCurrentLiabilities":{"value":319059000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-08-03","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"openingCapitalEmployed":{"value":1099933000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":382675000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-08-03","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":151962000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-08-03","filed":"2015-09-29","accession":"0001140361-15-036053","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 2012-08-03"},"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":1388306000,"tag":"Assets","unit":"USD","start":null,"end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"closingCurrentLiabilities":{"value":316067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"closingCapitalEmployed":{"value":1072239000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":484026000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-08-02","filed":"2016-09-26","accession":"0001140361-16-080733","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":121718000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-08-02","filed":"2016-09-26","accession":"0001140361-16-080733","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 2013-08-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":117265000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":48517000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2015-09-29","accession":"0001140361-15-036053","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":1086086000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":134082000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}},"revenue":{"value":2644630000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":134082000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}},"netIncome":{"value":117265000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-08-04","end":"2013-08-02","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"}}}}; fcfMargin: 5.069971980957639; cashConversion: 114.34102247047286; roce: 18.555068383166713

Calculation inputs: {"original":{"fcfTotal":{"value":138900000,"capex":{"accession":"0001140361-14-036434","end":"2012-08-03","filed":"2014-09-25","form":"10-K","start":"2011-07-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-14-036434","end":"2012-08-03","filed":"2014-09-25","form":"10-K","start":"2011-07-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2580195000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-07-30","end":"2012-08-03","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"netIncome":{"value":103081000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-30","end":"2012-08-03","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"operatingIncome":{"value":190975000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-07-30","end":"2012-08-03","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"openingAssets":{"value":1310884000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-29","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"openingCurrentLiabilities":{"value":267103000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-29","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"openingCapitalEmployed":{"value":1043781000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":268034000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-29","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":52274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-29","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1418992000,"tag":"Assets","unit":"USD","start":null,"end":"2012-08-03","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"closingCurrentLiabilities":{"value":319059000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-08-03","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"closingCapitalEmployed":{"value":1099933000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":382675000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-08-03","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":151962000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-08-03","filed":"2015-09-29","accession":"0001140361-15-036053","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-08-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":103081000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-30","end":"2012-08-03","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":43207000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-30","end":"2012-08-03","filed":"2014-09-25","accession":"0001140361-14-036434","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":1071857000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.383314051844919; cashConversion: 134.74840174231915; roce: 17.817208825431006

Calculation inputs: {"original":{"fcfTotal":{"value":60250000,"capex":{"accession":"0001140361-13-037045","end":"2011-07-29","filed":"2013-09-26","form":"10-K","start":"2010-07-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-13-037045","end":"2011-07-29","filed":"2013-09-26","form":"10-K","start":"2010-07-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2434435000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-07-31","end":"2011-07-29","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"netIncome":{"value":85208000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-31","end":"2011-07-29","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"operatingIncome":{"value":167181000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-07-31","end":"2011-07-29","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"openingAssets":{"value":1292067000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-30","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"openingCurrentLiabilities":{"value":309548000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-30","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"openingCapitalEmployed":{"value":982519000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":191617000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-30","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":47700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-30","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-30"},"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":1310884000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-29","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"closingCurrentLiabilities":{"value":267103000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-29","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"closingCapitalEmployed":{"value":1043781000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":268034000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-29","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":52274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-29","filed":"2014-09-25","accession":"0001140361-14-036434","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":85208000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-07-31","end":"2011-07-29","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30483000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-07-31","end":"2011-07-29","filed":"2013-09-26","accession":"0001140361-13-037045","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":1013150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.474906908584538; cashConversion: 70.70932306825651; roce: 16.501110398262846

Calculation inputs: {"original":{"fcfTotal":{"value":141974000,"capex":{"accession":"0001140361-12-041343","end":"2010-07-30","filed":"2012-09-25","form":"10-K","start":"2009-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-12-041343","end":"2010-07-30","filed":"2012-09-25","form":"10-K","start":"2009-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2404515000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-08-01","end":"2010-07-30","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"netIncome":{"value":85258000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-30","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"operatingIncome":{"value":164668000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-30","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31"},"openingParentEquity":{"value":135622000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":11609000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-07-31"},"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":1292067000,"tag":"Assets","unit":"USD","start":null,"end":"2010-07-30","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"closingCurrentLiabilities":{"value":309548000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-07-30","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"closingCapitalEmployed":{"value":982519000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":191617000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-30","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":47700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-30","filed":"2013-09-26","accession":"0001140361-13-037045","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":85258000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-08-01","end":"2010-07-30","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30451000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-08-01","end":"2010-07-30","filed":"2012-09-25","accession":"0001140361-12-041343","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: 5.904475538726104; cashConversion: 166.5227896502381; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":96067000,"capex":{"accession":"0001140361-11-046998","end":"2009-07-31","filed":"2011-09-27","form":"10-K","start":"2008-08-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-11-046998","end":"2009-07-31","filed":"2011-09-27","form":"10-K","start":"2008-08-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":2367285000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-08-02","end":"2009-07-31","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"netIncome":{"value":65926000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-02","end":"2009-07-31","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"operatingIncome":{"value":142239000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-08-02","end":"2009-07-31","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-08-01"},"openingParentEquity":{"value":92751000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-08-01","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":11978000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-08-01","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-08-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31"},"closingParentEquity":{"value":135622000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":11609000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-31","filed":"2012-09-25","accession":"0001140361-12-041343","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":65926000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-08-02","end":"2009-07-31","filed":"2011-09-27","accession":"0001140361-11-046998","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.058108761724929; cashConversion: 145.71944301186178; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-08-01; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-31

revenue: 3318714000; operatingIncome: -12470000; netIncome: 31675000

revenue: 3483684000; operatingIncome: 55029000; netIncome: 46379000

revenue: 3470762000; operatingIncome: 45119000; netIncome: 40930000

revenue: 3442808000; operatingIncome: 120617000; netIncome: 99050000

revenue: 3267786000; operatingIncome: 153003000; netIncome: 131880000

revenue: 2821444000; operatingIncome: 366659000; netIncome: 254513000

revenue: 2522792000; operatingIncome: 103611000; netIncome: -32475000

revenue: 3071951000; operatingIncome: 282844000; netIncome: 223401000

revenue: 3030445000; operatingIncome: 293592000; netIncome: 247620000

revenue: 2926289000; operatingIncome: 313158000; netIncome: 201899000

revenue: 2912351000; operatingIncome: 280471000; netIncome: 189299000

revenue: 2842284000; operatingIncome: 254880000; netIncome: 163903000

revenue: 2683677000; operatingIncome: 208406000; netIncome: 132128000

revenue: 2644630000; operatingIncome: 201524000; netIncome: 117265000

revenue: 2580195000; operatingIncome: 190975000; netIncome: 103081000

revenue: 2434435000; operatingIncome: 167181000; netIncome: 85208000

revenue: 2404515000; operatingIncome: 164668000; netIncome: 85258000

revenue: 2367285000; operatingIncome: 142239000; netIncome: 65926000