CIRRUS LOGIC, INC. (CRUS)

revenue: 1997379000; averageDilutedShares: 52822000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 50596000

revenue: 1896077000; averageDilutedShares: 55241000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 52291000

revenue: 1788890000; averageDilutedShares: 56021000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53491000

revenue: 1897617000; averageDilutedShares: 57226000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55098000

revenue: 1781460000; averageDilutedShares: 59143000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 56596000

revenue: 1369230000; averageDilutedShares: 60060000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 57652000

revenue: 1281124000; averageDilutedShares: 60462000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 58242000

revenue: 1185524000; averageDilutedShares: 61583000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 58954000

revenue: 1532186000; averageDilutedShares: 65951000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61960000

revenue: 1538940000; averageDilutedShares: 66561000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 64295000

revenue: 1169251000; averageDilutedShares: 65993000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 62630000

revenue: 916568000; averageDilutedShares: 65235000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 63085000

revenue: 714338000; averageDilutedShares: 65535000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61956000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 68454000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 63291000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 68063000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 64394000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 72103000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 68664000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 65626000; 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":636610000,"capex":{"accession":"0000772406-26-000018","end":"2026-03-28","filed":"2026-05-21","form":"10-K","start":"2025-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-26-000018","end":"2026-03-28","filed":"2026-05-21","form":"10-K","start":"2025-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1997379000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"netIncome":{"value":414408000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"operatingIncome":{"value":460380000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"openingAssets":{"value":2327073000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"openingCurrentLiabilities":{"value":195188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"openingCapitalEmployed":{"value":2131885000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1949449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","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":539620000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2489374000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"closingCurrentLiabilities":{"value":194656000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"closingCapitalEmployed":{"value":2294718000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2127996000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","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":800930000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":414408000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":82326000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"pretaxIncome":{"value":496734000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.16573457826522847,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":384079114.85825413,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2213301500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 31.8722686080108; cashConversion: 153.61913862666742; roce: 20.800600370080623

Calculation inputs: {"original":{"fcfTotal":{"value":421590000,"capex":{"accession":"0000772406-26-000018","end":"2025-03-29","filed":"2026-05-21","form":"10-K","start":"2024-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-26-000018","end":"2025-03-29","filed":"2026-05-21","form":"10-K","start":"2024-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1896077000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"netIncome":{"value":331507000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"operatingIncome":{"value":410359000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"openingAssets":{"value":2231576000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"openingCurrentLiabilities":{"value":186393000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"openingCapitalEmployed":{"value":2045183000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1817014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","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":502764000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2327073000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"closingCurrentLiabilities":{"value":195188000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"closingCapitalEmployed":{"value":2131885000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1949449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","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":539620000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":331507000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":113407000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"pretaxIncome":{"value":444914000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.2548964518985692,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":305759946.89535505,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2088534000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 22.234856495806866; cashConversion: 127.17378516894063; roce: 19.648183845702295

Calculation inputs: {"original":{"fcfTotal":{"value":384024000,"capex":{"accession":"0000772406-26-000018","end":"2024-03-30","filed":"2026-05-21","form":"10-K","start":"2023-03-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-26-000018","end":"2024-03-30","filed":"2026-05-21","form":"10-K","start":"2023-03-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1788890000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-03-26","end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"netIncome":{"value":274572000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-26","end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"operatingIncome":{"value":343466000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-03-26","end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"openingAssets":{"value":2063966000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-25","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"openingCurrentLiabilities":{"value":216340000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-25","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"openingCapitalEmployed":{"value":1847626000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1658282000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-25","filed":"2026-05-21","accession":"0000772406-26-000018","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":445784000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-25","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-03-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2231576000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"closingCurrentLiabilities":{"value":186393000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"closingCapitalEmployed":{"value":2045183000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1817014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","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":502764000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":274572000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-26","end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":89364000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-03-26","end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"pretaxIncome":{"value":363936000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-03-26","end":"2024-03-30","filed":"2026-05-21","accession":"0000772406-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.24554866789765234,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":259128381.23186493,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1946404500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.467166790579633; cashConversion: 139.86276823565404; roce: 17.646177862823478

Calculation inputs: {"original":{"fcfTotal":{"value":304478000,"capex":{"accession":"0000772406-25-000014","end":"2023-03-25","filed":"2025-05-23","form":"10-K","start":"2022-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-25-000014","end":"2023-03-25","filed":"2025-05-23","form":"10-K","start":"2022-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1897617000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-03-27","end":"2023-03-25","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"netIncome":{"value":176703000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-27","end":"2023-03-25","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"operatingIncome":{"value":249031000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-27","end":"2023-03-25","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"openingAssets":{"value":2123400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"openingCurrentLiabilities":{"value":264783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"openingCapitalEmployed":{"value":1858617000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1599817000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-26","filed":"2025-05-23","accession":"0000772406-25-000014","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":369814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2063966000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-25","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"closingCurrentLiabilities":{"value":216340000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-25","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"closingCapitalEmployed":{"value":1847626000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1658282000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-25","filed":"2026-05-21","accession":"0000772406-26-000018","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":445784000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-25","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-03-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":176703000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-27","end":"2023-03-25","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":78036000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-27","end":"2023-03-25","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"pretaxIncome":{"value":254739000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-27","end":"2023-03-25","filed":"2025-05-23","accession":"0000772406-25-000014","form":"10-K"},"effectiveTaxRate":{"value":0.3063370744173448,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":172743572.02077422,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1853121500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.045282056389674; cashConversion: 172.31060027277408; roce: 13.43846045712599

Calculation inputs: {"original":{"fcfTotal":{"value":98614000,"capex":{"accession":"0000772406-24-000031","end":"2022-03-26","filed":"2024-05-24","form":"10-K","start":"2021-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-24-000031","end":"2022-03-26","filed":"2024-05-24","form":"10-K","start":"2021-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1781460000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"netIncome":{"value":326355000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"operatingIncome":{"value":366338000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"openingAssets":{"value":1830614000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"openingCurrentLiabilities":{"value":213610000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"openingCapitalEmployed":{"value":1617004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1389005000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-27","filed":"2024-05-24","accession":"0000772406-24-000031","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":442164000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2123400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"closingCurrentLiabilities":{"value":264783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"closingCapitalEmployed":{"value":1858617000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1599817000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-03-26","filed":"2025-05-23","accession":"0000772406-25-000014","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":369814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-03-26","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":326355000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42308000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"pretaxIncome":{"value":368663000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-28","end":"2022-03-26","filed":"2024-05-24","accession":"0000772406-24-000031","form":"10-K"},"effectiveTaxRate":{"value":0.11476063505152402,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":324296818.4764948,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1737810500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.535571946605593; cashConversion: 30.216788466547168; roce: 21.08043425908636

Calculation inputs: {"original":{"fcfTotal":{"value":330692000,"capex":{"accession":"0000772406-23-000019","end":"2021-03-27","filed":"2023-05-19","form":"10-K","start":"2020-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-23-000019","end":"2021-03-27","filed":"2023-05-19","form":"10-K","start":"2020-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1369230000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"netIncome":{"value":217344000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"operatingIncome":{"value":237182000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"openingAssets":{"value":1592677000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"openingCurrentLiabilities":{"value":158637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"openingCapitalEmployed":{"value":1434040000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1229779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-19","accession":"0000772406-23-000019","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":292119000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1830614000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"closingCurrentLiabilities":{"value":213610000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"closingCapitalEmployed":{"value":1617004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1389005000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-27","filed":"2024-05-24","accession":"0000772406-24-000031","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":442164000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":217344000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27902000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"pretaxIncome":{"value":245246000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-19","accession":"0000772406-23-000019","form":"10-K"},"effectiveTaxRate":{"value":0.11377147843389902,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":210197453.20209098,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1525522000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.151676489705892; cashConversion: 152.1514281507656; roce: 15.547596167082482

Calculation inputs: {"original":{"fcfTotal":{"value":280159000,"capex":{"accession":"0000772406-22-000014","end":"2020-03-28","filed":"2022-05-20","form":"10-K","start":"2019-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-22-000014","end":"2020-03-28","filed":"2022-05-20","form":"10-K","start":"2019-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1281124000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"netIncome":{"value":159498000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"operatingIncome":{"value":173480000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"openingAssets":{"value":1352640000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"openingCurrentLiabilities":{"value":115540000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"openingCapitalEmployed":{"value":1237100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1140240000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-05-20","accession":"0000772406-22-000014","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":216172000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1592677000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"closingCurrentLiabilities":{"value":158637000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"closingCapitalEmployed":{"value":1434040000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1229779000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-19","accession":"0000772406-23-000019","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":292119000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":159498000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21768000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"pretaxIncome":{"value":181266000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0000772406-22-000014","form":"10-K"},"effectiveTaxRate":{"value":0.12008870941047962,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":152647010.69147,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1335570000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.86821884532645; cashConversion: 175.65047837590438; roce: 12.989210599219808

Calculation inputs: {"original":{"fcfTotal":{"value":175079000,"capex":{"accession":"0000772406-21-000013","end":"2019-03-30","filed":"2021-05-21","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-21-000013","end":"2019-03-30","filed":"2021-05-21","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1185524000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"netIncome":{"value":89991000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"operatingIncome":{"value":100769000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"openingAssets":{"value":1430117000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"openingCurrentLiabilities":{"value":140209000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"openingCapitalEmployed":{"value":1289908000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1161728000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-21","accession":"0000772406-21-000013","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":235604000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1352640000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"closingCurrentLiabilities":{"value":115540000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"closingCapitalEmployed":{"value":1237100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1140240000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-05-20","accession":"0000772406-22-000014","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":216172000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":89991000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0000772406-21-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3753000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0000772406-21-000013","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":1263504000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.768068803330847; cashConversion: 194.5516773899612; roce: 7.975360584533171

Calculation inputs: {"original":{"fcfTotal":{"value":263531000,"capex":{"accession":"0000772406-20-000007","end":"2018-03-31","filed":"2020-05-20","form":"10-K","start":"2017-03-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-20-000007","end":"2018-03-31","filed":"2020-05-20","form":"10-K","start":"2017-03-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1532186000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-03-26","end":"2018-03-31","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"netIncome":{"value":161995000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-26","end":"2018-03-31","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"operatingIncome":{"value":262461000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-26","end":"2018-03-31","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"openingAssets":{"value":1413470000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-25","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"openingCurrentLiabilities":{"value":144075000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-25","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"openingCapitalEmployed":{"value":1269395000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1151692000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-25","filed":"2020-05-20","accession":"0000772406-20-000007","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":351166000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","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 2017-03-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1430117000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"closingCurrentLiabilities":{"value":140209000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"closingCapitalEmployed":{"value":1289908000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1161728000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-21","accession":"0000772406-21-000013","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":235604000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":161995000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-26","end":"2018-03-31","filed":"2020-05-20","accession":"0000772406-20-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":103104000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-03-26","end":"2018-03-31","filed":"2020-05-20","accession":"0000772406-20-000007","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":1279651500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.19967419099248; cashConversion: 162.67847773079416; roce: 20.51034988823129

Calculation inputs: {"original":{"fcfTotal":{"value":327902000,"capex":{"accession":"0000772406-19-000008","end":"2017-03-25","filed":"2019-05-24","form":"10-K","start":"2016-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-19-000008","end":"2017-03-25","filed":"2019-05-24","form":"10-K","start":"2016-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1538940000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-03-27","end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"netIncome":{"value":261209000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-03-27","end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"operatingIncome":{"value":317050000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-27","end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"openingAssets":{"value":1181883000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"openingCurrentLiabilities":{"value":128124000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"openingCapitalEmployed":{"value":1053759000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":859483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-26","filed":"2019-05-24","accession":"0000772406-19-000008","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":168793000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-26","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1413470000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-25","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"closingCurrentLiabilities":{"value":144075000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-25","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"closingCapitalEmployed":{"value":1269395000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1151692000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-25","filed":"2020-05-20","accession":"0000772406-20-000007","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":351166000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","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 2017-03-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":261209000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-03-27","end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":53838000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-03-27","end":"2017-03-25","filed":"2019-05-24","accession":"0000772406-19-000008","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":1161577000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.30700352190469; cashConversion: 125.53242805569487; roce: 27.294789755651156

Calculation inputs: {"original":{"fcfTotal":{"value":107477000,"capex":{"accession":"0000772406-18-000007","end":"2016-03-26","filed":"2018-05-30","form":"10-K","start":"2015-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000772406-18-000007","end":"2016-03-26","filed":"2018-05-30","form":"10-K","start":"2015-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1169251000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"netIncome":{"value":123630000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"operatingIncome":{"value":180211000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"openingAssets":{"value":1148778000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"openingCurrentLiabilities":{"value":176578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"openingCapitalEmployed":{"value":972200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":756771000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0000772406-18-000007","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":76401000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1181883000,"tag":"Assets","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"closingCurrentLiabilities":{"value":128124000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-03-26","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"closingCapitalEmployed":{"value":1053759000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":859483000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-03-26","filed":"2019-05-24","accession":"0000772406-19-000008","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":168793000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-03-26","filed":"2019-05-24","accession":"0000772406-19-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":123630000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":52359000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-29","end":"2016-03-26","filed":"2018-05-30","accession":"0000772406-18-000007","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":1012979500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.191952797132522; cashConversion: 86.9344010353474; roce: 17.790192200335742

Calculation inputs: {"original":{"fcfTotal":{"value":131166000,"capex":{"accession":"0001193125-17-181625","end":"2015-03-28","filed":"2017-05-24","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-181625","end":"2015-03-28","filed":"2017-05-24","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":916568000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"netIncome":{"value":55178000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"operatingIncome":{"value":108769000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"openingAssets":{"value":724744000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"openingCurrentLiabilities":{"value":82523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"openingCapitalEmployed":{"value":642221000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":637358000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-24","accession":"0001193125-17-181625","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":31850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1148778000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"closingCurrentLiabilities":{"value":176578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"closingCapitalEmployed":{"value":972200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":756771000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0000772406-18-000007","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":76401000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0000772406-18-000007","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":55178000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36371000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-24","accession":"0001193125-17-181625","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":807210500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.310558518298697; cashConversion: 237.7143064264743; roce: 13.474676060333705

Calculation inputs: {"original":{"fcfTotal":{"value":212980000,"capex":{"accession":"0001193125-16-602269","end":"2014-03-29","filed":"2016-05-25","form":"10-K","start":"2013-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-16-602269","end":"2014-03-29","filed":"2016-05-25","form":"10-K","start":"2013-03-31","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":714338000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"netIncome":{"value":108111000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"operatingIncome":{"value":155016000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"openingAssets":{"value":651347000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"openingCurrentLiabilities":{"value":93079000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"openingCapitalEmployed":{"value":558268000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":548174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-25","accession":"0001193125-16-602269","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":66402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":724744000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"closingCurrentLiabilities":{"value":82523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"closingCapitalEmployed":{"value":642221000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":637358000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-24","accession":"0001193125-17-181625","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":31850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-24","accession":"0001193125-17-181625","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":108111000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":47626000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-25","accession":"0001193125-16-602269","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":600244500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 29.81501754071602; cashConversion: 197.0012302170917; roce: 25.825476118481717

Calculation inputs: {"original":{"fcfTotal":{"value":107922000,"capex":{"accession":"0001193125-15-201883","end":"2013-03-30","filed":"2015-05-27","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-239492","end":"2013-03-30","filed":"2013-05-29","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":136598000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"operatingIncome":{"value":200830000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"openingAssets":{"value":544462000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"openingCurrentLiabilities":{"value":72985000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"openingCapitalEmployed":{"value":471477000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":465857000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201883","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":65997000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":651347000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"closingCurrentLiabilities":{"value":93079000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"closingCapitalEmployed":{"value":558268000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":548174000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-25","accession":"0001193125-16-602269","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":66402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-25","accession":"0001193125-16-602269","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":136598000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201883","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":64592000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201883","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":514872500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":107922000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"}},"netIncome":{"value":136598000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 79.00701327984304; roce: 39.005773273965886

Calculation inputs: {"original":{"fcfTotal":{"value":47247000,"capex":{"accession":"0001193125-14-215076","end":"2012-03-31","filed":"2014-05-28","form":"10-K","start":"2011-03-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-239492","end":"2012-03-31","filed":"2013-05-29","form":"10-K","start":"2011-03-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":87983000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"operatingIncome":{"value":79536000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"openingAssets":{"value":496621000,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-26","filed":"2012-05-30","accession":"0001206774-12-002462","form":"10-K"},"openingCurrentLiabilities":{"value":52054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-26","filed":"2012-05-30","accession":"0001206774-12-002462","form":"10-K"},"openingCapitalEmployed":{"value":444567000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":438379000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-26","filed":"2014-05-28","accession":"0001193125-14-215076","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":37039000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-26","filed":"2014-05-28","accession":"0001193125-14-215076","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 2011-03-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":544462000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"closingCurrentLiabilities":{"value":72985000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"closingCapitalEmployed":{"value":471477000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":465857000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201883","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":65997000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201883","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 2012-03-31"},"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":87983000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215076","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-8000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215076","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":458022000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":47247000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"}},"netIncome":{"value":87983000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-03-27","end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 53.70014661923326; roce: 17.365104732960425

Calculation inputs: {"original":{"fcfTotal":{"value":66880000,"capex":{"accession":"0001193125-13-239492","end":"2011-03-26","filed":"2013-05-29","form":"10-K","start":"2010-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-239492","end":"2011-03-26","filed":"2013-05-29","form":"10-K","start":"2010-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":203503000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-03-28","end":"2011-03-26","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"operatingIncome":{"value":83327000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-03-28","end":"2011-03-26","filed":"2013-05-29","accession":"0001193125-13-239492","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 2010-03-27"},"openingParentEquity":{"value":218601000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-27","filed":"2013-05-29","accession":"0001193125-13-239492","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":16109000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-27","filed":"2013-05-29","accession":"0001193125-13-239492","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 2010-03-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":496621000,"tag":"Assets","unit":"USD","start":null,"end":"2011-03-26","filed":"2012-05-30","accession":"0001206774-12-002462","form":"10-K"},"closingCurrentLiabilities":{"value":52054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-03-26","filed":"2012-05-30","accession":"0001206774-12-002462","form":"10-K"},"closingCapitalEmployed":{"value":444567000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":438379000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-03-26","filed":"2014-05-28","accession":"0001193125-14-215076","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":37039000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-03-26","filed":"2014-05-28","accession":"0001193125-14-215076","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 2011-03-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":203503000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-03-28","end":"2011-03-26","filed":"2013-05-29","accession":"0001193125-13-239492","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-119289000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-03-28","end":"2011-03-26","filed":"2013-05-29","accession":"0001193125-13-239492","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 32.864380377684846; 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 2010-03-27

Calculation inputs: {"original":{"fcfTotal":{"value":21482000,"capex":{"accession":"0001206774-12-002462","end":"2010-03-27","filed":"2012-05-30","form":"10-K","start":"2009-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001206774-12-002462","end":"2010-03-27","filed":"2012-05-30","form":"10-K","start":"2009-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":38398000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-29","end":"2010-03-27","filed":"2012-05-30","accession":"0001206774-12-002462","form":"10-K"},"operatingIncome":{"value":25404000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-03-29","end":"2010-03-27","filed":"2012-05-30","accession":"0001206774-12-002462","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 2009-03-28"},"openingParentEquity":{"value":172928000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-03-28","filed":"2012-05-30","accession":"0001206774-12-002462","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":31504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-28","filed":"2012-05-30","accession":"0001206774-12-002462","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 2009-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-27"},"closingParentEquity":{"value":218601000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-27","filed":"2013-05-29","accession":"0001193125-13-239492","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":16109000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-27","filed":"2013-05-29","accession":"0001193125-13-239492","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 2010-03-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":38398000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-29","end":"2010-03-27","filed":"2012-05-30","accession":"0001206774-12-002462","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-11715000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-03-29","end":"2010-03-27","filed":"2012-05-30","accession":"0001206774-12-002462","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 55.94562216782124; 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 2009-03-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-27

revenue: 1997379000; operatingIncome: 460380000; netIncome: 414408000

revenue: 1896077000; operatingIncome: 410359000; netIncome: 331507000

revenue: 1788890000; operatingIncome: 343466000; netIncome: 274572000

revenue: 1897617000; operatingIncome: 249031000; netIncome: 176703000

revenue: 1781460000; operatingIncome: 366338000; netIncome: 326355000

revenue: 1369230000; operatingIncome: 237182000; netIncome: 217344000

revenue: 1281124000; operatingIncome: 173480000; netIncome: 159498000

revenue: 1185524000; operatingIncome: 100769000; netIncome: 89991000

revenue: 1532186000; operatingIncome: 262461000; netIncome: 161995000

revenue: 1538940000; operatingIncome: 317050000; netIncome: 261209000

revenue: 1169251000; operatingIncome: 180211000; netIncome: 123630000

revenue: 916568000; operatingIncome: 108769000; netIncome: 55178000

revenue: 714338000; operatingIncome: 155016000; netIncome: 108111000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 200830000; netIncome: 136598000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 79536000; netIncome: 87983000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 83327000; netIncome: 203503000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 25404000; netIncome: 38398000