CULP INC (CULP)

revenue: 203482000; averageDilutedShares: 12630000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12662784

revenue: 213237000; averageDilutedShares: 12525000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12559129

revenue: 225333000; averageDilutedShares: 12432000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12469903

revenue: 234934000; averageDilutedShares: 12283000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12327414

revenue: 294839000; averageDilutedShares: 12242000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12228629

revenue: 299720000; averageDilutedShares: 12322000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12312822

revenue: 256166000; averageDilutedShares: 12378000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12284946

revenue: 281325000; averageDilutedShares: 12548000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12391160

revenue: 323725000; averageDilutedShares: 12633000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12450276

revenue: 309544000; averageDilutedShares: 12518000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12356631

revenue: 312860000; averageDilutedShares: 12475000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12265489

revenue: 310166000; averageDilutedShares: 12422000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12219121

revenue: 287162000; averageDilutedShares: 12414000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12250030

revenue: 268814000; averageDilutedShares: 12450000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12224894

revenue: 254443000; averageDilutedShares: 12866000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12702806

revenue: 216806000; averageDilutedShares: 13218000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 13264458

revenue: 206416000; averageDilutedShares: No positive shares on the exact annual duration; 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":-9967000,"capex":{"accession":"0001193125-26-307064","end":"2026-05-03","filed":"2026-07-17","form":"10-K","start":"2025-04-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-26-307064","end":"2026-05-03","filed":"2026-07-17","form":"10-K","start":"2025-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":203482000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-04-28","end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"netIncome":{"value":-10211000,"tag":"ProfitLoss","unit":"USD","start":"2025-04-28","end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"operatingIncome":{"value":-7185000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-04-28","end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingAssets":{"value":123370000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingCurrentLiabilities":{"value":46964000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingCapitalEmployed":{"value":76406000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":57640000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingCash":{"value":5629000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","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 2025-04-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":111990000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCurrentLiabilities":{"value":44959000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCapitalEmployed":{"value":67031000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":48147000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCash":{"value":8273000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","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 2026-05-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1926000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-04-28","end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"pretaxIncome":{"value":-8285000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-04-28","end":"2026-05-03","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":71718500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.898221955750386; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.018335575897433

Calculation inputs: {"original":{"fcfTotal":{"value":-20597000,"capex":{"accession":"0001193125-26-307064","end":"2025-04-27","filed":"2026-07-17","form":"10-K","start":"2024-04-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-26-307064","end":"2025-04-27","filed":"2026-07-17","form":"10-K","start":"2024-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":213237000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-04-29","end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"netIncome":{"value":-19103000,"tag":"ProfitLoss","unit":"USD","start":"2024-04-29","end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"operatingIncome":{"value":-18377000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-29","end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingAssets":{"value":132054000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-28","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"openingCurrentLiabilities":{"value":38107000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-28","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"openingCapitalEmployed":{"value":93947000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":76129000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingCash":{"value":10012000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-28","filed":"2025-07-11","accession":"0000950170-25-095233","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 2024-04-28"},"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":123370000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCurrentLiabilities":{"value":46964000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCapitalEmployed":{"value":76406000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":57640000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCash":{"value":5629000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","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 2025-04-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":392000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-29","end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"pretaxIncome":{"value":-18711000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-29","end":"2025-04-27","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":85176500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -9.65920548497681; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -21.575199732320534

Calculation inputs: {"original":{"fcfTotal":{"value":-11935000,"capex":{"accession":"0001193125-26-307064","end":"2024-04-28","filed":"2026-07-17","form":"10-K","start":"2023-05-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-26-307064","end":"2024-04-28","filed":"2026-07-17","form":"10-K","start":"2023-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":225333000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-05-01","end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"netIncome":{"value":-13819000,"tag":"ProfitLoss","unit":"USD","start":"2023-05-01","end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"operatingIncome":{"value":-11308000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-05-01","end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingAssets":{"value":152183000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"openingCurrentLiabilities":{"value":44020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"openingCapitalEmployed":{"value":108163000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":89080000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"openingCash":{"value":20964000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-30"},"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":132054000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-28","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"closingCurrentLiabilities":{"value":38107000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-28","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"closingCapitalEmployed":{"value":93947000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":76129000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCash":{"value":10012000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-28","filed":"2025-07-11","accession":"0000950170-25-095233","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 2024-04-28"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3049000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-05-01","end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"pretaxIncome":{"value":-10770000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-05-01","end":"2024-04-28","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":101055000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.296605468351284; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.189946068972342

Calculation inputs: {"original":{"fcfTotal":{"value":5696000,"capex":{"accession":"0000950170-25-095233","end":"2023-04-30","filed":"2025-07-11","form":"10-K","start":"2022-05-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-25-095233","end":"2023-04-30","filed":"2025-07-11","form":"10-K","start":"2022-05-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":234934000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-05-02","end":"2023-04-30","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"netIncome":{"value":-31520000,"tag":"ProfitLoss","unit":"USD","start":"2022-05-02","end":"2023-04-30","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"operatingIncome":{"value":-28478000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-02","end":"2023-04-30","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"openingAssets":{"value":177563000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-01","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"openingCurrentLiabilities":{"value":32556000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-01","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"openingCapitalEmployed":{"value":145007000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":119501000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-01","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"openingCash":{"value":14550000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-01","filed":"2023-07-14","accession":"0000950170-23-032929","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 2022-05-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":152183000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"closingCurrentLiabilities":{"value":44020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"closingCapitalEmployed":{"value":108163000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":89080000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-30","filed":"2026-07-17","accession":"0001193125-26-307064","form":"10-K"},"closingCash":{"value":20964000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-30","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3130000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-02","end":"2023-04-30","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"pretaxIncome":{"value":-28390000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-02","end":"2023-04-30","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":126585000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.424510713647237; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.497136311569303

Calculation inputs: {"original":{"fcfTotal":{"value":-23136000,"capex":{"accession":"0000950170-24-083115","end":"2022-05-01","filed":"2024-07-12","form":"10-K","start":"2021-05-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-24-083115","end":"2022-05-01","filed":"2024-07-12","form":"10-K","start":"2021-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":294839000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-05-03","end":"2022-05-01","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"netIncome":{"value":-3211000,"tag":"ProfitLoss","unit":"USD","start":"2021-05-03","end":"2022-05-01","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"operatingIncome":{"value":678000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-03","end":"2022-05-01","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"openingAssets":{"value":214080000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-02","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"openingCurrentLiabilities":{"value":61232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-02","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"openingCapitalEmployed":{"value":152848000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":129006000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-02","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"openingCash":{"value":37009000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-02","filed":"2022-07-15","accession":"0001564590-22-025820","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 2021-05-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":177563000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-01","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"closingCurrentLiabilities":{"value":32556000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-01","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"closingCapitalEmployed":{"value":145007000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":119501000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-01","filed":"2025-07-11","accession":"0000950170-25-095233","form":"10-K"},"closingCash":{"value":14550000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-01","filed":"2023-07-14","accession":"0000950170-23-032929","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 2022-05-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2886000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-03","end":"2022-05-01","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"pretaxIncome":{"value":-325000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-03","end":"2022-05-01","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":148927500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.846994461384009; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.4552550737775092

Calculation inputs: {"original":{"fcfTotal":{"value":14814000,"capex":{"accession":"0000950170-23-032929","end":"2021-05-02","filed":"2023-07-14","form":"10-K","start":"2020-05-04","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-23-032929","end":"2021-05-02","filed":"2023-07-14","form":"10-K","start":"2020-05-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":299720000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-05-04","end":"2021-05-02","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"netIncome":{"value":3218000,"tag":"ProfitLoss","unit":"USD","start":"2020-05-04","end":"2021-05-02","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"operatingIncome":{"value":12076000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-04","end":"2021-05-02","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"openingAssets":{"value":215084000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-03","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"openingCurrentLiabilities":{"value":40119000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-03","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"openingCapitalEmployed":{"value":174965000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":129698000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-03","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"openingTotalEquity":{"value":129698000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-03","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"openingCash":{"value":69790000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-03","filed":"2021-07-16","accession":"0001564590-21-036807","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 2020-05-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":214080000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-02","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"closingCurrentLiabilities":{"value":61232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-02","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"closingCapitalEmployed":{"value":152848000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":129006000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-05-02","filed":"2024-07-12","accession":"0000950170-24-083115","form":"10-K"},"closingCash":{"value":37009000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-02","filed":"2022-07-15","accession":"0001564590-22-025820","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 2021-05-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7693000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-04","end":"2021-05-02","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"pretaxIncome":{"value":10880000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-04","end":"2021-05-02","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":163906500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.942613105565194; cashConversion: 460.3480422622747; roce: 7.367615073227725

Calculation inputs: {"original":{"fcfTotal":{"value":385000,"capex":{"accession":"0001564590-22-025820","end":"2020-05-03","filed":"2022-07-15","form":"10-K","start":"2019-04-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-22-025820","end":"2020-05-03","filed":"2022-07-15","form":"10-K","start":"2019-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":256166000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-04-29","end":"2020-05-03","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"netIncome":{"value":-28667000,"tag":"ProfitLoss","unit":"USD","start":"2019-04-29","end":"2020-05-03","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"operatingIncome":{"value":-7568000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-29","end":"2020-05-03","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"openingAssets":{"value":220556000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"openingCurrentLiabilities":{"value":35192000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"openingCapitalEmployed":{"value":185364000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":159933000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"openingTotalEquity":{"value":164247000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-04-28","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"openingCash":{"value":40008000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","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 2019-04-28"},"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":215084000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-03","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"closingCurrentLiabilities":{"value":40119000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-03","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"closingCapitalEmployed":{"value":174965000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":129698000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-03","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"closingTotalEquity":{"value":129698000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-03","filed":"2023-07-14","accession":"0000950170-23-032929","form":"10-K"},"closingCash":{"value":69790000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-03","filed":"2021-07-16","accession":"0001564590-21-036807","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 2020-05-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3354000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-29","end":"2020-05-03","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"pretaxIncome":{"value":-7679000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-29","end":"2020-05-03","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":180164500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.1502931692730495; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.200605557698658

Calculation inputs: {"original":{"fcfTotal":{"value":10612000,"capex":{"accession":"0001564590-21-036807","end":"2019-04-28","filed":"2021-07-16","form":"10-K","start":"2018-04-30","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-21-036807","end":"2019-04-28","filed":"2021-07-16","form":"10-K","start":"2018-04-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":281325000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-04-30","end":"2019-04-28","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"netIncome":{"value":5458000,"tag":"ProfitLoss","unit":"USD","start":"2018-04-30","end":"2019-04-28","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"operatingIncome":{"value":13351000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-30","end":"2019-04-28","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"openingAssets":{"value":217984000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"openingCurrentLiabilities":{"value":40584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"openingCapitalEmployed":{"value":177400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":163376000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"openingTotalEquity":{"value":163376000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-04-29","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"openingCash":{"value":21228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","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 2018-04-29"},"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":220556000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"closingCurrentLiabilities":{"value":35192000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"closingCapitalEmployed":{"value":185364000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":159933000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"closingTotalEquity":{"value":164247000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-04-28","filed":"2022-07-15","accession":"0001564590-22-025820","form":"10-K"},"closingCash":{"value":40008000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-28","filed":"2020-07-17","accession":"0001564590-20-032587","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 2019-04-28"},"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":5676000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-04-30","end":"2019-04-28","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"incomeTaxExpense":{"value":6537000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-30","end":"2019-04-28","filed":"2021-07-16","accession":"0001564590-21-036807","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":181382000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.7721496489824937; cashConversion: 194.43019421033344; roce: 7.360708339305995

Calculation inputs: {"original":{"fcfTotal":{"value":19468000,"capex":{"accession":"0001564590-20-032587","end":"2018-04-29","filed":"2020-07-17","form":"10-K","start":"2017-05-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001564590-20-032587","end":"2018-04-29","filed":"2020-07-17","form":"10-K","start":"2017-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":323725000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-05-01","end":"2018-04-29","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"netIncome":{"value":20877000,"tag":"ProfitLoss","unit":"USD","start":"2017-05-01","end":"2018-04-29","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"operatingIncome":{"value":27461000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-05-01","end":"2018-04-29","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"openingAssets":{"value":205634000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingCurrentLiabilities":{"value":46102000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingCapitalEmployed":{"value":159532000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":148630000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingTotalEquity":{"value":148630000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"openingCash":{"value":20795000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-30"},"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":217984000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"closingCurrentLiabilities":{"value":40584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"closingCapitalEmployed":{"value":177400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":163376000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"closingTotalEquity":{"value":163376000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-04-29","filed":"2021-07-16","accession":"0001564590-21-036807","form":"10-K"},"closingCash":{"value":21228000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","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 2018-04-29"},"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":20877000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-05-01","end":"2018-04-29","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"incomeTaxExpense":{"value":5740000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-05-01","end":"2018-04-29","filed":"2020-07-17","accession":"0001564590-20-032587","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":168466000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.01374623523052; cashConversion: 93.25094601714807; roce: 16.300618522431826

Calculation inputs: {"original":{"fcfTotal":{"value":22209000,"capex":{"accession":"0001157523-19-001520","end":"2017-04-30","filed":"2019-07-12","form":"10-K","start":"2016-05-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001157523-19-001520","end":"2017-04-30","filed":"2019-07-12","form":"10-K","start":"2016-05-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":309544000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-05-02","end":"2017-04-30","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"netIncome":{"value":22334000,"tag":"ProfitLoss","unit":"USD","start":"2016-05-02","end":"2017-04-30","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"operatingIncome":{"value":30078000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-05-02","end":"2017-04-30","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"openingAssets":{"value":175142000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingCurrentLiabilities":{"value":36320000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-01","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-05-01"},"openingParentEquity":{"value":128812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingTotalEquity":{"value":128812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-01","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"openingCash":{"value":37787000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","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 2016-05-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":205634000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"closingCurrentLiabilities":{"value":46102000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"closingCapitalEmployed":{"value":159532000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":148630000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"closingTotalEquity":{"value":148630000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-30","filed":"2020-07-17","accession":"0001564590-20-032587","form":"10-K"},"closingCash":{"value":20795000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-30","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-30"},"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":22334000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-05-02","end":"2017-04-30","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"incomeTaxExpense":{"value":7339000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-05-02","end":"2017-04-30","filed":"2019-07-12","accession":"0001157523-19-001520","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":{"roce":{"operatingIncome":{"value":30078000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-05-02","end":"2017-04-30","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"averageCapitalEmployed":{"value":149177000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":138822000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":175142000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-01","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"openingCurrentLiabilities":{"value":36320000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-01","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"closingCapitalEmployed":{"value":159532000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":205634000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-30","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"closingCurrentLiabilities":{"value":46102000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-30","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"}}}}; fcfMargin: 7.174747370325382; cashConversion: 99.44031521447121; roce: 20.16262560582395

Calculation inputs: {"original":{"fcfTotal":{"value":16908000,"capex":{"accession":"0001157523-18-001419","end":"2016-05-01","filed":"2018-07-13","form":"10-K","start":"2015-05-04","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001157523-18-001419","end":"2016-05-01","filed":"2018-07-13","form":"10-K","start":"2015-05-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":312860000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"netIncome":{"value":16935000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"operatingIncome":{"value":28338000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"openingAssets":{"value":171300000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"openingCurrentLiabilities":{"value":43058000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-03"},"openingParentEquity":{"value":119427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-03","filed":"2018-07-13","accession":"0001157523-18-001419","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":51873000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"openingCash":{"value":29725000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-03","filed":"2018-07-13","accession":"0001157523-18-001419","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 2015-05-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":175142000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"closingCurrentLiabilities":{"value":36320000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-01","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-05-01"},"closingParentEquity":{"value":128812000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"closingTotalEquity":{"value":128812000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-05-01","filed":"2019-07-12","accession":"0001157523-19-001520","form":"10-K"},"closingCash":{"value":37787000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","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 2016-05-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":16935000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10963000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2018-07-13","accession":"0001157523-18-001419","form":"10-K"},"pretaxIncome":{"value":27898000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":28338000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-04","end":"2016-05-01","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"averageCapitalEmployed":{"value":133532000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":128242000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":171300000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"openingCurrentLiabilities":{"value":43058000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"closingCapitalEmployed":{"value":138822000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":175142000,"tag":"Assets","unit":"USD","start":null,"end":"2016-05-01","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"closingCurrentLiabilities":{"value":36320000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-05-01","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"}}}}; fcfMargin: 5.404334206993544; cashConversion: 99.84056687333924; roce: 21.221879399694455

Calculation inputs: {"original":{"fcfTotal":{"value":15650000,"capex":{"accession":"0001157523-17-001944","end":"2015-05-03","filed":"2017-07-14","form":"10-K","start":"2014-04-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001157523-17-001944","end":"2015-05-03","filed":"2017-07-14","form":"10-K","start":"2014-04-28","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":310166000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-04-28","end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"netIncome":{"value":15071000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-28","end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"operatingIncome":{"value":22789000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-04-28","end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"openingAssets":{"value":160935000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"openingCurrentLiabilities":{"value":38786000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-27","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-04-27"},"openingParentEquity":{"value":111744000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-27","filed":"2017-07-14","accession":"0001157523-17-001944","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":49191000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-27","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"openingCash":{"value":29303000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-27","filed":"2017-07-14","accession":"0001157523-17-001944","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 2014-04-27"},"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":171300000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"closingCurrentLiabilities":{"value":43058000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-03"},"closingParentEquity":{"value":119427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-03","filed":"2018-07-13","accession":"0001157523-18-001419","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":51873000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"closingCash":{"value":29725000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-03","filed":"2018-07-13","accession":"0001157523-18-001419","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 2015-05-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":15071000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-28","end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7885000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-04-28","end":"2015-05-03","filed":"2017-07-14","accession":"0001157523-17-001944","form":"10-K"},"pretaxIncome":{"value":22956000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-04-28","end":"2015-05-03","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.045685213724264; cashConversion: 103.84181540707318; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-04-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-05-03

Calculation inputs: {"original":{"fcfTotal":{"value":14961000,"capex":{"accession":"0001157523-16-006084","end":"2014-04-27","filed":"2016-07-15","form":"10-K","start":"2013-04-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001157523-16-006084","end":"2014-04-27","filed":"2016-07-15","form":"10-K","start":"2013-04-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":287162000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"netIncome":{"value":17447000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"operatingIncome":{"value":20249000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"openingAssets":{"value":144706000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"openingCurrentLiabilities":{"value":37457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-28","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-04-28"},"openingParentEquity":{"value":95583000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-28","filed":"2016-07-15","accession":"0001157523-16-006084","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":49123000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-28","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"openingCash":{"value":23530000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-28","filed":"2016-07-15","accession":"0001157523-16-006084","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 2013-04-28"},"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":160935000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"closingCurrentLiabilities":{"value":38786000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-27","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-04-27"},"closingParentEquity":{"value":111744000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-27","filed":"2017-07-14","accession":"0001157523-17-001944","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":49191000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-04-27","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"closingCash":{"value":29303000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-27","filed":"2017-07-14","accession":"0001157523-17-001944","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 2014-04-27"},"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":17447000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1596000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"pretaxIncome":{"value":19043000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2016-07-15","accession":"0001157523-16-006084","form":"10-K"},"effectiveTaxRate":{"value":0.08381032400357087,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":18551924.749251693,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":20249000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-29","end":"2014-04-27","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"averageCapitalEmployed":{"value":114699000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":107249000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":144706000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-28","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"openingCurrentLiabilities":{"value":37457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-28","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"closingCapitalEmployed":{"value":122149000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":160935000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-27","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"closingCurrentLiabilities":{"value":38786000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-27","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"}}}}; fcfMargin: 5.209951177384195; cashConversion: 85.75113199977073; roce: 17.654033600990417

Calculation inputs: {"original":{"fcfTotal":{"value":12675000,"capex":{"accession":"0001157523-15-002386","end":"2013-04-28","filed":"2015-07-17","form":"10-K","start":"2012-04-30","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001157523-15-002386","end":"2013-04-28","filed":"2015-07-17","form":"10-K","start":"2012-04-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":268814000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"netIncome":{"value":18317000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"operatingIncome":{"value":21085000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"openingAssets":{"value":144716000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"openingCurrentLiabilities":{"value":44128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-29","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-04-29"},"openingParentEquity":{"value":89000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-29","filed":"2015-07-17","accession":"0001157523-15-002386","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":55716000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-29","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"openingCash":{"value":25023000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-29","filed":"2015-07-17","accession":"0001157523-15-002386","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 2012-04-29"},"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":144706000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"closingCurrentLiabilities":{"value":37457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-28","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-04-28"},"closingParentEquity":{"value":95583000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-28","filed":"2016-07-15","accession":"0001157523-16-006084","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":49123000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-04-28","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"closingCash":{"value":23530000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-28","filed":"2016-07-15","accession":"0001157523-16-006084","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 2013-04-28"},"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":18317000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1972000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"pretaxIncome":{"value":20289000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2015-07-17","accession":"0001157523-15-002386","form":"10-K"},"effectiveTaxRate":{"value":0.0971955246685396,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":19035632.36236384,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":21085000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-30","end":"2013-04-28","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"averageCapitalEmployed":{"value":103918500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":100588000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":144716000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-29","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"openingCurrentLiabilities":{"value":44128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-29","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"closingCapitalEmployed":{"value":107249000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":144706000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-28","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"closingCurrentLiabilities":{"value":37457000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-28","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"}}}}; fcfMargin: 4.71515620466196; cashConversion: 69.19801277501774; roce: 20.28993875007819

Calculation inputs: {"original":{"fcfTotal":{"value":6113000,"capex":{"accession":"0001157523-12-003608","end":"2012-04-29","filed":"2012-07-12","form":"10-K","start":"2011-05-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-14-002798","end":"2012-04-29","filed":"2014-07-11","form":"10-K","start":"2011-05-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":254443000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"netIncome":{"value":13296000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"operatingIncome":{"value":14706000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"openingAssets":{"value":130051000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"openingCurrentLiabilities":{"value":35812000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-01"},"openingParentEquity":{"value":80341000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-01","filed":"2014-07-11","accession":"0001157523-14-002798","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":49710000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"openingCash":{"value":23181000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-01","filed":"2014-07-11","accession":"0001157523-14-002798","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 2011-05-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":144716000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"closingCurrentLiabilities":{"value":44128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-29","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-04-29"},"closingParentEquity":{"value":89000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-29","filed":"2015-07-17","accession":"0001157523-15-002386","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":55716000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-29","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"closingCash":{"value":25023000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-29","filed":"2015-07-17","accession":"0001157523-15-002386","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 2012-04-29"},"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":13296000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":902000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"pretaxIncome":{"value":14198000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2014-07-11","accession":"0001157523-14-002798","form":"10-K"},"effectiveTaxRate":{"value":0.06353007465840259,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13771726.722073533,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":14706000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"averageCapitalEmployed":{"value":97413500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":94239000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":130051000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"openingCurrentLiabilities":{"value":35812000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"closingCapitalEmployed":{"value":100588000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":144716000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"closingCurrentLiabilities":{"value":44128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":6113000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"revenue":{"value":254443000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":6113000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"netIncome":{"value":13296000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-02","end":"2012-04-29","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}}}}; fcfMargin: 2.402502721631171; cashConversion: 45.976233453670275; roce: 15.09647020176875

Calculation inputs: {"original":{"fcfTotal":{"value":8469000,"capex":{"accession":"0001157523-12-003608","end":"2011-05-01","filed":"2012-07-12","form":"10-K","start":"2010-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-13-003318","end":"2011-05-01","filed":"2013-07-12","form":"10-K","start":"2010-05-03","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":216806000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"netIncome":{"value":16164000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"operatingIncome":{"value":15743000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","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 2010-05-02"},"openingParentEquity":{"value":63047000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-02","filed":"2013-07-12","accession":"0001157523-13-003318","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":18295000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-02","filed":"2013-07-12","accession":"0001157523-13-003318","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 2010-05-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":130051000,"tag":"Assets","unit":"USD","start":null,"end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"closingCurrentLiabilities":{"value":35812000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-01"},"closingParentEquity":{"value":80341000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-05-01","filed":"2014-07-11","accession":"0001157523-14-002798","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":49710000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"closingCash":{"value":23181000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-05-01","filed":"2014-07-11","accession":"0001157523-14-002798","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 2011-05-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":16164000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1102000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"pretaxIncome":{"value":15062000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2013-07-12","accession":"0001157523-13-003318","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":8469000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"revenue":{"value":216806000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":8469000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}},"netIncome":{"value":16164000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-03","end":"2011-05-01","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"}}}}; fcfMargin: 3.9062572069038684; cashConversion: 52.39420935412027; 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 2010-05-02; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-05-01

Calculation inputs: {"original":{"fcfTotal":{"value":14146000,"capex":{"accession":"0001157523-12-003608","end":"2010-05-02","filed":"2012-07-12","form":"10-K","start":"2009-05-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-12-003608","end":"2010-05-02","filed":"2012-07-12","form":"10-K","start":"2009-05-04","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":206416000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-05-04","end":"2010-05-02","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"netIncome":{"value":13188000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-04","end":"2010-05-02","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"operatingIncome":{"value":16342000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-05-04","end":"2010-05-02","filed":"2012-07-12","accession":"0001157523-12-003608","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 2009-05-03"},"openingParentEquity":{"value":48031000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-05-03","filed":"2012-07-12","accession":"0001157523-12-003608","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":11797000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-03","filed":"2012-07-12","accession":"0001157523-12-003608","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 2009-05-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2010-05-02"},"closingParentEquity":{"value":63047000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-02","filed":"2013-07-12","accession":"0001157523-13-003318","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":18295000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-02","filed":"2013-07-12","accession":"0001157523-13-003318","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 2010-05-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":13188000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-04","end":"2010-05-02","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1128000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-05-04","end":"2010-05-02","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"pretaxIncome":{"value":14316000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-05-04","end":"2010-05-02","filed":"2012-07-12","accession":"0001157523-12-003608","form":"10-K"},"effectiveTaxRate":{"value":0.07879295892707461,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":15054365.465213746,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.853150918533448; cashConversion: 107.26417955717318; 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 2009-05-03; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-02

revenue: 203482000; operatingIncome: -7185000; netIncome: -10211000

revenue: 213237000; operatingIncome: -18377000; netIncome: -19103000

revenue: 225333000; operatingIncome: -11308000; netIncome: -13819000

revenue: 234934000; operatingIncome: -28478000; netIncome: -31520000

revenue: 294839000; operatingIncome: 678000; netIncome: -3211000

revenue: 299720000; operatingIncome: 12076000; netIncome: 3218000

revenue: 256166000; operatingIncome: -7568000; netIncome: -28667000

revenue: 281325000; operatingIncome: 13351000; netIncome: 5458000

revenue: 323725000; operatingIncome: 27461000; netIncome: 20877000

revenue: 309544000; operatingIncome: 30078000; netIncome: 22334000

revenue: 312860000; operatingIncome: 28338000; netIncome: 16935000

revenue: 310166000; operatingIncome: 22789000; netIncome: 15071000

revenue: 287162000; operatingIncome: 20249000; netIncome: 17447000

revenue: 268814000; operatingIncome: 21085000; netIncome: 18317000

revenue: 254443000; operatingIncome: 14706000; netIncome: 13296000

revenue: 216806000; operatingIncome: 15743000; netIncome: 16164000

revenue: 206416000; operatingIncome: 16342000; netIncome: 13188000