DAKTRONICS INC /SD/ (DAKT)

revenue: 838706000; averageDilutedShares: 49382000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 756477000; averageDilutedShares: 47587000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 818083000; averageDilutedShares: 46543000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 754196000; averageDilutedShares: 45521000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 610970000; averageDilutedShares: 45326000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 482033000; averageDilutedShares: 45202000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 608932000; averageDilutedShares: 45316000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 569704000; averageDilutedShares: 44926000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 610530000; averageDilutedShares: 44873000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 586539000; averageDilutedShares: 44303000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 570168000; averageDilutedShares: 44456000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 615942000; averageDilutedShares: 44443000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 551970000; averageDilutedShares: 43762000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 518322000; averageDilutedShares: 42621000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 489526000; averageDilutedShares: 42304000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 441676000; averageDilutedShares: 42277000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 393185000; averageDilutedShares: 40908000; 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":34300000,"capex":{"accession":"0001628280-26-045262","end":"2026-05-02","filed":"2026-06-24","form":"10-K","start":"2025-04-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-045262","end":"2026-05-02","filed":"2026-06-24","form":"10-K","start":"2025-04-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":838706000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-04-27","end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"netIncome":{"value":45376000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-04-27","end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"operatingIncome":{"value":60848000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-04-27","end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"openingAssets":{"value":502892000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"openingCurrentLiabilities":{"value":172005000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"openingCapitalEmployed":{"value":330887000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":271931000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","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":127507000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","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 2025-04-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"openingCommonEquity":{"value":271931000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":554412000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"closingCurrentLiabilities":{"value":193708000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"closingCapitalEmployed":{"value":360704000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":300747000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","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":131639000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","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 2026-05-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"closingCommonEquity":{"value":300747000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":45376000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-04-27","end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12958000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-04-27","end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"pretaxIncome":{"value":58334000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-04-27","end":"2026-05-02","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"effectiveTaxRate":{"value":0.22213460417595227,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":47331553.60510166,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":345795500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":286339000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.08963331608454; cashConversion: 75.59062059238364; roce: 17.596527427337836

Calculation inputs: {"original":{"fcfTotal":{"value":78219000,"capex":{"accession":"0001628280-26-045262","end":"2025-04-26","filed":"2026-06-24","form":"10-K","start":"2024-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-045262","end":"2025-04-26","filed":"2026-06-24","form":"10-K","start":"2024-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":756477000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-04-28","end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"netIncome":{"value":-10121000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-28","end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"operatingIncome":{"value":33118000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-28","end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"openingAssets":{"value":527884000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"openingCurrentLiabilities":{"value":192296000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"openingCapitalEmployed":{"value":335588000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":238792000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","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":81299000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","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 2024-04-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-27","filed":"2025-06-25","accession":"0000915779-25-000102","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":502892000,"tag":"Assets","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"closingCurrentLiabilities":{"value":172005000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"closingCapitalEmployed":{"value":330887000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":271931000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","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":127507000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","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 2025-04-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"closingCommonEquity":{"value":271931000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-10121000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-28","end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4270000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-28","end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"pretaxIncome":{"value":-5851000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-28","end":"2025-04-26","filed":"2026-06-24","accession":"0001628280-26-045262","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":333237500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.33990458401247; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 9.938257248959076

Calculation inputs: {"original":{"fcfTotal":{"value":46261000,"capex":{"accession":"0001628280-26-045262","end":"2024-04-27","filed":"2026-06-24","form":"10-K","start":"2023-04-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-045262","end":"2024-04-27","filed":"2026-06-24","form":"10-K","start":"2023-04-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":818083000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"netIncome":{"value":34621000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"operatingIncome":{"value":87115000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"openingAssets":{"value":468104000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"openingCurrentLiabilities":{"value":210163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"openingCapitalEmployed":{"value":257941000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":200878000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-29","filed":"2026-06-24","accession":"0001628280-26-045262","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":23982000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","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 2023-04-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0000915779-24-000025","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":527884000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"closingCurrentLiabilities":{"value":192296000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"closingCapitalEmployed":{"value":335588000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":238792000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","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":81299000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","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 2024-04-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-04-27","filed":"2025-06-25","accession":"0000915779-25-000102","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":34621000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19430000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"pretaxIncome":{"value":54051000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-06-24","accession":"0001628280-26-045262","form":"10-K"},"effectiveTaxRate":{"value":0.35947531035503505,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":55799308.33842113,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":296764500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.654805197027685; cashConversion: 133.62121255885157; roce: 29.35492621253553

Calculation inputs: {"original":{"fcfTotal":{"value":-10361000,"capex":{"accession":"0000915779-25-000102","end":"2023-04-29","filed":"2025-06-25","form":"10-K","start":"2022-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-25-000102","end":"2023-04-29","filed":"2025-06-25","form":"10-K","start":"2022-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":754196000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"netIncome":{"value":6802000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"operatingIncome":{"value":21388000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"openingAssets":{"value":440876000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"openingCurrentLiabilities":{"value":213694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"openingCapitalEmployed":{"value":227182000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":191564000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-25","accession":"0000915779-25-000102","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":17143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","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 2022-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-30","filed":"2023-07-12","accession":"0000915779-23-000046","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":468104000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"closingCurrentLiabilities":{"value":210163000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"closingCapitalEmployed":{"value":257941000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":200878000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-29","filed":"2026-06-24","accession":"0001628280-26-045262","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":23982000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","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 2023-04-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0000915779-24-000025","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":6802000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6455000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"pretaxIncome":{"value":13257000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-06-25","accession":"0000915779-25-000102","form":"10-K"},"effectiveTaxRate":{"value":0.48691257448894926,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":10973913.856830353,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":242561500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.3737808209006677; cashConversion: -152.32284622169948; roce: 8.817557609101197

Calculation inputs: {"original":{"fcfTotal":{"value":-47411000,"capex":{"accession":"0000915779-24-000025","end":"2022-04-30","filed":"2024-06-26","form":"10-K","start":"2021-05-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-24-000025","end":"2022-04-30","filed":"2024-06-26","form":"10-K","start":"2021-05-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":610970000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"netIncome":{"value":592000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"operatingIncome":{"value":4046000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"openingAssets":{"value":375164000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"openingCurrentLiabilities":{"value":146620000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"openingCapitalEmployed":{"value":228544000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":193554000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-01","filed":"2024-06-26","accession":"0000915779-24-000025","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":77590000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","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 2021-05-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-05-01","filed":"2022-06-16","accession":"0000915779-22-000007","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":440876000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"closingCurrentLiabilities":{"value":213694000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"closingCapitalEmployed":{"value":227182000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":191564000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2025-06-25","accession":"0000915779-25-000102","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":17143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","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 2022-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-30","filed":"2023-07-12","accession":"0000915779-23-000046","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":592000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":516000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"pretaxIncome":{"value":1108000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0000915779-24-000025","form":"10-K"},"effectiveTaxRate":{"value":0.4657039711191336,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2161761.732851986,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":227863000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.759955480629163; cashConversion: -8008.614864864865; roce: 1.7756283380803377

Calculation inputs: {"original":{"fcfTotal":{"value":58321000,"capex":{"accession":"0000915779-23-000046","end":"2021-05-01","filed":"2023-07-12","form":"10-K","start":"2020-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-23-000046","end":"2021-05-01","filed":"2023-07-12","form":"10-K","start":"2020-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":482033000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"netIncome":{"value":10926000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"operatingIncome":{"value":17108000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"openingAssets":{"value":372651000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"openingCurrentLiabilities":{"value":145965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"openingCapitalEmployed":{"value":226686000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":176980000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-02","filed":"2023-07-12","accession":"0000915779-23-000046","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":40398000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-02"},"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":375164000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"closingCurrentLiabilities":{"value":146620000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"closingCapitalEmployed":{"value":228544000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":193554000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-01","filed":"2024-06-26","accession":"0000915779-24-000025","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":77590000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","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 2021-05-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-05-01","filed":"2022-06-16","accession":"0000915779-22-000007","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":10926000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3134000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"pretaxIncome":{"value":14060000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-07-12","accession":"0000915779-23-000046","form":"10-K"},"effectiveTaxRate":{"value":0.2229018492176387,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13294595.163584638,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":227615000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.098964178801037; cashConversion: 533.7818048691196; roce: 7.516200601893548

Calculation inputs: {"original":{"fcfTotal":{"value":-7283000,"capex":{"accession":"0000915779-22-000007","end":"2020-05-02","filed":"2022-06-16","form":"10-K","start":"2019-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-22-000007","end":"2020-05-02","filed":"2022-06-16","form":"10-K","start":"2019-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":608932000,"tag":"Revenues","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"netIncome":{"value":491000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"operatingIncome":{"value":-167000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"openingAssets":{"value":349216000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"openingCurrentLiabilities":{"value":134072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"openingCapitalEmployed":{"value":215144000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":187663000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-27","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":35383000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","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 2019-04-27"},"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":372651000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"closingCurrentLiabilities":{"value":145965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"closingCapitalEmployed":{"value":226686000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":176980000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-02","filed":"2023-07-12","accession":"0000915779-23-000046","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":40398000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-02"},"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":491000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"pretaxIncome":{"value":-9000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","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":220915000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-7283000,"capex":{"accession":"0000915779-22-000007","end":"2020-05-02","filed":"2022-06-16","form":"10-K","start":"2019-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-22-000007","end":"2020-05-02","filed":"2022-06-16","form":"10-K","start":"2019-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":608932000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"}}}}; fcfMargin: -1.196028456379366; cashConversion: -1483.2993890020366; roce: -0.07559468573885883

Calculation inputs: {"original":{"fcfTotal":{"value":12278000,"capex":{"accession":"0001437749-21-014600","end":"2019-04-27","filed":"2021-06-11","form":"10-K","start":"2018-04-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-014600","end":"2019-04-27","filed":"2021-06-11","form":"10-K","start":"2018-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":569704000,"tag":"Revenues","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"netIncome":{"value":-958000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"operatingIncome":{"value":-4728000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"openingAssets":{"value":358800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"openingCurrentLiabilities":{"value":131308000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"openingCapitalEmployed":{"value":227492000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":197616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-28","filed":"2021-06-11","accession":"0001437749-21-014600","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":29727000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","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 2018-04-28"},"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":349216000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"closingCurrentLiabilities":{"value":134072000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"closingCapitalEmployed":{"value":215144000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":187663000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-27","filed":"2022-06-16","accession":"0000915779-22-000007","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":35383000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","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 2019-04-27"},"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":-958000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3986000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"},"pretaxIncome":{"value":-4944000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","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":221318000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":12278000,"capex":{"accession":"0001437749-21-014600","end":"2019-04-27","filed":"2021-06-11","form":"10-K","start":"2018-04-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-014600","end":"2019-04-27","filed":"2021-06-11","form":"10-K","start":"2018-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":569704000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-11","accession":"0001437749-21-014600","form":"10-K"}}}}; fcfMargin: 2.1551542555432293; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.136292574485582

Calculation inputs: {"original":{"fcfTotal":{"value":12234000,"capex":{"accession":"0000915779-20-000028","end":"2018-04-28","filed":"2020-06-12","form":"10-K","start":"2017-04-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-20-000028","end":"2018-04-28","filed":"2020-06-12","form":"10-K","start":"2017-04-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":610530000,"tag":"Revenues","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"netIncome":{"value":5562000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"operatingIncome":{"value":12460000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"openingAssets":{"value":355433000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"openingCurrentLiabilities":{"value":130595000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"openingCapitalEmployed":{"value":224838000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":198286000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-29","filed":"2020-06-12","accession":"0000915779-20-000028","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":32623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","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 2017-04-29"},"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":358800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"closingCurrentLiabilities":{"value":131308000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"closingCapitalEmployed":{"value":227492000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":197616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-28","filed":"2021-06-11","accession":"0001437749-21-014600","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":29727000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","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 2018-04-28"},"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":5562000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6867000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"pretaxIncome":{"value":12429000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-06-12","accession":"0000915779-20-000028","form":"10-K"},"effectiveTaxRate":{"value":0.5524981897175959,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5575872.556118755,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":226165000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.0038327354921135; cashConversion: 219.95685005393742; roce: 5.509252094709614

Calculation inputs: {"original":{"fcfTotal":{"value":30905000,"capex":{"accession":"0000915779-19-000017","end":"2017-04-29","filed":"2019-06-07","form":"10-K","start":"2016-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-19-000017","end":"2017-04-29","filed":"2019-06-07","form":"10-K","start":"2016-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":586539000,"tag":"Revenues","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"netIncome":{"value":10342000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"operatingIncome":{"value":15421000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"openingAssets":{"value":349948000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"openingCurrentLiabilities":{"value":121517000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"openingCapitalEmployed":{"value":228431000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":201067000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-07","accession":"0000915779-19-000017","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":28328000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-09","accession":"0000915779-17-000027","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 2016-04-30"},"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":355433000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"closingCurrentLiabilities":{"value":130595000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"closingCapitalEmployed":{"value":224838000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":198286000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-29","filed":"2020-06-12","accession":"0000915779-20-000028","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":32623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","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 2017-04-29"},"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":10342000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5246000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"pretaxIncome":{"value":15588000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-07","accession":"0000915779-19-000017","form":"10-K"},"effectiveTaxRate":{"value":0.3365409289196818,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":10231202.335129587,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":226634500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.269044343172406; cashConversion: 298.8300135370335; roce: 6.804347969969268

Calculation inputs: {"original":{"fcfTotal":{"value":-3773000,"capex":{"accession":"0000915779-18-000017","end":"2016-04-30","filed":"2018-06-08","form":"10-K","start":"2015-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-18-000017","end":"2016-04-30","filed":"2018-06-08","form":"10-K","start":"2015-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":570168000,"tag":"Revenues","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"netIncome":{"value":2061000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"operatingIncome":{"value":2495000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"openingAssets":{"value":379479000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"openingCurrentLiabilities":{"value":142020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"openingCapitalEmployed":{"value":237459000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":212039000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-02","filed":"2018-06-08","accession":"0000915779-18-000017","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":57284000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","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 2015-05-02"},"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":349948000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"closingCurrentLiabilities":{"value":121517000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"closingCapitalEmployed":{"value":228431000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":201067000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-07","accession":"0000915779-19-000017","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":28328000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-06-09","accession":"0000915779-17-000027","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 2016-04-30"},"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":2061000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1065000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"pretaxIncome":{"value":3126000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-08","accession":"0000915779-18-000017","form":"10-K"},"effectiveTaxRate":{"value":0.34069097888675626,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1644976.0076775432,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":232945000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.6617347869399895; cashConversion: -183.06647258612324; roce: 1.0710682779196807

Calculation inputs: {"original":{"fcfTotal":{"value":31676000,"capex":{"accession":"0000915779-17-000027","end":"2015-05-02","filed":"2017-06-09","form":"10-K","start":"2014-04-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-17-000027","end":"2015-05-02","filed":"2017-06-09","form":"10-K","start":"2014-04-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":615942000,"tag":"Revenues","unit":"USD","start":"2014-04-27","end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"netIncome":{"value":20882000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-27","end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"operatingIncome":{"value":31285000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-04-27","end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"openingAssets":{"value":357451000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-26","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"openingCurrentLiabilities":{"value":133708000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-26","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"openingCapitalEmployed":{"value":223743000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":203119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-26","filed":"2017-06-09","accession":"0000915779-17-000027","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":45054000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-26","filed":"2017-06-09","accession":"0000915779-17-000027","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 2014-04-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":379479000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"closingCurrentLiabilities":{"value":142020000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"closingCapitalEmployed":{"value":237459000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":212039000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-02","filed":"2018-06-08","accession":"0000915779-18-000017","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":57284000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","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 2015-05-02"},"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":20882000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-04-27","end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10801000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-04-27","end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"pretaxIncome":{"value":31683000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-04-27","end":"2015-05-02","filed":"2017-06-09","accession":"0000915779-17-000027","form":"10-K"},"effectiveTaxRate":{"value":0.3409083735757346,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":20619681.532683145,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":230601000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.142692006714919; cashConversion: 151.69045110621587; roce: 13.566723474746423

Calculation inputs: {"original":{"fcfTotal":{"value":22680000,"capex":{"accession":"0000915779-16-000171","end":"2014-04-26","filed":"2016-06-21","form":"10-K","start":"2013-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-16-000171","end":"2014-04-26","filed":"2016-06-21","form":"10-K","start":"2013-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":551970000,"tag":"Revenues","unit":"USD","start":"2013-04-28","end":"2014-04-26","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"netIncome":{"value":22206000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-28","end":"2014-04-26","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"operatingIncome":{"value":36557000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-28","end":"2014-04-26","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"openingAssets":{"value":319418000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"openingCurrentLiabilities":{"value":114692000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"openingCapitalEmployed":{"value":204726000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":188246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-27","filed":"2016-06-21","accession":"0000915779-16-000171","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":40628000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-27","filed":"2016-06-21","accession":"0000915779-16-000171","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 2013-04-27"},"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":357451000,"tag":"Assets","unit":"USD","start":null,"end":"2014-04-26","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"closingCurrentLiabilities":{"value":133708000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-04-26","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"closingCapitalEmployed":{"value":223743000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":203119000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-04-26","filed":"2017-06-09","accession":"0000915779-17-000027","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":45054000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-04-26","filed":"2017-06-09","accession":"0000915779-17-000027","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 2014-04-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":22206000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-28","end":"2014-04-26","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15035000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-28","end":"2014-04-26","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"pretaxIncome":{"value":37241000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-04-28","end":"2014-04-26","filed":"2016-06-21","accession":"0000915779-16-000171","form":"10-K"},"effectiveTaxRate":{"value":0.40372170457291695,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":21798145.645927876,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":214234500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.108918962987119; cashConversion: 102.13455822750608; roce: 17.064011632113406

Calculation inputs: {"original":{"fcfTotal":{"value":41075000,"capex":{"accession":"0000915779-15-000039","end":"2013-04-27","filed":"2015-06-22","form":"10-K","start":"2012-04-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-15-000039","end":"2013-04-27","filed":"2015-06-22","form":"10-K","start":"2012-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":518322000,"tag":"Revenues","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"netIncome":{"value":22779000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"operatingIncome":{"value":30600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"openingAssets":{"value":315967000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"openingCurrentLiabilities":{"value":109173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"openingCapitalEmployed":{"value":206794000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":190805000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-28","filed":"2015-06-22","accession":"0000915779-15-000039","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":29423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-28","filed":"2015-06-22","accession":"0000915779-15-000039","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 2012-04-28"},"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":319418000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"closingCurrentLiabilities":{"value":114692000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"closingCapitalEmployed":{"value":204726000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":188246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-27","filed":"2016-06-21","accession":"0000915779-16-000171","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":40628000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-27","filed":"2016-06-21","accession":"0000915779-16-000171","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 2013-04-27"},"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":22779000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8150000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"pretaxIncome":{"value":30929000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-06-22","accession":"0000915779-15-000039","form":"10-K"},"effectiveTaxRate":{"value":0.26350674124607976,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22536693.71786996,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":205760000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.9246105702632725; cashConversion: 180.31959260722596; roce: 14.871695178849146

Calculation inputs: {"original":{"fcfTotal":{"value":3514000,"capex":{"accession":"0000915779-14-000036","end":"2012-04-28","filed":"2014-06-12","form":"10-K","start":"2011-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-14-000036","end":"2012-04-28","filed":"2014-06-12","form":"10-K","start":"2011-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":489526000,"tag":"Revenues","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"netIncome":{"value":8489000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"operatingIncome":{"value":10275000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"openingAssets":{"value":327847000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"openingCurrentLiabilities":{"value":109662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"openingCapitalEmployed":{"value":218185000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":203102000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-12","accession":"0000915779-14-000036","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":54308000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-12","accession":"0000915779-14-000036","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 2011-04-30"},"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":315967000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"closingCurrentLiabilities":{"value":109173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"closingCapitalEmployed":{"value":206794000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":190805000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-28","filed":"2015-06-22","accession":"0000915779-15-000039","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":29423000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-28","filed":"2015-06-22","accession":"0000915779-15-000039","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 2012-04-28"},"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":8489000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3088000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"pretaxIncome":{"value":11577000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-06-12","accession":"0000915779-14-000036","form":"10-K"},"effectiveTaxRate":{"value":0.2667357691975469,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":7534289.971495206,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":212489500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.7178372548138403; cashConversion: 41.394746142066204; roce: 4.835533049868347

Calculation inputs: {"original":{"fcfTotal":{"value":31960000,"capex":{"accession":"0000915779-13-000026","end":"2011-04-30","filed":"2013-06-12","form":"10-K","start":"2010-05-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-13-000026","end":"2011-04-30","filed":"2013-06-12","form":"10-K","start":"2010-05-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":441676000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"netIncome":{"value":14244000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"operatingIncome":{"value":19527000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-06-12","accession":"0000915779-13-000026","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 2010-05-01"},"openingParentEquity":{"value":207053000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-01","filed":"2013-06-12","accession":"0000915779-13-000026","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":63603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-01","filed":"2013-06-12","accession":"0000915779-13-000026","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 2010-05-01"},"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":327847000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"closingCurrentLiabilities":{"value":109662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"closingCapitalEmployed":{"value":218185000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":203102000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-12","accession":"0000915779-14-000036","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":54308000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-06-12","accession":"0000915779-14-000036","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 2011-04-30"},"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":14244000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7897000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"pretaxIncome":{"value":22141000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-06-12","accession":"0000915779-13-000026","form":"10-K"},"effectiveTaxRate":{"value":0.3566686238200623,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":12562331.782665644,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.23607350184298; cashConversion: 224.37517551249647; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-01

Calculation inputs: {"original":{"fcfTotal":{"value":27663000,"capex":{"accession":"0000915779-12-000013","end":"2010-05-01","filed":"2012-06-13","form":"10-K","start":"2009-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000915779-12-000013","end":"2010-05-01","filed":"2012-06-13","form":"10-K","start":"2009-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":393185000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"netIncome":{"value":-6989000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"operatingIncome":{"value":-6730000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-06-13","accession":"0000915779-12-000013","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 2009-05-02"},"openingParentEquity":{"value":211911000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-05-02","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":36501000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-02","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-05-02"},"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":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 2010-05-01"},"closingParentEquity":{"value":207053000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-01","filed":"2013-06-12","accession":"0000915779-13-000026","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":63603000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-01","filed":"2013-06-12","accession":"0000915779-13-000026","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 2010-05-01"},"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":-6989000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1153000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"pretaxIncome":{"value":-8142000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-06-13","accession":"0000915779-12-000013","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.035619364929994; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-02; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-01

revenue: 838706000; operatingIncome: 60848000; netIncome: 45376000

revenue: 756477000; operatingIncome: 33118000; netIncome: -10121000

revenue: 818083000; operatingIncome: 87115000; netIncome: 34621000

revenue: 754196000; operatingIncome: 21388000; netIncome: 6802000

revenue: 610970000; operatingIncome: 4046000; netIncome: 592000

revenue: 482033000; operatingIncome: 17108000; netIncome: 10926000

revenue: 608932000; operatingIncome: -167000; netIncome: 491000

revenue: 569704000; operatingIncome: -4728000; netIncome: -958000

revenue: 610530000; operatingIncome: 12460000; netIncome: 5562000

revenue: 586539000; operatingIncome: 15421000; netIncome: 10342000

revenue: 570168000; operatingIncome: 2495000; netIncome: 2061000

revenue: 615942000; operatingIncome: 31285000; netIncome: 20882000

revenue: 551970000; operatingIncome: 36557000; netIncome: 22206000

revenue: 518322000; operatingIncome: 30600000; netIncome: 22779000

revenue: 489526000; operatingIncome: 10275000; netIncome: 8489000

revenue: 441676000; operatingIncome: 19527000; netIncome: 14244000

revenue: 393185000; operatingIncome: -6730000; netIncome: -6989000