Dolby Laboratories, Inc. (DLB)

revenue: 1349130000; averageDilutedShares: 97479000; 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: 1273721000; averageDilutedShares: 97325000; 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: 1299744000; averageDilutedShares: 97733000; 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: 1253793000; averageDilutedShares: 101983000; 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: 1281256000; averageDilutedShares: 104622000; 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: 1161792000; averageDilutedShares: 102944000; 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: 1241620000; averageDilutedShares: 104572000; 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: 1054600000; averageDilutedShares: 106978000; 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: 1080177000; averageDilutedShares: 103286000; 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: 1025738000; averageDilutedShares: 102424000; 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: 970638000; averageDilutedShares: 103862000; 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: 960176000; averageDilutedShares: 103632000; 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: 909674000; averageDilutedShares: 102788000; 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: 933014000; averageDilutedShares: 107541000; 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: 961065000; averageDilutedShares: 112554000; 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: 922713000; averageDilutedShares: 115388000; 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: 719503000; averageDilutedShares: 115367000; 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: 640231000; averageDilutedShares: 114781000; 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":435850000,"capex":{"accession":"0001308547-25-000007","end":"2025-09-26","filed":"2025-11-18","form":"10-K","start":"2024-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001308547-25-000007","end":"2025-09-26","filed":"2025-11-18","form":"10-K","start":"2024-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1349130000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-09-28","end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"netIncome":{"value":256492000,"tag":"ProfitLoss","unit":"USD","start":"2024-09-28","end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"operatingIncome":{"value":264959000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-28","end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingAssets":{"value":3109928000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingCurrentLiabilities":{"value":417836000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingCapitalEmployed":{"value":2692092000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2477162000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingTotalEquity":{"value":2486893000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingCash":{"value":482047000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","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 2024-09-27"},"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":3227760000,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCurrentLiabilities":{"value":437790000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCapitalEmployed":{"value":2789970000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2622557000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingTotalEquity":{"value":2631946000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCash":{"value":701893000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","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 2025-09-26"},"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":255018000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-28","end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46993000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-09-28","end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"pretaxIncome":{"value":303485000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-09-28","end":"2025-09-26","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"effectiveTaxRate":{"value":0.15484455574410597,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":223931541.35459745,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2741031000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 32.306004610378544; cashConversion: 169.92732716809883; roce: 9.666399249041694

Calculation inputs: {"original":{"fcfTotal":{"value":297245000,"capex":{"accession":"0001308547-25-000007","end":"2024-09-27","filed":"2025-11-18","form":"10-K","start":"2023-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001308547-25-000007","end":"2024-09-27","filed":"2025-11-18","form":"10-K","start":"2023-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1273721000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"netIncome":{"value":264316000,"tag":"ProfitLoss","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"operatingIncome":{"value":258326000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingAssets":{"value":2979766000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"openingCurrentLiabilities":{"value":422226000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"openingCapitalEmployed":{"value":2557540000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2355100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"openingTotalEquity":{"value":2372184000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingCash":{"value":745364000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","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 2023-09-29"},"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":3109928000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCurrentLiabilities":{"value":417836000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCapitalEmployed":{"value":2692092000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2477162000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingTotalEquity":{"value":2486893000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCash":{"value":482047000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","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 2024-09-27"},"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":261825000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":48163000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"pretaxIncome":{"value":312479000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"effectiveTaxRate":{"value":0.15413195766755525,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":218509707.90357113,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2624816000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.33674328993555; cashConversion: 112.45819397993311; roce: 9.841680331116542

Calculation inputs: {"original":{"fcfTotal":{"value":336742000,"capex":{"accession":"0001308547-25-000007","end":"2023-09-29","filed":"2025-11-18","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001308547-25-000007","end":"2023-09-29","filed":"2025-11-18","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1299744000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"netIncome":{"value":201644000,"tag":"ProfitLoss","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"operatingIncome":{"value":215753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingAssets":{"value":2689548000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"openingCurrentLiabilities":{"value":277518000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"openingCapitalEmployed":{"value":2412030000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2246183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"openingTotalEquity":{"value":2251020000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"openingCash":{"value":620127000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","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 2022-09-30"},"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":2979766000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"closingCurrentLiabilities":{"value":422226000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"closingCapitalEmployed":{"value":2557540000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2355100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"closingTotalEquity":{"value":2372184000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCash":{"value":745364000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-11-19","accession":"0001628280-24-048519","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 2023-09-29"},"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":200656000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":48409000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"pretaxIncome":{"value":250053000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"effectiveTaxRate":{"value":0.1935949578689318,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":173984307.05490437,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2484785000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 25.90833271782751; cashConversion: 166.99827418618952; roce: 8.682964522081388

Calculation inputs: {"original":{"fcfTotal":{"value":270648000,"capex":{"accession":"0001628280-24-048519","end":"2022-09-30","filed":"2024-11-19","form":"10-K","start":"2021-09-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-048519","end":"2022-09-30","filed":"2024-11-19","form":"10-K","start":"2021-09-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1253793000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-09-25","end":"2022-09-30","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"netIncome":{"value":183898000,"tag":"ProfitLoss","unit":"USD","start":"2021-09-25","end":"2022-09-30","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"operatingIncome":{"value":206605000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-09-25","end":"2022-09-30","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"openingAssets":{"value":3105687000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"openingCurrentLiabilities":{"value":315717000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"openingCapitalEmployed":{"value":2789970000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2597979000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"openingTotalEquity":{"value":2604232000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-09-24","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"openingCash":{"value":1225380000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","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 2021-09-24"},"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":2689548000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"closingCurrentLiabilities":{"value":277518000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"closingCapitalEmployed":{"value":2412030000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2246183000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"closingTotalEquity":{"value":2251020000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-09-30","filed":"2025-11-18","accession":"0001308547-25-000007","form":"10-K"},"closingCash":{"value":620127000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-11-17","accession":"0001628280-23-039389","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 2022-09-30"},"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":184087000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-09-25","end":"2022-09-30","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":31381000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-09-25","end":"2022-09-30","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"pretaxIncome":{"value":215279000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-09-25","end":"2022-09-30","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"effectiveTaxRate":{"value":0.145768978859991,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":176488400.12263158,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2601000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.58633841471439; cashConversion: 147.17288931907905; roce: 7.943291041906959

Calculation inputs: {"original":{"fcfTotal":{"value":393299000,"capex":{"accession":"0001628280-23-039389","end":"2021-09-24","filed":"2023-11-17","form":"10-K","start":"2020-09-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-039389","end":"2021-09-24","filed":"2023-11-17","form":"10-K","start":"2020-09-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1281256000,"tag":"Revenues","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"netIncome":{"value":317823000,"tag":"ProfitLoss","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"operatingIncome":{"value":344390000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"openingAssets":{"value":2917325000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"openingCurrentLiabilities":{"value":267109000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"openingCapitalEmployed":{"value":2650216000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2432643000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"openingTotalEquity":{"value":2438405000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-09-25","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"openingCash":{"value":1071876000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","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 2020-09-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3105687000,"tag":"Assets","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"closingCurrentLiabilities":{"value":315717000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"closingCapitalEmployed":{"value":2789970000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2597979000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"closingTotalEquity":{"value":2604232000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-09-24","filed":"2024-11-19","accession":"0001628280-24-048519","form":"10-K"},"closingCash":{"value":1225380000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-09-24","filed":"2022-11-18","accession":"0001628280-22-030390","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 2021-09-24"},"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":310227000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36689000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"pretaxIncome":{"value":354512000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"effectiveTaxRate":{"value":0.10349156022927292,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":308748541.57264066,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2720093000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":393299000,"capex":{"accession":"0001628280-23-039389","end":"2021-09-24","filed":"2023-11-17","form":"10-K","start":"2020-09-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-039389","end":"2021-09-24","filed":"2023-11-17","form":"10-K","start":"2020-09-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1281256000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-09-26","end":"2021-09-24","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"}}}}; fcfMargin: 30.696363568248657; cashConversion: 123.7478093152478; roce: 12.660964165563456

Calculation inputs: {"original":{"fcfTotal":{"value":277502000,"capex":{"accession":"0001628280-22-030390","end":"2020-09-25","filed":"2022-11-18","form":"10-K","start":"2019-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-22-030390","end":"2020-09-25","filed":"2022-11-18","form":"10-K","start":"2019-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1161792000,"tag":"Revenues","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"netIncome":{"value":231619000,"tag":"ProfitLoss","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"operatingIncome":{"value":218742000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"openingAssets":{"value":2821749000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"openingCurrentLiabilities":{"value":306853000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"openingCapitalEmployed":{"value":2514896000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2307351000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"openingTotalEquity":{"value":2313030000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-27","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"openingCash":{"value":797210000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","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 2019-09-27"},"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":2917325000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"closingCurrentLiabilities":{"value":267109000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"closingCapitalEmployed":{"value":2650216000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2432643000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"closingTotalEquity":{"value":2438405000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-09-25","filed":"2023-11-17","accession":"0001628280-23-039389","form":"10-K"},"closingCash":{"value":1071876000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-09-25","filed":"2021-11-17","accession":"0001628280-21-023630","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 2020-09-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":231363000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8096000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"pretaxIncome":{"value":239715000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"effectiveTaxRate":{"value":0.03377343929249317,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":211354330.34228146,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2582556000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":277502000,"capex":{"accession":"0001628280-22-030390","end":"2020-09-25","filed":"2022-11-18","form":"10-K","start":"2019-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-22-030390","end":"2020-09-25","filed":"2022-11-18","form":"10-K","start":"2019-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1161792000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-09-28","end":"2020-09-25","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"}}}}; fcfMargin: 23.885686938797996; cashConversion: 119.80968746087323; roce: 8.46998090264064

Calculation inputs: {"original":{"fcfTotal":{"value":231393000,"capex":{"accession":"0001628280-21-023630","end":"2019-09-27","filed":"2021-11-17","form":"10-K","start":"2018-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-21-023630","end":"2019-09-27","filed":"2021-11-17","form":"10-K","start":"2018-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1241620000,"tag":"Revenues","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"netIncome":{"value":255505000,"tag":"ProfitLoss","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"operatingIncome":{"value":257077000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"openingAssets":{"value":2865387000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"openingCurrentLiabilities":{"value":285198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"openingCapitalEmployed":{"value":2580189000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2363936000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"openingTotalEquity":{"value":2370503000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-28","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"openingCash":{"value":918063000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","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 2018-09-28"},"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":2821749000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"closingCurrentLiabilities":{"value":306853000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"closingCapitalEmployed":{"value":2514896000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2307351000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"closingTotalEquity":{"value":2313030000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-09-27","filed":"2022-11-18","accession":"0001628280-22-030390","form":"10-K"},"closingCash":{"value":797210000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-11-16","accession":"0001628280-20-016459","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 2019-09-27"},"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":255151000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26802000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"pretaxIncome":{"value":282307000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"effectiveTaxRate":{"value":0.09493919739857673,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":232670315.9503661,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2547542500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.636378279989046; cashConversion: 90.56300268096514; roce: 10.091176104029667

Calculation inputs: {"original":{"fcfTotal":{"value":279388000,"capex":{"accession":"0001628280-20-016459","end":"2018-09-28","filed":"2020-11-16","form":"10-K","start":"2017-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-20-016459","end":"2018-09-28","filed":"2020-11-16","form":"10-K","start":"2017-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1054600000,"tag":"Revenues","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"netIncome":{"value":42305000,"tag":"ProfitLoss","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"operatingIncome":{"value":183505000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"openingAssets":{"value":2533554000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"openingCurrentLiabilities":{"value":245773000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"openingCapitalEmployed":{"value":2287781000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2136742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"openingTotalEquity":{"value":2398727000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-29","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"openingCash":{"value":634368000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","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 2017-09-29"},"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":2865387000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"closingCurrentLiabilities":{"value":285198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"closingCapitalEmployed":{"value":2580189000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2363936000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"closingTotalEquity":{"value":2370503000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-09-28","filed":"2021-11-17","accession":"0001628280-21-023630","form":"10-K"},"closingCash":{"value":918063000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-11-25","accession":"0001628280-19-014472","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 2018-09-28"},"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":41746000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":154069000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2433985000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 26.492319362791577; cashConversion: 660.4136626876256; roce: 7.539282288099557

Calculation inputs: {"original":{"fcfTotal":{"value":278176000,"capex":{"accession":"0001628280-19-014472","end":"2017-09-29","filed":"2019-11-25","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-19-014472","end":"2017-09-29","filed":"2019-11-25","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1080177000,"tag":"Revenues","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"netIncome":{"value":207106000,"tag":"ProfitLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"operatingIncome":{"value":247133000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"openingAssets":{"value":2310106000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"openingCurrentLiabilities":{"value":213083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"openingCapitalEmployed":{"value":2097023000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1970256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"openingTotalEquity":{"value":2228941000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"openingCash":{"value":519757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-25","accession":"0001628280-19-014472","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 2016-09-30"},"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":2533554000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"closingCurrentLiabilities":{"value":245773000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"closingCapitalEmployed":{"value":2287781000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2136742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"closingTotalEquity":{"value":2398727000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-09-29","filed":"2020-11-16","accession":"0001628280-20-016459","form":"10-K"},"closingCash":{"value":634368000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","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 2017-09-29"},"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":206481000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":48039000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2192402000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 25.75281643656549; cashConversion: 134.3157610112696; roce: 11.272248428892146

Calculation inputs: {"original":{"fcfTotal":{"value":259302000,"capex":{"accession":"0001628280-18-014390","end":"2016-09-30","filed":"2018-11-15","form":"10-K","start":"2015-09-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-18-014390","end":"2016-09-30","filed":"2018-11-15","form":"10-K","start":"2015-09-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1025738000,"tag":"Revenues","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"netIncome":{"value":186402000,"tag":"ProfitLoss","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"operatingIncome":{"value":231795000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"openingAssets":{"value":2133293000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"openingCurrentLiabilities":{"value":209681000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"openingCapitalEmployed":{"value":1923612000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1807068000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"openingTotalEquity":{"value":1816007000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"openingCash":{"value":531926000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-15","accession":"0001628280-18-014390","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 2015-09-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2310106000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"closingCurrentLiabilities":{"value":213083000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"closingCapitalEmployed":{"value":2097023000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1970256000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"closingTotalEquity":{"value":2228941000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-25","accession":"0001628280-19-014472","form":"10-K"},"closingCash":{"value":519757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2019-11-25","accession":"0001628280-19-014472","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 2016-09-30"},"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":185860000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49502000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-09-26","end":"2016-09-30","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2010317500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 25.27955481809195; cashConversion: 139.1090224353816; roce: 11.530268228774808

Calculation inputs: {"original":{"fcfTotal":{"value":151851000,"capex":{"accession":"0001628280-17-011633","end":"2015-09-25","filed":"2017-11-16","form":"10-K","start":"2014-09-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-17-011633","end":"2015-09-25","filed":"2017-11-16","form":"10-K","start":"2014-09-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":970638000,"tag":"Revenues","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"netIncome":{"value":183240000,"tag":"ProfitLoss","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"operatingIncome":{"value":213228000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"openingAssets":{"value":1984012000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-26","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"openingCurrentLiabilities":{"value":189370000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-26","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"openingCapitalEmployed":{"value":1794642000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1710017000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-26","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"openingTotalEquity":{"value":1731648000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"openingCash":{"value":568472000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-16","accession":"0001628280-17-011633","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 2014-09-26"},"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":2133293000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"closingCurrentLiabilities":{"value":209681000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"closingCapitalEmployed":{"value":1923612000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1807068000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-25","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"closingTotalEquity":{"value":1816007000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-15","accession":"0001628280-18-014390","form":"10-K"},"closingCash":{"value":531926000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-25","filed":"2018-11-15","accession":"0001628280-18-014390","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 2015-09-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":181390000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":62542000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-09-27","end":"2015-09-25","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1859127000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.64445241171271; cashConversion: 82.87000654878848; roce: 11.46925411765845

Calculation inputs: {"original":{"fcfTotal":{"value":286184000,"capex":{"accession":"0001628280-16-021559","end":"2014-09-26","filed":"2016-11-18","form":"10-K","start":"2013-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-16-021559","end":"2014-09-26","filed":"2016-11-18","form":"10-K","start":"2013-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":960176000,"tag":"Revenues","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"netIncome":{"value":208720000,"tag":"ProfitLoss","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"operatingIncome":{"value":273718000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"openingAssets":{"value":1737945000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"openingCurrentLiabilities":{"value":172815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"openingCapitalEmployed":{"value":1565130000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1481110000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"openingTotalEquity":{"value":1500026000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"openingCash":{"value":454397000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-11-18","accession":"0001628280-16-021559","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 2013-09-27"},"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":1984012000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-26","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"closingCurrentLiabilities":{"value":189370000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-26","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"closingCapitalEmployed":{"value":1794642000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1710017000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-26","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"closingTotalEquity":{"value":1731648000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-16","accession":"0001628280-17-011633","form":"10-K"},"closingCash":{"value":568472000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-26","filed":"2017-11-16","accession":"0001628280-17-011633","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 2014-09-26"},"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":206103000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":67379000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-09-28","end":"2014-09-26","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1679886000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 29.805369015680462; cashConversion: 137.11383671904943; roce: 16.29384374892106

Calculation inputs: {"original":{"fcfTotal":{"value":249790000,"capex":{"accession":"0001628280-15-008974","end":"2013-09-27","filed":"2015-11-24","form":"10-K","start":"2012-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-15-008974","end":"2013-09-27","filed":"2015-11-24","form":"10-K","start":"2012-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":909674000,"tag":"Revenues","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"netIncome":{"value":190302000,"tag":"ProfitLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"operatingIncome":{"value":245262000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"openingAssets":{"value":1960798000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"openingCurrentLiabilities":{"value":156840000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"openingCapitalEmployed":{"value":1803958000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1720269000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"openingTotalEquity":{"value":1743233000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-28","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"openingCash":{"value":492600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-28","filed":"2015-11-24","accession":"0001628280-15-008974","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 2012-09-28"},"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":1737945000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"closingCurrentLiabilities":{"value":172815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"closingCapitalEmployed":{"value":1565130000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1481110000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"closingTotalEquity":{"value":1500026000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-11-18","accession":"0001628280-16-021559","form":"10-K"},"closingCash":{"value":454397000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-11-18","accession":"0001628280-16-021559","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 2013-09-27"},"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":189271000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60344000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1684544000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 27.45928761292507; cashConversion: 131.25978707528034; roce: 14.55954845940504

Calculation inputs: {"original":{"fcfTotal":{"value":222572000,"capex":{"accession":"0001445305-14-005158","end":"2012-09-28","filed":"2014-11-18","form":"10-K","start":"2011-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001445305-14-005158","end":"2012-09-28","filed":"2014-11-18","form":"10-K","start":"2011-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":933014000,"tag":"Revenues","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"netIncome":{"value":265134000,"tag":"ProfitLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"operatingIncome":{"value":361992000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"openingAssets":{"value":1884387000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"openingCurrentLiabilities":{"value":159385000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"openingCapitalEmployed":{"value":1725002000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1663513000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"openingTotalEquity":{"value":1685350000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"openingCash":{"value":551512000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-18","accession":"0001445305-14-005158","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 2011-09-30"},"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":1960798000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"closingCurrentLiabilities":{"value":156840000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"closingCapitalEmployed":{"value":1803958000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1720269000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"closingTotalEquity":{"value":1743233000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-09-28","filed":"2015-11-24","accession":"0001628280-15-008974","form":"10-K"},"closingCash":{"value":492600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-28","filed":"2015-11-24","accession":"0001628280-15-008974","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 2012-09-28"},"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":264302000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":103857000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1764480000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.855161873240917; cashConversion: 83.94698529800026; roce: 20.51550598476605

Calculation inputs: {"original":{"fcfTotal":{"value":356326000,"capex":{"accession":"0001308547-13-000011","end":"2011-09-30","filed":"2013-11-15","form":"10-K","start":"2010-09-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001308547-13-000011","end":"2011-09-30","filed":"2013-11-15","form":"10-K","start":"2010-09-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":961065000,"tag":"Revenues","unit":"USD","start":"2010-09-25","end":"2011-09-30","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"netIncome":{"value":310582000,"tag":"ProfitLoss","unit":"USD","start":"2010-09-25","end":"2011-09-30","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"operatingIncome":{"value":429733000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-09-25","end":"2011-09-30","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"openingAssets":{"value":1711772000,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-24","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"openingCurrentLiabilities":{"value":165756000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-24","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"openingCapitalEmployed":{"value":1546016000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1473737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-24","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"openingTotalEquity":{"value":1494679000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-09-24","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"openingCash":{"value":545861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-24","filed":"2013-11-15","accession":"0001308547-13-000011","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 2010-09-24"},"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":1884387000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"closingCurrentLiabilities":{"value":159385000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"closingCapitalEmployed":{"value":1725002000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1663513000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"closingTotalEquity":{"value":1685350000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-18","accession":"0001445305-14-005158","form":"10-K"},"closingCash":{"value":551512000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-11-18","accession":"0001445305-14-005158","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 2011-09-30"},"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":309267000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-09-25","end":"2011-09-30","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":130061000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-09-25","end":"2011-09-30","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1635509000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 37.07616030133238; cashConversion: 114.72847750352564; roce: 26.275184055850502

Calculation inputs: {"original":{"fcfTotal":{"value":289816000,"capex":{"accession":"0001308547-12-000010","end":"2010-09-24","filed":"2012-11-15","form":"10-K","start":"2009-09-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001308547-12-000010","end":"2010-09-24","filed":"2012-11-15","form":"10-K","start":"2009-09-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":922713000,"tag":"Revenues","unit":"USD","start":"2009-09-26","end":"2010-09-24","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"netIncome":{"value":282827000,"tag":"ProfitLoss","unit":"USD","start":"2009-09-26","end":"2010-09-24","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"operatingIncome":{"value":429381000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-09-26","end":"2010-09-24","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"openingAssets":{"value":1581315000,"tag":"Assets","unit":"USD","start":null,"end":"2009-09-25","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"openingCurrentLiabilities":{"value":156584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-09-25","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"openingCapitalEmployed":{"value":1424731000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1341108000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-25","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"openingTotalEquity":{"value":1363105000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-25","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"openingCash":{"value":451678000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-25","filed":"2012-11-15","accession":"0001308547-12-000010","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 2009-09-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1711772000,"tag":"Assets","unit":"USD","start":null,"end":"2010-09-24","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"closingCurrentLiabilities":{"value":165756000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-09-24","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"closingCapitalEmployed":{"value":1546016000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1473737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-09-24","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"closingTotalEquity":{"value":1494679000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-09-24","filed":"2013-11-15","accession":"0001308547-13-000011","form":"10-K"},"closingCash":{"value":545861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-09-24","filed":"2013-11-15","accession":"0001308547-13-000011","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 2010-09-24"},"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":283447000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-09-26","end":"2010-09-24","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":154185000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-09-26","end":"2010-09-24","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1485373500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 31.409116377465153; cashConversion: 102.47112192258871; roce: 28.907274836934953

Calculation inputs: {"original":{"fcfTotal":{"value":259231000,"capex":{"accession":"0001193125-11-320293","end":"2009-09-25","filed":"2011-11-23","form":"10-K","start":"2008-09-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-11-320293","end":"2009-09-25","filed":"2011-11-23","form":"10-K","start":"2008-09-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":719503000,"tag":"Revenues","unit":"USD","start":"2008-09-27","end":"2009-09-25","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"netIncome":{"value":244346000,"tag":"ProfitLoss","unit":"USD","start":"2008-09-27","end":"2009-09-25","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"operatingIncome":{"value":363666000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-09-27","end":"2009-09-25","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-26"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1071351000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-09-26","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"openingCash":{"value":394761000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-26","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-09-26"},"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":1581315000,"tag":"Assets","unit":"USD","start":null,"end":"2009-09-25","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"closingCurrentLiabilities":{"value":156584000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-09-25","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"closingCapitalEmployed":{"value":1424731000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1341108000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-25","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"closingTotalEquity":{"value":1363105000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-25","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"closingCash":{"value":451678000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-25","filed":"2012-11-15","accession":"0001308547-12-000010","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":242991000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-09-27","end":"2009-09-25","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":127073000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-09-27","end":"2009-09-25","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 36.02917569488939; cashConversion: 106.09177150434222; 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 2008-09-26

Calculation inputs: {"original":{"fcfTotal":{"value":250864000,"capex":{"accession":"0001193125-10-266157","end":"2008-09-26","filed":"2010-11-22","form":"10-K","start":"2007-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-10-266157","end":"2008-09-26","filed":"2010-11-22","form":"10-K","start":"2007-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":640231000,"tag":"Revenues","unit":"USD","start":"2007-09-29","end":"2008-09-26","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"netIncome":{"value":201032000,"tag":"ProfitLoss","unit":"USD","start":"2007-09-29","end":"2008-09-26","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"operatingIncome":{"value":286783000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-09-29","end":"2008-09-26","filed":"2010-11-22","accession":"0001193125-10-266157","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 2007-09-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":819435000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-09-28","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"openingCash":{"value":368467000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-09-28","filed":"2010-11-22","accession":"0001193125-10-266157","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 2007-09-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-26"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1071351000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-09-26","filed":"2011-11-23","accession":"0001193125-11-320293","form":"10-K"},"closingCash":{"value":394761000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-26","filed":"2011-11-23","accession":"0001193125-11-320293","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 2008-09-26"},"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":199458000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-09-29","end":"2008-09-26","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":100770000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-09-29","end":"2008-09-26","filed":"2010-11-22","accession":"0001193125-10-266157","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 39.18335725699006; cashConversion: 124.78809343786064; 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 2007-09-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-26

revenue: 1349130000; operatingIncome: 264959000; netIncome: 256492000

revenue: 1273721000; operatingIncome: 258326000; netIncome: 264316000

revenue: 1299744000; operatingIncome: 215753000; netIncome: 201644000

revenue: 1253793000; operatingIncome: 206605000; netIncome: 183898000

revenue: 1281256000; operatingIncome: 344390000; netIncome: 317823000

revenue: 1161792000; operatingIncome: 218742000; netIncome: 231619000

revenue: 1241620000; operatingIncome: 257077000; netIncome: 255505000

revenue: 1054600000; operatingIncome: 183505000; netIncome: 42305000

revenue: 1080177000; operatingIncome: 247133000; netIncome: 207106000

revenue: 1025738000; operatingIncome: 231795000; netIncome: 186402000

revenue: 970638000; operatingIncome: 213228000; netIncome: 183240000

revenue: 960176000; operatingIncome: 273718000; netIncome: 208720000

revenue: 909674000; operatingIncome: 245262000; netIncome: 190302000

revenue: 933014000; operatingIncome: 361992000; netIncome: 265134000

revenue: 961065000; operatingIncome: 429733000; netIncome: 310582000

revenue: 922713000; operatingIncome: 429381000; netIncome: 282827000

revenue: 719503000; operatingIncome: 363666000; netIncome: 244346000

revenue: 640231000; operatingIncome: 286783000; netIncome: 201032000