NATIONAL BEVERAGE CORP (FIZZ)

revenue: 1180552000; averageDilutedShares: 93672000; 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: 1201354000; averageDilutedShares: 93685000; 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: 1191694000; averageDilutedShares: 93630000; 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: 1172932000; averageDilutedShares: 93608000; 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: 1138013000; averageDilutedShares: 93599000; 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: 1072210000; averageDilutedShares: 93620000; 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: 1000394000; averageDilutedShares: 93656; 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: 1014105000; averageDilutedShares: 93834; 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: 975734000; averageDilutedShares: 46921; 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: 826918000; averageDilutedShares: 46770000; 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: 704785000; averageDilutedShares: 46671000; 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: 645825000; averageDilutedShares: 46559000; 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: 641135000; averageDilutedShares: 46519000; 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: 662007000; averageDilutedShares: 46482000; 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: 628886000; averageDilutedShares: 46448000; 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: 600193000; averageDilutedShares: 46373000; 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: 593465000; averageDilutedShares: 46294000; 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":156112000,"capex":{"accession":"0001437749-26-022315","end":"2026-05-02","filed":"2026-07-01","form":"10-K","start":"2025-05-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-022315","end":"2026-05-02","filed":"2026-07-01","form":"10-K","start":"2025-05-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1180552000,"tag":"Revenues","unit":"USD","start":"2025-05-04","end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"netIncome":{"value":183648000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-05-04","end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"operatingIncome":{"value":230110000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-05-04","end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingAssets":{"value":672860000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingCurrentLiabilities":{"value":140502000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingCapitalEmployed":{"value":532358000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":443999000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingTotalEquity":{"value":443999000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":228861000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingCash":{"value":193835000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-05-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":851647000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingCurrentLiabilities":{"value":135214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingCapitalEmployed":{"value":716433000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":635714000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingTotalEquity":{"value":635714000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":215933000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingCash":{"value":349543000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-05-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":183648000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-05-04","end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56923000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-05-04","end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"pretaxIncome":{"value":240571000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-05-04","end":"2026-05-02","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"effectiveTaxRate":{"value":0.2366162172497932,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":175662242.24865007,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":624395500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.223644532388237; cashConversion: 85.00609862345357; roce: 36.85324445803982

Calculation inputs: {"original":{"fcfTotal":{"value":170415000,"capex":{"accession":"0001437749-26-022315","end":"2025-05-03","filed":"2026-07-01","form":"10-K","start":"2024-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-022315","end":"2025-05-03","filed":"2026-07-01","form":"10-K","start":"2024-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1201354000,"tag":"Revenues","unit":"USD","start":"2024-04-28","end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"netIncome":{"value":186821000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-28","end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"operatingIncome":{"value":235459000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-28","end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingAssets":{"value":770153000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"openingCurrentLiabilities":{"value":137927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"openingCapitalEmployed":{"value":632226000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":559512000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":210641000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"openingCash":{"value":327047000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-04-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":672860000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingCurrentLiabilities":{"value":140502000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingCapitalEmployed":{"value":532358000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":443999000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingTotalEquity":{"value":443999000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":228861000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingCash":{"value":193835000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","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 2025-05-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":186821000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-28","end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57743000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-28","end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"pretaxIncome":{"value":244564000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-28","end":"2025-05-03","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"effectiveTaxRate":{"value":0.2361058863937456,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":179865744.09561506,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":582292000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.185244315996783; cashConversion: 91.21833198623281; roce: 40.43658508102464

Calculation inputs: {"original":{"fcfTotal":{"value":167607000,"capex":{"accession":"0001437749-26-022315","end":"2024-04-27","filed":"2026-07-01","form":"10-K","start":"2023-04-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-022315","end":"2024-04-27","filed":"2026-07-01","form":"10-K","start":"2023-04-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1191694000,"tag":"Revenues","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"netIncome":{"value":176732000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"operatingIncome":{"value":218510000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"openingAssets":{"value":574342000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"openingCurrentLiabilities":{"value":144321000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"openingCapitalEmployed":{"value":430021000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":372487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":201855000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"openingCash":{"value":158074000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":770153000,"tag":"Assets","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"closingCurrentLiabilities":{"value":137927000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"closingCapitalEmployed":{"value":632226000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":559512000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":210641000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"closingCash":{"value":327047000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-04-27","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-04-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":176732000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":53116000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"pretaxIncome":{"value":229848000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-30","end":"2024-04-27","filed":"2026-07-01","accession":"0001437749-26-022315","form":"10-K"},"effectiveTaxRate":{"value":0.23109185200654345,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":168014119.4180502,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":531123500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.064600476296768; cashConversion: 94.83681506461761; roce: 41.14109053732324

Calculation inputs: {"original":{"fcfTotal":{"value":139686000,"capex":{"accession":"0001437749-25-022007","end":"2023-04-29","filed":"2025-07-02","form":"10-K","start":"2022-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-022007","end":"2023-04-29","filed":"2025-07-02","form":"10-K","start":"2022-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1172932000,"tag":"Revenues","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"netIncome":{"value":142164000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"operatingIncome":{"value":186684000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"openingAssets":{"value":467804000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"openingCurrentLiabilities":{"value":145319000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"openingCapitalEmployed":{"value":322485000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":239438000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":228366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"openingCash":{"value":48050000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":574342000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"closingCurrentLiabilities":{"value":144321000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"closingCapitalEmployed":{"value":430021000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":372487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":201855000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"closingCash":{"value":158074000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-29","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":142164000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":44278000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"pretaxIncome":{"value":186442000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-05-01","end":"2023-04-29","filed":"2025-07-02","accession":"0001437749-25-022007","form":"10-K"},"effectiveTaxRate":{"value":0.23748940689329656,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":142348527.56353182,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":376253000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.909130282062387; cashConversion: 98.25694268591204; roce: 49.61661435257659

Calculation inputs: {"original":{"fcfTotal":{"value":104118000,"capex":{"accession":"0001437749-24-021311","end":"2022-04-30","filed":"2024-06-26","form":"10-K","start":"2021-05-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-021311","end":"2022-04-30","filed":"2024-06-26","form":"10-K","start":"2021-05-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1138013000,"tag":"Revenues","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"netIncome":{"value":158512000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"operatingIncome":{"value":207856000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"openingAssets":{"value":557237000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingCurrentLiabilities":{"value":147194000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingCapitalEmployed":{"value":410043000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":355997000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":201240000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingCash":{"value":193589000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":467804000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"closingCurrentLiabilities":{"value":145319000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"closingCapitalEmployed":{"value":322485000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":239438000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":228366000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"closingCash":{"value":48050000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-30","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":158512000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49084000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"pretaxIncome":{"value":207596000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-02","end":"2022-04-30","filed":"2024-06-26","accession":"0001437749-24-021311","form":"10-K"},"effectiveTaxRate":{"value":0.23644000847800536,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":158710525.59779572,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":366264000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.149104623585144; cashConversion: 65.68461693751892; roce: 56.75032217198523

Calculation inputs: {"original":{"fcfTotal":{"value":168462000,"capex":{"accession":"0001437749-23-018790","end":"2021-05-01","filed":"2023-06-28","form":"10-K","start":"2020-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-018790","end":"2021-05-01","filed":"2023-06-28","form":"10-K","start":"2020-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1072210000,"tag":"Revenues","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"netIncome":{"value":174146000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"operatingIncome":{"value":227825000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"openingAssets":{"value":648646000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"openingCurrentLiabilities":{"value":141688000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"openingCapitalEmployed":{"value":506958000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":452337000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":196309000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"openingCash":{"value":304518000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":557237000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingCurrentLiabilities":{"value":147194000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingCapitalEmployed":{"value":410043000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":355997000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":201240000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingCash":{"value":193589000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-01","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":174146000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":53991000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"pretaxIncome":{"value":228137000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-03","end":"2021-05-01","filed":"2023-06-28","accession":"0001437749-23-018790","form":"10-K"},"effectiveTaxRate":{"value":0.23666042772544568,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":173907838.05345035,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":458500500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.711660961938426; cashConversion: 96.73607203151379; roce: 49.68914973920421

Calculation inputs: {"original":{"fcfTotal":{"value":153802000,"capex":{"accession":"0001437749-22-016173","end":"2020-05-02","filed":"2022-06-29","form":"10-K","start":"2019-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-016173","end":"2020-05-02","filed":"2022-06-29","form":"10-K","start":"2019-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1000394000,"tag":"Revenues","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"netIncome":{"value":129972000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"operatingIncome":{"value":165746000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingAssets":{"value":452193000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"openingCurrentLiabilities":{"value":97037000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"openingCapitalEmployed":{"value":355156000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":331609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":120584000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"openingCash":{"value":156200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-27","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-04-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":648646000,"tag":"Assets","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"closingCurrentLiabilities":{"value":141688000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"closingCapitalEmployed":{"value":506958000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":452337000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":196309000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-05-02","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"closingCash":{"value":304518000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":129972000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":39483000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"pretaxIncome":{"value":169455000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-28","end":"2020-05-02","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"effectiveTaxRate":{"value":0.23299991148092414,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":127127196.67168275,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":431057000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.3741425878204; cashConversion: 118.33471824700706; roce: 38.45106331645235

Calculation inputs: {"original":{"fcfTotal":{"value":101109000,"capex":{"accession":"0001437749-21-016078","end":"2019-04-27","filed":"2021-06-30","form":"10-K","start":"2018-04-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-016078","end":"2019-04-27","filed":"2021-06-30","form":"10-K","start":"2018-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1014105000,"tag":"Revenues","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"netIncome":{"value":140853000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"operatingIncome":{"value":179935000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"openingAssets":{"value":458832000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"openingCurrentLiabilities":{"value":104670000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"openingCapitalEmployed":{"value":354162000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":331440000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-28","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":189864000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-28","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-04-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":452193000,"tag":"Assets","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"closingCurrentLiabilities":{"value":97037000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"closingCapitalEmployed":{"value":355156000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":331609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":120584000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-04-27","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"closingCash":{"value":156200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-04-27","filed":"2022-06-29","accession":"0001437749-22-016173","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-04-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":140853000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":43024000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-29","end":"2019-04-27","filed":"2021-06-30","accession":"0001437749-21-016078","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":354659000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.97026935080687; cashConversion: 71.78334859747396; roce: 50.73464933922443

Calculation inputs: {"original":{"fcfTotal":{"value":122747000,"capex":{"accession":"0001437749-20-014395","end":"2018-04-28","filed":"2020-07-01","form":"10-K","start":"2017-04-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-014395","end":"2018-04-28","filed":"2020-07-01","form":"10-K","start":"2017-04-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":975734000,"tag":"Revenues","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"netIncome":{"value":149774000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"operatingIncome":{"value":204188000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"openingAssets":{"value":353983000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"openingCurrentLiabilities":{"value":87206000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"openingCapitalEmployed":{"value":266777000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":245618000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-29","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":136372000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-29","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":458832000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"closingCurrentLiabilities":{"value":104670000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-28","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"closingCapitalEmployed":{"value":354162000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":331440000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-28","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":189864000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-28","filed":"2021-06-30","accession":"0001437749-21-016078","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-04-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":149774000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"incomeTaxExpense":{"value":55715000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-30","end":"2018-04-28","filed":"2020-07-01","accession":"0001437749-20-014395","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":310469500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.579965441401036; cashConversion: 81.95481191662104; roce: 65.76749084853746

Calculation inputs: {"original":{"fcfTotal":{"value":100252000,"capex":{"accession":"0001437749-19-012816","end":"2017-04-29","filed":"2019-06-26","form":"10-K","start":"2016-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-012816","end":"2017-04-29","filed":"2019-06-26","form":"10-K","start":"2016-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":826918000,"tag":"Revenues","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"netIncome":{"value":107045000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":305498000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"openingCurrentLiabilities":{"value":75614000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"openingCapitalEmployed":{"value":229884000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":206152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":105577000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":353983000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"closingCurrentLiabilities":{"value":87206000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-29","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"closingCapitalEmployed":{"value":266777000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":245618000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-29","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":136372000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-29","filed":"2020-07-01","accession":"0001437749-20-014395","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":107045000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"incomeTaxExpense":{"value":55780000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-05-01","end":"2017-04-29","filed":"2019-06-26","accession":"0001437749-19-012816","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":248330500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.123572107512475; cashConversion: 93.65407071792237; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":68343000,"capex":{"accession":"0001437749-18-012472","end":"2016-04-30","filed":"2018-06-27","form":"10-K","start":"2015-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-012472","end":"2016-04-30","filed":"2018-06-27","form":"10-K","start":"2015-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":704785000,"tag":"Revenues","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"netIncome":{"value":61198000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":247750000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"openingCurrentLiabilities":{"value":66251000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"openingCapitalEmployed":{"value":181499000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":147782000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-02","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":52456000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-02","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-05-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":305498000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"closingCurrentLiabilities":{"value":75614000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-30","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"closingCapitalEmployed":{"value":229884000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":206152000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-30","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":105577000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-30","filed":"2019-06-26","accession":"0001437749-19-012816","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":60960000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"incomeTaxExpense":{"value":31507000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-05-03","end":"2016-04-30","filed":"2018-06-27","accession":"0001437749-18-012472","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":205691500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.6969997942635; cashConversion: 111.67521814438382; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":46390000,"capex":{"accession":"0001437749-17-012545","end":"2015-05-02","filed":"2017-07-13","form":"10-K","start":"2014-05-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-035243","end":"2015-05-02","filed":"2016-07-14","form":"10-K","start":"2014-05-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":645825000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"netIncome":{"value":49311000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":222841000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-03","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"openingCurrentLiabilities":{"value":64523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-03","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"openingCapitalEmployed":{"value":158318000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":106201000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-03","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":29932000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-03","filed":"2017-07-13","accession":"0001437749-17-012545","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 2014-05-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":247750000,"tag":"Assets","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"closingCurrentLiabilities":{"value":66251000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"closingCapitalEmployed":{"value":181499000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":147782000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-05-02","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":52456000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-05-02","filed":"2018-06-27","accession":"0001437749-18-012472","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-05-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":49036000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2017-07-13","accession":"0001437749-17-012545","form":"10-K"},"incomeTaxExpense":{"value":25402000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2017-07-13","accession":"0001437749-17-012545","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":169908500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":46390000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"}},"revenue":{"value":645825000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":46390000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"}},"netIncome":{"value":49311000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-05-04","end":"2015-05-02","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"}}}}; fcfMargin: 7.183060426586149; cashConversion: 94.07637241183508; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":40258000,"capex":{"accession":"0001437749-16-035243","end":"2014-05-03","filed":"2016-07-14","form":"10-K","start":"2013-04-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-035243","end":"2014-05-03","filed":"2016-07-14","form":"10-K","start":"2013-04-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":641135000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-04-28","end":"2014-05-03","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"netIncome":{"value":43635000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-28","end":"2014-05-03","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":208642000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"openingCurrentLiabilities":{"value":63437000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"openingCapitalEmployed":{"value":145205000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":70316000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-27","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":18267000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-27","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-04-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":222841000,"tag":"Assets","unit":"USD","start":null,"end":"2014-05-03","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"closingCurrentLiabilities":{"value":64523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-05-03","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"closingCapitalEmployed":{"value":158318000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":106201000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-05-03","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":29932000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-05-03","filed":"2017-07-13","accession":"0001437749-17-012545","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 2014-05-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":42909000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-04-28","end":"2014-05-03","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"incomeTaxExpense":{"value":19474000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-28","end":"2014-05-03","filed":"2016-07-14","accession":"0001437749-16-035243","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":151761500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.2791767724426215; cashConversion: 92.26079981666093; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":30571000,"capex":{"accession":"0001437749-15-013692","end":"2013-04-27","filed":"2015-07-16","form":"10-K","start":"2012-04-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-013692","end":"2013-04-27","filed":"2015-07-16","form":"10-K","start":"2012-04-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":662007000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"netIncome":{"value":46920000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":222988000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"openingCurrentLiabilities":{"value":76236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"openingCapitalEmployed":{"value":146752000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":121636000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-28","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":35626000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-28","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":208642000,"tag":"Assets","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"closingCurrentLiabilities":{"value":63437000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-04-27","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"closingCapitalEmployed":{"value":145205000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":70316000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-04-27","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":18267000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-04-27","filed":"2016-07-14","accession":"0001437749-16-035243","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-04-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":46767000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"incomeTaxExpense":{"value":23531000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-29","end":"2013-04-27","filed":"2015-07-16","accession":"0001437749-15-013692","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":145978500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.617927000771895; cashConversion: 65.15558397271953; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":27791000,"capex":{"accession":"0001437749-14-012942","end":"2012-04-28","filed":"2014-07-17","form":"10-K","start":"2011-05-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-012942","end":"2012-04-28","filed":"2014-07-17","form":"10-K","start":"2011-05-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":628886000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"netIncome":{"value":43993000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":182810000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"openingCurrentLiabilities":{"value":75603000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"openingCapitalEmployed":{"value":107207000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":80336000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":7372000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":222988000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"closingCurrentLiabilities":{"value":76236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-28","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"closingCapitalEmployed":{"value":146752000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":121636000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-28","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":35626000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-28","filed":"2015-07-16","accession":"0001437749-15-013692","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":43993000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"incomeTaxExpense":{"value":22903000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-05-01","end":"2012-04-28","filed":"2014-07-17","accession":"0001437749-14-012942","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":126979500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.4190839039189935; cashConversion: 63.17141363398723; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":43913000,"capex":{"accession":"0001437749-13-008687","end":"2011-04-30","filed":"2013-07-11","form":"10-K","start":"2010-05-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-13-008687","end":"2011-04-30","filed":"2013-07-11","form":"10-K","start":"2010-05-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":600193000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"netIncome":{"value":40754000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-01"},"openingParentEquity":{"value":141572000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-01","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":68566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-01","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-05-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":182810000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"closingCurrentLiabilities":{"value":75603000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-30","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"closingCapitalEmployed":{"value":107207000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":80336000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-30","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":7372000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-30","filed":"2014-07-17","accession":"0001437749-14-012942","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":40754000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"incomeTaxExpense":{"value":21896000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-05-02","end":"2011-04-30","filed":"2013-07-11","accession":"0001437749-13-008687","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: 7.316479865643218; cashConversion: 107.75138636698239; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-01

Calculation inputs: {"original":{"fcfTotal":{"value":46036000,"capex":{"accession":"0001437749-12-006867","end":"2010-05-01","filed":"2012-07-12","form":"10-K","start":"2009-05-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-12-006867","end":"2010-05-01","filed":"2012-07-12","form":"10-K","start":"2009-05-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":593465000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"netIncome":{"value":32853000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-02"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":84140000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-05-02","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-05-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-01"},"closingParentEquity":{"value":141572000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-05-01","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":68566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-05-01","filed":"2013-07-11","accession":"0001437749-13-008687","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-05-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":32853000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-07-12","accession":"0001437749-12-006867","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18532000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-05-03","end":"2010-05-01","filed":"2012-07-12","accession":"0001437749-12-006867","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: 7.757155013353778; cashConversion: 140.12723343378076; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-05-02; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-05-01

revenue: 1180552000; operatingIncome: 230110000; netIncome: 183648000

revenue: 1201354000; operatingIncome: 235459000; netIncome: 186821000

revenue: 1191694000; operatingIncome: 218510000; netIncome: 176732000

revenue: 1172932000; operatingIncome: 186684000; netIncome: 142164000

revenue: 1138013000; operatingIncome: 207856000; netIncome: 158512000

revenue: 1072210000; operatingIncome: 227825000; netIncome: 174146000

revenue: 1000394000; operatingIncome: 165746000; netIncome: 129972000

revenue: 1014105000; operatingIncome: 179935000; netIncome: 140853000

revenue: 975734000; operatingIncome: 204188000; netIncome: 149774000

revenue: 826918000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 107045000

revenue: 704785000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 61198000

revenue: 645825000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 49311000

revenue: 641135000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 43635000

revenue: 662007000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 46920000

revenue: 628886000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 43993000

revenue: 600193000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 40754000

revenue: 593465000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 32853000