HAWKINS INC (HWKN)

revenue: 1083696000; averageDilutedShares: 20861860; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20752138

revenue: 974431000; averageDilutedShares: 20936502; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20684621

revenue: 919162000; averageDilutedShares: 21014326; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20790261

revenue: 935098000; averageDilutedShares: 21014905; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20850454

revenue: 774541000; averageDilutedShares: 21135258; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20889777

revenue: 596871000; averageDilutedShares: 21260296; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 20969746

revenue: 540198000; averageDilutedShares: 21308800; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21024458

revenue: 556326000; averageDilutedShares: 21452352; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10592450

revenue: 504169000; averageDilutedShares: 10643719; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10631992

revenue: 483593000; averageDilutedShares: 10596110; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10582596

revenue: 413976000; averageDilutedShares: 10578042; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10512471

revenue: 364023000; averageDilutedShares: 10633554; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10564949

revenue: 348263000; averageDilutedShares: 10599755; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10562400

revenue: 350387000; averageDilutedShares: 10541142; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10495427

revenue: 343834000; averageDilutedShares: 10408573; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10430874

revenue: 297641000; averageDilutedShares: 10352633; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10307177

revenue: 257099000; averageDilutedShares: 10282993; 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":86088000,"capex":{"accession":"0000046250-26-000018","end":"2026-03-29","filed":"2026-05-13","form":"10-K","start":"2025-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-26-000018","end":"2026-03-29","filed":"2026-05-13","form":"10-K","start":"2025-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1083696000,"tag":"Revenues","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"netIncome":{"value":81548000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"operatingIncome":{"value":121293000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingAssets":{"value":770048000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingCurrentLiabilities":{"value":97222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingCapitalEmployed":{"value":672826000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":460292000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingTotalEquity":{"value":460292000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":309756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingCash":{"value":5103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-30"},"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":986290000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingCurrentLiabilities":{"value":104844000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingCapitalEmployed":{"value":881446000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":534009000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingTotalEquity":{"value":534009000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":452281000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingCash":{"value":3914000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-03-29"},"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":81548000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27792000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"pretaxIncome":{"value":109340000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-31","end":"2026-03-29","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.2541796231937077,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":90462790.96396561,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":777136000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.943925233644859; cashConversion: 105.56727326237308; roce: 15.607692861995842

Calculation inputs: {"original":{"fcfTotal":{"value":70000000,"capex":{"accession":"0000046250-26-000018","end":"2025-03-30","filed":"2026-05-13","form":"10-K","start":"2024-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-26-000018","end":"2025-03-30","filed":"2026-05-13","form":"10-K","start":"2024-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":974431000,"tag":"Revenues","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"netIncome":{"value":84345000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"operatingIncome":{"value":119174000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingAssets":{"value":657934000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"openingCurrentLiabilities":{"value":103307000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"openingCapitalEmployed":{"value":554627000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":406026000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":251908000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"openingCash":{"value":7153000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":770048000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingCurrentLiabilities":{"value":97222000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingCapitalEmployed":{"value":672826000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":460292000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingTotalEquity":{"value":460292000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":309756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingCash":{"value":5103000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-30"},"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":84345000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30038000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"pretaxIncome":{"value":114383000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-04-01","end":"2025-03-30","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.2626089541277987,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":87877840.50077371,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":613726500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.183679501165295; cashConversion: 82.99247139723754; roce: 19.418095845625047

Calculation inputs: {"original":{"fcfTotal":{"value":119348000,"capex":{"accession":"0000046250-26-000018","end":"2024-03-31","filed":"2026-05-13","form":"10-K","start":"2023-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-26-000018","end":"2024-03-31","filed":"2026-05-13","form":"10-K","start":"2023-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":919162000,"tag":"Revenues","unit":"USD","start":"2023-04-03","end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"netIncome":{"value":75363000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-03","end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"operatingIncome":{"value":104036000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-03","end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingAssets":{"value":590535000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"openingCurrentLiabilities":{"value":90871000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"openingCapitalEmployed":{"value":499664000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":350016000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-02","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":240519000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"openingCash":{"value":7566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-02"},"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":657934000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"closingCurrentLiabilities":{"value":103307000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"closingCapitalEmployed":{"value":554627000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":406026000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":251908000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"closingCash":{"value":7153000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-31","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":75363000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-03","end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25782000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-03","end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"pretaxIncome":{"value":101145000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-03","end":"2024-03-31","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.2549013792080676,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":77517080.11270948,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":527145500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.98443582306492; cashConversion: 158.36418401602907; roce: 19.73572761220574

Calculation inputs: {"original":{"fcfTotal":{"value":29079000,"capex":{"accession":"0000046250-25-000025","end":"2023-04-02","filed":"2025-05-14","form":"10-K","start":"2022-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-25-000025","end":"2023-04-02","filed":"2025-05-14","form":"10-K","start":"2022-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":935098000,"tag":"Revenues","unit":"USD","start":"2022-04-04","end":"2023-04-02","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"netIncome":{"value":60041000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-04","end":"2023-04-02","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"operatingIncome":{"value":88150000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-04","end":"2023-04-02","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"openingAssets":{"value":567328000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"openingCurrentLiabilities":{"value":101466000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"openingCapitalEmployed":{"value":465862000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":302601000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-03","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":264727000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"openingCash":{"value":3496000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","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 2022-04-03"},"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":590535000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"closingCurrentLiabilities":{"value":90871000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"closingCapitalEmployed":{"value":499664000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":350016000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-02","filed":"2026-05-13","accession":"0000046250-26-000018","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":240519000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"closingCash":{"value":7566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-02","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-02"},"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":60041000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-04","end":"2023-04-02","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":22541000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-04","end":"2023-04-02","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"pretaxIncome":{"value":82582000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-04","end":"2023-04-02","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"effectiveTaxRate":{"value":0.27295294374076673,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":64089198.009251416,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":482763000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.1097275365790535; cashConversion: 48.43190486500891; roce: 18.259477217599525

Calculation inputs: {"original":{"fcfTotal":{"value":14325000,"capex":{"accession":"0000046250-24-000013","end":"2022-04-03","filed":"2024-05-15","form":"10-K","start":"2021-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-24-000013","end":"2022-04-03","filed":"2024-05-15","form":"10-K","start":"2021-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":774541000,"tag":"Revenues","unit":"USD","start":"2021-03-29","end":"2022-04-03","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"netIncome":{"value":51542000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-29","end":"2022-04-03","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"operatingIncome":{"value":71194000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-29","end":"2022-04-03","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"openingAssets":{"value":472550000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"openingCurrentLiabilities":{"value":70462000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"openingCapitalEmployed":{"value":402088000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":265246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-28","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":207304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"openingCash":{"value":2998000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-28"},"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":567328000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"closingCurrentLiabilities":{"value":101466000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"closingCapitalEmployed":{"value":465862000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":302601000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-03","filed":"2025-05-14","accession":"0000046250-25-000025","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":264727000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"closingCash":{"value":3496000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-03","filed":"2023-05-17","accession":"0000046250-23-000015","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 2022-04-03"},"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":51542000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-29","end":"2022-04-03","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18437000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-29","end":"2022-04-03","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"pretaxIncome":{"value":69979000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-29","end":"2022-04-03","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"effectiveTaxRate":{"value":0.2634647537118278,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":52436890.32424013,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":433975000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.8494824676808588; cashConversion: 27.792867952349543; roce: 16.405092459243047

Calculation inputs: {"original":{"fcfTotal":{"value":22999000,"capex":{"accession":"0000046250-23-000015","end":"2021-03-28","filed":"2023-05-17","form":"10-K","start":"2020-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-23-000015","end":"2021-03-28","filed":"2023-05-17","form":"10-K","start":"2020-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":596871000,"tag":"Revenues","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"netIncome":{"value":40980000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"operatingIncome":{"value":55878000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"openingAssets":{"value":389328000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingCurrentLiabilities":{"value":62220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingCapitalEmployed":{"value":327108000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":233484000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-29","filed":"2023-05-17","accession":"0000046250-23-000015","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":155844000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingCash":{"value":4277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":472550000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"closingCurrentLiabilities":{"value":70462000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"closingCapitalEmployed":{"value":402088000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":265246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-28","filed":"2024-05-15","accession":"0000046250-24-000013","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":207304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"closingCash":{"value":2998000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-28","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":40980000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14871000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"pretaxIncome":{"value":55851000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-30","end":"2021-03-28","filed":"2023-05-17","accession":"0000046250-23-000015","form":"10-K"},"effectiveTaxRate":{"value":0.2662620185851641,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":40999810.9254982,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":364598000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.8532614249980313; cashConversion: 56.122498779892624; roce: 15.325920602965457

Calculation inputs: {"original":{"fcfTotal":{"value":34353000,"capex":{"accession":"0000046250-22-000016","end":"2020-03-29","filed":"2022-05-18","form":"10-K","start":"2019-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-22-000016","end":"2020-03-29","filed":"2022-05-18","form":"10-K","start":"2019-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":540198000,"tag":"Revenues","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"netIncome":{"value":28367000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"operatingIncome":{"value":41671000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"openingAssets":{"value":385599000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"openingCurrentLiabilities":{"value":55396000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"openingCapitalEmployed":{"value":330203000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":217861000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2022-05-18","accession":"0000046250-22-000016","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":167738000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"openingCash":{"value":9199000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":389328000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingCurrentLiabilities":{"value":62220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingCapitalEmployed":{"value":327108000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":233484000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-29","filed":"2023-05-17","accession":"0000046250-23-000015","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":155844000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingCash":{"value":4277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-29","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":28367000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10589000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"pretaxIncome":{"value":38956000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-04-01","end":"2020-03-29","filed":"2022-05-18","accession":"0000046250-22-000016","form":"10-K"},"effectiveTaxRate":{"value":0.2718194886538659,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":30344010.088304758,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":328655500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.359334910532804; cashConversion: 121.10198470053231; roce: 12.679234030770822

Calculation inputs: {"original":{"fcfTotal":{"value":35372000,"capex":{"accession":"0000046250-21-000019","end":"2019-03-31","filed":"2021-06-02","form":"10-K","start":"2018-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-21-000019","end":"2019-03-31","filed":"2021-06-02","form":"10-K","start":"2018-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":556326000,"tag":"Revenues","unit":"USD","start":"2018-04-02","end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"netIncome":{"value":24433000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-02","end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"operatingIncome":{"value":36818000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-02","end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingAssets":{"value":390991000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-01","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"openingCurrentLiabilities":{"value":60567000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-01","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"openingCapitalEmployed":{"value":330424000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":202247000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-01","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":188744000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-04-01","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"openingCash":{"value":4990000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-01","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-04-01"},"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":385599000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"closingCurrentLiabilities":{"value":55396000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"closingCapitalEmployed":{"value":330203000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":217861000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-31","filed":"2022-05-18","accession":"0000046250-22-000016","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":167738000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-31","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"closingCash":{"value":9199000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":24433000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-02","end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9097000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-02","end":"2019-03-31","filed":"2021-06-02","accession":"0000046250-21-000019","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":330313500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.35814252794225; cashConversion: 144.77141570826342; roce: 11.146380635366098

Calculation inputs: {"original":{"fcfTotal":{"value":7646000,"capex":{"accession":"0000046250-20-000027","end":"2018-04-01","filed":"2020-05-20","form":"10-K","start":"2017-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-20-000027","end":"2018-04-01","filed":"2020-05-20","form":"10-K","start":"2017-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":504169000,"tag":"Revenues","unit":"USD","start":"2017-04-03","end":"2018-04-01","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"netIncome":{"value":-9177000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-03","end":"2018-04-01","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"operatingIncome":{"value":-11759000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-03","end":"2018-04-01","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"openingAssets":{"value":418584000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-02","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"openingCurrentLiabilities":{"value":55672000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-02","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"openingCapitalEmployed":{"value":362912000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":217828000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-02","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":200756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-02","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"openingCash":{"value":6861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-02","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-02"},"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":390991000,"tag":"Assets","unit":"USD","start":null,"end":"2018-04-01","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"closingCurrentLiabilities":{"value":60567000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-04-01","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"closingCapitalEmployed":{"value":330424000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":202247000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-04-01","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":188744000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-04-01","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"closingCash":{"value":4990000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-04-01","filed":"2021-06-02","accession":"0000046250-21-000019","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-04-01"},"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":-9177000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-03","end":"2018-04-01","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-5899000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-03","end":"2018-04-01","filed":"2020-05-20","accession":"0000046250-20-000027","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":346668000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.5165549647042955; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.392006184591598

Calculation inputs: {"original":{"fcfTotal":{"value":23239000,"capex":{"accession":"0000046250-19-000017","end":"2017-04-02","filed":"2019-05-23","form":"10-K","start":"2016-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-19-000017","end":"2017-04-02","filed":"2019-05-23","form":"10-K","start":"2016-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":483593000,"tag":"SalesRevenueNet","unit":"USD","start":"2016-04-04","end":"2017-04-02","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"netIncome":{"value":22555000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-04","end":"2017-04-02","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"operatingIncome":{"value":38692000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-04","end":"2017-04-02","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"openingAssets":{"value":436491000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-03","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"openingCurrentLiabilities":{"value":59765000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-03","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"openingCapitalEmployed":{"value":376726000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":200975000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-03","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":235516000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-03","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"openingCash":{"value":20014000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-03","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-03"},"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":418584000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-02","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"closingCurrentLiabilities":{"value":55672000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-02","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"closingCapitalEmployed":{"value":362912000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":217828000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-02","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":200756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-02","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"closingCash":{"value":6861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-02","filed":"2020-05-20","accession":"0000046250-20-000027","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-02"},"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":22555000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-04","end":"2017-04-02","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13493000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-04","end":"2017-04-02","filed":"2019-05-23","accession":"0000046250-19-000017","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":369819000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.805487258914004; cashConversion: 103.03258700953226; roce: 10.462415397802708

Calculation inputs: {"original":{"fcfTotal":{"value":12150000,"capex":{"accession":"0000046250-18-000014","end":"2016-04-03","filed":"2018-05-31","form":"10-K","start":"2015-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-18-000014","end":"2016-04-03","filed":"2018-05-31","form":"10-K","start":"2015-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":413976000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-03-30","end":"2016-04-03","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"netIncome":{"value":18143000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-30","end":"2016-04-03","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"operatingIncome":{"value":31171000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-30","end":"2016-04-03","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"openingAssets":{"value":248462000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"openingCurrentLiabilities":{"value":36343000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"openingCapitalEmployed":{"value":212119000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":193964000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":54498000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"openingCash":{"value":18639000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":436491000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-03","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"closingCurrentLiabilities":{"value":59765000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-03","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"closingCapitalEmployed":{"value":376726000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":200975000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-03","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":235516000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-03","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"closingCash":{"value":20014000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-03","filed":"2019-05-23","accession":"0000046250-19-000017","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-03"},"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":18143000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-30","end":"2016-04-03","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12223000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-30","end":"2016-04-03","filed":"2018-05-31","accession":"0000046250-18-000014","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":294422500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.934952750884109; cashConversion: 66.96797663010527; roce: 10.587166402024302

Calculation inputs: {"original":{"fcfTotal":{"value":6112000,"capex":{"accession":"0000046250-17-000016","end":"2015-03-29","filed":"2017-06-01","form":"10-K","start":"2014-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-17-000016","end":"2015-03-29","filed":"2017-06-01","form":"10-K","start":"2014-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":364023000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"netIncome":{"value":19214000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"operatingIncome":{"value":30416000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"openingAssets":{"value":237193000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"openingCurrentLiabilities":{"value":35829000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"openingCapitalEmployed":{"value":201364000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":182413000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-01","accession":"0000046250-17-000016","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":54780000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"openingCash":{"value":33486000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-30"},"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":248462000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"closingCurrentLiabilities":{"value":36343000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"closingCapitalEmployed":{"value":212119000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":193964000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":54498000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-03-29","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"closingCash":{"value":18639000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-29","filed":"2018-05-31","accession":"0000046250-18-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":19214000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11240000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-31","end":"2015-03-29","filed":"2017-06-01","accession":"0000046250-17-000016","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":206741500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.6790147875271617; cashConversion: 31.81013844072031; roce: 14.712092153728207

Calculation inputs: {"original":{"fcfTotal":{"value":22351000,"capex":{"accession":"0000046250-16-000047","end":"2014-03-30","filed":"2016-06-03","form":"10-K","start":"2013-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-16-000047","end":"2014-03-30","filed":"2016-06-03","form":"10-K","start":"2013-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":348263000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"netIncome":{"value":18094000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"operatingIncome":{"value":28090000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"openingAssets":{"value":222148000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"openingCurrentLiabilities":{"value":35125000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"openingCapitalEmployed":{"value":187023000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":170172000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-03","accession":"0000046250-16-000047","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":51976000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"openingCash":{"value":28715000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":237193000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"closingCurrentLiabilities":{"value":35829000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"closingCapitalEmployed":{"value":201364000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":182413000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-01","accession":"0000046250-17-000016","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":54780000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-03-30","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"closingCash":{"value":33486000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-30","filed":"2017-06-01","accession":"0000046250-17-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-30"},"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":18094000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9967000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-04-01","end":"2014-03-30","filed":"2016-06-03","accession":"0000046250-16-000047","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":194193500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.417850877067044; cashConversion: 123.5271360672046; roce: 14.464953770337319

Calculation inputs: {"original":{"fcfTotal":{"value":8814000,"capex":{"accession":"0000046250-15-000011","end":"2013-03-31","filed":"2015-05-28","form":"10-K","start":"2012-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-15-000011","end":"2013-03-31","filed":"2015-05-28","form":"10-K","start":"2012-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":350387000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-04-02","end":"2013-03-31","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"netIncome":{"value":17126000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-02","end":"2013-03-31","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"operatingIncome":{"value":25330000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-02","end":"2013-03-31","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"openingAssets":{"value":204081000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-01","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"openingCurrentLiabilities":{"value":36289000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-01","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"openingCapitalEmployed":{"value":167792000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":156607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-01","filed":"2015-05-28","accession":"0000046250-15-000011","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":47474000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-01","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"openingCash":{"value":28566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-01","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-01"},"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":222148000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"closingCurrentLiabilities":{"value":35125000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"closingCapitalEmployed":{"value":187023000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":170172000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-03","accession":"0000046250-16-000047","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":51976000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-03-31","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"closingCash":{"value":28715000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-31","filed":"2016-06-03","accession":"0000046250-16-000047","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":17126000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-02","end":"2013-03-31","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8318000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-02","end":"2013-03-31","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":177407500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.515504285261725; cashConversion: 51.465607847716925; roce: 14.277863111762468

Calculation inputs: {"original":{"fcfTotal":{"value":13625000,"capex":{"accession":"0000046250-14-000013","end":"2012-04-01","filed":"2014-05-29","form":"10-K","start":"2011-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000046250-14-000013","end":"2012-04-01","filed":"2014-05-29","form":"10-K","start":"2011-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":343834000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-04-04","end":"2012-04-01","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"netIncome":{"value":22685000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-04","end":"2012-04-01","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"operatingIncome":{"value":35109000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-04","end":"2012-04-01","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"openingAssets":{"value":185005000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-03","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"openingCurrentLiabilities":{"value":39471000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-03","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"openingCapitalEmployed":{"value":145534000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":136443000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-03","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":48562000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-03","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"openingCash":{"value":18940000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-03","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-03"},"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":204081000,"tag":"Assets","unit":"USD","start":null,"end":"2012-04-01","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"closingCurrentLiabilities":{"value":36289000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-04-01","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"closingCapitalEmployed":{"value":167792000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":156607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-04-01","filed":"2015-05-28","accession":"0000046250-15-000011","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":47474000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-04-01","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"closingCash":{"value":28566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-04-01","filed":"2015-05-28","accession":"0000046250-15-000011","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-04-01"},"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":22685000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-04","end":"2012-04-01","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14290000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-04-04","end":"2012-04-01","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":156663000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.9626680316664435; cashConversion: 60.06171478950849; roce: 22.410524501637273

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":297641000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-03-30","end":"2011-04-03","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"netIncome":{"value":20314000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-03-30","end":"2011-04-03","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"operatingIncome":{"value":31962000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-03-30","end":"2011-04-03","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-29"},"openingParentEquity":{"value":121498000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-29","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":18772000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-29","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":185005000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-03","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"closingCurrentLiabilities":{"value":39471000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-03","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"closingCapitalEmployed":{"value":145534000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":136443000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-03","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":48562000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-04-03","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"closingCash":{"value":18940000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-03","filed":"2014-05-29","accession":"0000046250-14-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-03"},"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":20314000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-03-30","end":"2011-04-03","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11981000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-03-30","end":"2011-04-03","filed":"2013-05-30","accession":"0000046250-13-000007","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-29

Calculation inputs: {"original":{"fcfTotal":{"value":30451000,"capex":{"accession":"0001193125-12-256380","end":"2010-03-28","filed":"2012-06-01","form":"10-K","start":"2009-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-256380","end":"2010-03-28","filed":"2012-06-01","form":"10-K","start":"2009-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":257099000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"netIncome":{"value":23847000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"operatingIncome":{"value":38840000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-29"},"openingParentEquity":{"value":103730000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-03-29","filed":"2012-06-01","accession":"0001193125-12-256380","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":29536000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-29","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-03-29"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-28"},"closingParentEquity":{"value":121498000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","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":18772000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":23847000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15388000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-03-30","end":"2010-03-28","filed":"2012-06-01","accession":"0001193125-12-256380","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: 11.844075628454409; cashConversion: 127.69321088606533; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-03-28

revenue: 1083696000; operatingIncome: 121293000; netIncome: 81548000

revenue: 974431000; operatingIncome: 119174000; netIncome: 84345000

revenue: 919162000; operatingIncome: 104036000; netIncome: 75363000

revenue: 935098000; operatingIncome: 88150000; netIncome: 60041000

revenue: 774541000; operatingIncome: 71194000; netIncome: 51542000

revenue: 596871000; operatingIncome: 55878000; netIncome: 40980000

revenue: 540198000; operatingIncome: 41671000; netIncome: 28367000

revenue: 556326000; operatingIncome: 36818000; netIncome: 24433000

revenue: 504169000; operatingIncome: -11759000; netIncome: -9177000

revenue: 483593000; operatingIncome: 38692000; netIncome: 22555000

revenue: 413976000; operatingIncome: 31171000; netIncome: 18143000

revenue: 364023000; operatingIncome: 30416000; netIncome: 19214000

revenue: 348263000; operatingIncome: 28090000; netIncome: 18094000

revenue: 350387000; operatingIncome: 25330000; netIncome: 17126000

revenue: 343834000; operatingIncome: 35109000; netIncome: 22685000

revenue: 297641000; operatingIncome: 31962000; netIncome: 20314000

revenue: 257099000; operatingIncome: 38840000; netIncome: 23847000