JACK IN THE BOX INC (JACK)

revenue: 1465314000; averageDilutedShares: 19054000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1571306000; averageDilutedShares: 19572000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1692306000; averageDilutedShares: 20764000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1468083000; averageDilutedShares: 21245000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1143670000; averageDilutedShares: 22478000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1021506000; averageDilutedShares: 23269000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 950107000; averageDilutedShares: 26068000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 869690000; averageDilutedShares: 28807000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1097291000; averageDilutedShares: 30914000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1162258000; averageDilutedShares: 34146000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1540317000; averageDilutedShares: 38215000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1484131000; averageDilutedShares: 41973000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1489867000; averageDilutedShares: 44899000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1509295000; averageDilutedShares: 44948000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1632825000; averageDilutedShares: 50085000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1899554000; averageDilutedShares: 55843000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2471096000; averageDilutedShares: 57733000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 59445000; 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":74135000,"capex":{"accession":"0000807882-25-000072","end":"2025-09-28","filed":"2025-11-19","form":"10-K","start":"2024-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-25-000072","end":"2025-09-28","filed":"2025-11-19","form":"10-K","start":"2024-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1465314000,"tag":"Revenues","unit":"USD","start":"2024-09-30","end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"netIncome":{"value":-80719000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-30","end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"operatingIncome":{"value":-18070000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-30","end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"openingAssets":{"value":2735629000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"openingCurrentLiabilities":{"value":434259000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"openingCapitalEmployed":{"value":2301370000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-851798000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-29"},"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":2593421000,"tag":"Assets","unit":"USD","start":null,"end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"closingCurrentLiabilities":{"value":430623000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"closingCapitalEmployed":{"value":2162798000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-938271000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-09-28"},"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":-80719000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-30","end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-22106000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-09-30","end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"pretaxIncome":{"value":-102825000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-09-30","end":"2025-09-28","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2232084000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.059325168530431; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.8095573464081102

Calculation inputs: {"original":{"fcfTotal":{"value":-22361000,"capex":{"accession":"0000807882-25-000072","end":"2024-09-29","filed":"2025-11-19","form":"10-K","start":"2023-10-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-25-000072","end":"2024-09-29","filed":"2025-11-19","form":"10-K","start":"2023-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1571306000,"tag":"Revenues","unit":"USD","start":"2023-10-02","end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"netIncome":{"value":-36695000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-02","end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"operatingIncome":{"value":82536000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-10-02","end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"openingAssets":{"value":3001092000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-01","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"openingCurrentLiabilities":{"value":559620000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-01","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"openingCapitalEmployed":{"value":2441472000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-718327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2023-10-01"},"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":2735629000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"closingCurrentLiabilities":{"value":434259000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"closingCapitalEmployed":{"value":2301370000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-851798000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-29"},"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":-36695000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-10-02","end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32372000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-10-02","end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"pretaxIncome":{"value":-4323000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-10-02","end":"2024-09-29","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2371421000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.423083727803496; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.480444847203428

Calculation inputs: {"original":{"fcfTotal":{"value":155012000,"capex":{"accession":"0000807882-25-000072","end":"2023-10-01","filed":"2025-11-19","form":"10-K","start":"2022-10-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-25-000072","end":"2023-10-01","filed":"2025-11-19","form":"10-K","start":"2022-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1692306000,"tag":"Revenues","unit":"USD","start":"2022-10-03","end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"netIncome":{"value":130826000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-03","end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"operatingIncome":{"value":278753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-03","end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"openingAssets":{"value":2922506000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-02","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"openingCurrentLiabilities":{"value":521683000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-02","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"openingCapitalEmployed":{"value":2400823000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-736192000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-02","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2022-10-02"},"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":3001092000,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-01","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"closingCurrentLiabilities":{"value":559620000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-01","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"closingCapitalEmployed":{"value":2441472000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-718327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2023-10-01"},"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":130826000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-03","end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58514000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-03","end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"pretaxIncome":{"value":189340000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-03","end":"2023-10-01","filed":"2025-11-19","accession":"0000807882-25-000072","form":"10-K"},"effectiveTaxRate":{"value":0.3090419351431288,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":192606633.4530474,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2421147500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.159809159809159; cashConversion: 118.4871508721508; roce: 11.513259724985776

Calculation inputs: {"original":{"fcfTotal":{"value":116407000,"capex":{"accession":"0000807882-24-000052","end":"2022-10-02","filed":"2024-11-21","form":"10-K","start":"2021-10-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-24-000052","end":"2022-10-02","filed":"2024-11-21","form":"10-K","start":"2021-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1468083000,"tag":"Revenues","unit":"USD","start":"2021-10-04","end":"2022-10-02","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"netIncome":{"value":115781000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-04","end":"2022-10-02","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"operatingIncome":{"value":248270000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-04","end":"2022-10-02","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"openingAssets":{"value":1750137000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-03","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"openingCurrentLiabilities":{"value":329066000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-03","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"openingCapitalEmployed":{"value":1421071000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-817882000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-03","filed":"2024-11-21","accession":"0000807882-24-000052","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2021-10-03"},"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":2922506000,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-02","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"closingCurrentLiabilities":{"value":521683000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-02","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"closingCapitalEmployed":{"value":2400823000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-736192000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-02","filed":"2025-11-19","accession":"0000807882-25-000072","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2022-10-02"},"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":115781000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-04","end":"2022-10-02","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46111000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-04","end":"2022-10-02","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"pretaxIncome":{"value":161892000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-04","end":"2022-10-02","filed":"2024-11-21","accession":"0000807882-24-000052","form":"10-K"},"effectiveTaxRate":{"value":0.2848256862599758,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":177556326.8722358,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1910947000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.929183840423192; cashConversion: 100.54067593128406; roce: 12.991987742203213

Calculation inputs: {"original":{"fcfTotal":{"value":160114000,"capex":{"accession":"0000807882-23-000020","end":"2021-10-03","filed":"2023-11-21","form":"10-K","start":"2020-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-23-000020","end":"2021-10-03","filed":"2023-11-21","form":"10-K","start":"2020-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1143670000,"tag":"Revenues","unit":"USD","start":"2020-09-28","end":"2021-10-03","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"netIncome":{"value":165755000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-09-28","end":"2021-10-03","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"operatingIncome":{"value":289946000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-09-28","end":"2021-10-03","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"openingAssets":{"value":1906494000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-27","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"openingCurrentLiabilities":{"value":340354000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-27","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"openingCapitalEmployed":{"value":1566140000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-793361000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-27","filed":"2023-11-21","accession":"0000807882-23-000020","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1750137000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-03","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"closingCurrentLiabilities":{"value":329066000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-03","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"closingCapitalEmployed":{"value":1421071000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-817882000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-03","filed":"2024-11-21","accession":"0000807882-24-000052","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2021-10-03"},"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":165755000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-09-28","end":"2021-10-03","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":55852000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-09-28","end":"2021-10-03","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"pretaxIncome":{"value":221607000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-09-28","end":"2021-10-03","filed":"2023-11-21","accession":"0000807882-23-000020","form":"10-K"},"effectiveTaxRate":{"value":0.25203174989959704,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":216870402.24361145,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1493605500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.000017487561973; cashConversion: 96.59678441072668; roce: 19.412488772972516

Calculation inputs: {"original":{"fcfTotal":{"value":123997000,"capex":{"accession":"0000807882-22-000017","end":"2020-09-27","filed":"2022-11-22","form":"10-K","start":"2019-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-22-000017","end":"2020-09-27","filed":"2022-11-22","form":"10-K","start":"2019-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1021506000,"tag":"Revenues","unit":"USD","start":"2019-09-30","end":"2020-09-27","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"netIncome":{"value":89764000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-30","end":"2020-09-27","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"operatingIncome":{"value":230584000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-09-30","end":"2020-09-27","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"openingAssets":{"value":958483000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-29","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"openingCurrentLiabilities":{"value":157923000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-29","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"openingCapitalEmployed":{"value":800560000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-737584000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-29","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-29"},"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":1906494000,"tag":"Assets","unit":"USD","start":null,"end":"2020-09-27","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"closingCurrentLiabilities":{"value":340354000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-09-27","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"closingCapitalEmployed":{"value":1566140000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-793361000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-09-27","filed":"2023-11-21","accession":"0000807882-23-000020","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":89764000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-30","end":"2020-09-27","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32727000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-09-30","end":"2020-09-27","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"pretaxIncome":{"value":122121000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-09-30","end":"2020-09-27","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1183350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.138646273247538; cashConversion: 138.13666948888195; roce: 19.48569738454388

Calculation inputs: {"original":{"fcfTotal":{"value":120756000,"capex":{"accession":"0000807882-21-000016","end":"2019-09-29","filed":"2021-11-23","form":"10-K","start":"2018-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-21-000016","end":"2019-09-29","filed":"2021-11-23","form":"10-K","start":"2018-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":950107000,"tag":"Revenues","unit":"USD","start":"2018-10-01","end":"2019-09-29","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"netIncome":{"value":94437000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-29","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"operatingIncome":{"value":202223000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-29","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"openingAssets":{"value":823397000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"openingCurrentLiabilities":{"value":183720000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"openingCapitalEmployed":{"value":639677000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-591699000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-11-23","accession":"0000807882-21-000016","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"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":958483000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-29","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"closingCurrentLiabilities":{"value":157923000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-29","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"closingCapitalEmployed":{"value":800560000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-737584000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-29","filed":"2022-11-22","accession":"0000807882-22-000017","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-29"},"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":94437000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-10-01","end":"2019-09-29","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24025000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-10-01","end":"2019-09-29","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"pretaxIncome":{"value":115772000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-10-01","end":"2019-09-29","filed":"2021-11-23","accession":"0000807882-21-000016","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":720118500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.709726378186877; cashConversion: 127.86937323294896; roce: 28.081905964087856

Calculation inputs: {"original":{"fcfTotal":{"value":66213000,"capex":{"accession":"0000807882-20-000018","end":"2018-09-30","filed":"2020-11-18","form":"10-K","start":"2017-10-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-20-000018","end":"2018-09-30","filed":"2020-11-18","form":"10-K","start":"2017-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":869690000,"tag":"Revenues","unit":"USD","start":"2017-10-02","end":"2018-09-30","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"netIncome":{"value":121371000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-10-02","end":"2018-09-30","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"operatingIncome":{"value":233447000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-10-02","end":"2018-09-30","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"openingAssets":{"value":1234745000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-01","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"openingCurrentLiabilities":{"value":261990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-01","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"openingCapitalEmployed":{"value":972755000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-388130000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-01","filed":"2020-11-18","accession":"0000807882-20-000018","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2017-10-01"},"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":823397000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"closingCurrentLiabilities":{"value":183720000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-30","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"closingCapitalEmployed":{"value":639677000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-591699000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-30","filed":"2021-11-23","accession":"0000807882-21-000016","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-30"},"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":121371000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-10-02","end":"2018-09-30","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":81728000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-10-02","end":"2018-09-30","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"pretaxIncome":{"value":186067000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-10-02","end":"2018-09-30","filed":"2020-11-18","accession":"0000807882-20-000018","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":806216000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.613402476744587; cashConversion: 54.55421805867958; roce: 28.955887752165673

Calculation inputs: {"original":{"fcfTotal":{"value":94719000,"capex":{"accession":"0000807882-19-000023","end":"2017-10-01","filed":"2019-11-21","form":"10-K","start":"2016-10-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-19-000023","end":"2017-10-01","filed":"2019-11-21","form":"10-K","start":"2016-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1097291000,"tag":"Revenues","unit":"USD","start":"2016-10-03","end":"2017-10-01","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"netIncome":{"value":135332000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-03","end":"2017-10-01","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"operatingIncome":{"value":245413000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-03","end":"2017-10-01","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"openingAssets":{"value":1345012000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-02","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"openingCurrentLiabilities":{"value":277921000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-02","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"openingCapitalEmployed":{"value":1067091000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-217206000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-02","filed":"2019-11-21","accession":"0000807882-19-000023","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2016-10-02"},"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":1234745000,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-01","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"closingCurrentLiabilities":{"value":261990000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-01","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"closingCapitalEmployed":{"value":972755000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-388130000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-01","filed":"2020-11-18","accession":"0000807882-20-000018","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2017-10-01"},"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":135332000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-03","end":"2017-10-01","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":75332000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-03","end":"2017-10-01","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"pretaxIncome":{"value":203905000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-10-03","end":"2017-10-01","filed":"2019-11-21","accession":"0000807882-19-000023","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1019923000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.632076632360969; cashConversion: 69.99009842461503; roce: 24.061914477857645

Calculation inputs: {"original":{"fcfTotal":{"value":61151000,"capex":{"accession":"0000807882-18-000021","end":"2016-10-02","filed":"2018-11-21","form":"10-K","start":"2015-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-18-000021","end":"2016-10-02","filed":"2018-11-21","form":"10-K","start":"2015-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1162258000,"tag":"Revenues","unit":"USD","start":"2015-09-28","end":"2016-10-02","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"netIncome":{"value":124073000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-09-28","end":"2016-10-02","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"operatingIncome":{"value":191493000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-09-28","end":"2016-10-02","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"openingAssets":{"value":1303979000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-27","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"openingCurrentLiabilities":{"value":229389000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-27","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"openingCapitalEmployed":{"value":1074590000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":15953000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-27","filed":"2018-11-21","accession":"0000807882-18-000021","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":17743000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-27","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1345012000,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-02","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"closingCurrentLiabilities":{"value":277921000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-02","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"closingCapitalEmployed":{"value":1067091000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-217206000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-02","filed":"2019-11-21","accession":"0000807882-19-000023","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2016-10-02"},"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":124073000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-09-28","end":"2016-10-02","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60740000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-09-28","end":"2016-10-02","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"pretaxIncome":{"value":167213000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-09-28","end":"2016-10-02","filed":"2018-11-21","accession":"0000807882-18-000021","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1070840500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.2613963508962724; cashConversion: 49.28630725460012; roce: 17.882495105480228

Calculation inputs: {"original":{"fcfTotal":{"value":140649000,"capex":{"accession":"0000807882-17-000020","end":"2015-09-27","filed":"2017-11-30","form":"10-K","start":"2014-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-17-000020","end":"2015-09-27","filed":"2017-11-30","form":"10-K","start":"2014-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1540317000,"tag":"Revenues","unit":"USD","start":"2014-09-29","end":"2015-09-27","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"netIncome":{"value":108812000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-09-29","end":"2015-09-27","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"operatingIncome":{"value":197173000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-09-29","end":"2015-09-27","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"openingAssets":{"value":1270665000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-28","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingCurrentLiabilities":{"value":206307000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-28","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingCapitalEmployed":{"value":1064358000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":257911000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-28","filed":"2017-11-30","accession":"0000807882-17-000020","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":10578000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-28","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-28"},"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":1303979000,"tag":"Assets","unit":"USD","start":null,"end":"2015-09-27","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"closingCurrentLiabilities":{"value":229389000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-09-27","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"closingCapitalEmployed":{"value":1074590000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":15953000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-09-27","filed":"2018-11-21","accession":"0000807882-18-000021","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":17743000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-09-27","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":108812000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-09-29","end":"2015-09-27","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":65769000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-09-29","end":"2015-09-27","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"pretaxIncome":{"value":178370000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-09-29","end":"2015-09-27","filed":"2017-11-30","accession":"0000807882-17-000020","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1069474000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.131172349587779; cashConversion: 129.25872146454435; roce: 18.436446327820967

Calculation inputs: {"original":{"fcfTotal":{"value":140497000,"capex":{"accession":"0000807882-16-000036","end":"2014-09-28","filed":"2016-11-22","form":"10-K","start":"2013-09-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-16-000036","end":"2014-09-28","filed":"2016-11-22","form":"10-K","start":"2013-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1484131000,"tag":"Revenues","unit":"USD","start":"2013-09-30","end":"2014-09-28","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"netIncome":{"value":88950000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-30","end":"2014-09-28","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"operatingIncome":{"value":162308000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-09-30","end":"2014-09-28","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"openingAssets":{"value":1319209000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-29","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"openingCurrentLiabilities":{"value":211674000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-29","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"openingCapitalEmployed":{"value":1107535000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":472018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-29","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":9644000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-29"},"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":1270665000,"tag":"Assets","unit":"USD","start":null,"end":"2014-09-28","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"closingCurrentLiabilities":{"value":206307000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-09-28","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"closingCapitalEmployed":{"value":1064358000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":257911000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-09-28","filed":"2017-11-30","accession":"0000807882-17-000020","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":10578000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-09-28","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-09-28"},"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":88950000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-30","end":"2014-09-28","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":51786000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-09-30","end":"2014-09-28","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"pretaxIncome":{"value":146630000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-09-30","end":"2014-09-28","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1085946500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.466617165196334; cashConversion: 157.95053400786958; roce: 14.946224330572456

Calculation inputs: {"original":{"fcfTotal":{"value":114182000,"capex":{"accession":"0000807882-15-000024","end":"2013-09-29","filed":"2015-11-19","form":"10-K","start":"2012-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-15-000024","end":"2013-09-29","filed":"2015-11-19","form":"10-K","start":"2012-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1489867000,"tag":"Revenues","unit":"USD","start":"2012-10-01","end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"netIncome":{"value":51152000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"operatingIncome":{"value":138205000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingAssets":{"value":1463725000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"openingCurrentLiabilities":{"value":275302000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"openingCapitalEmployed":{"value":1188423000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":411945000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-19","accession":"0000807882-15-000024","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":8469000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"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":1319209000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-29","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"closingCurrentLiabilities":{"value":211674000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-29","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"closingCapitalEmployed":{"value":1107535000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":472018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-29","filed":"2016-11-22","accession":"0000807882-16-000036","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":9644000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-29"},"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":51152000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-10-01","end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":40346000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-10-01","end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"pretaxIncome":{"value":122954000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-10-01","end":"2013-09-29","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1147979000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.663905570094512; cashConversion: 223.22098842664997; roce: 12.038983291506202

Calculation inputs: {"original":{"fcfTotal":{"value":56530000,"capex":{"accession":"0000807882-14-000017","end":"2012-09-30","filed":"2014-11-21","form":"10-K","start":"2011-10-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-14-000017","end":"2012-09-30","filed":"2014-11-21","form":"10-K","start":"2011-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1509295000,"tag":"Revenues","unit":"USD","start":"2011-10-03","end":"2012-09-30","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"netIncome":{"value":57651000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-03","end":"2012-09-30","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"operatingIncome":{"value":120816000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-03","end":"2012-09-30","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"openingAssets":{"value":1432322000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-02","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"openingCurrentLiabilities":{"value":282983000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-02","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"openingCapitalEmployed":{"value":1149339000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":405956000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-02","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":11424000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","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 2011-10-02"},"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":1463725000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"closingCurrentLiabilities":{"value":275302000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-30","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"closingCapitalEmployed":{"value":1188423000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":411945000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-19","accession":"0000807882-15-000024","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":8469000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-30","filed":"2015-11-19","accession":"0000807882-15-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-30"},"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":57651000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-03","end":"2012-09-30","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":33838000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-03","end":"2012-09-30","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"pretaxIncome":{"value":101942000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-10-03","end":"2012-09-30","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1168881000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.745457316164169; cashConversion: 98.05554110076147; roce: 10.336039340189464

Calculation inputs: {"original":{"fcfTotal":{"value":-5052000,"capex":{"accession":"0000807882-13-000012","end":"2011-10-02","filed":"2013-11-22","form":"10-K","start":"2010-10-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-13-000012","end":"2011-10-02","filed":"2013-11-22","form":"10-K","start":"2010-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1632825000,"tag":"Revenues","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"netIncome":{"value":80600000,"tag":"ProfitLoss","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"operatingIncome":{"value":151198000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"openingAssets":{"value":1407092000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-03","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"openingCurrentLiabilities":{"value":283183000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-03","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"openingCapitalEmployed":{"value":1123909000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":520463000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-03","filed":"2013-11-22","accession":"0000807882-13-000012","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":11424000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-03","filed":"2014-11-21","accession":"0000807882-14-000017","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 2010-10-03"},"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":1432322000,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-02","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"closingCurrentLiabilities":{"value":282983000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-02","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"closingCapitalEmployed":{"value":1149339000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":405956000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-02","filed":"2014-11-21","accession":"0000807882-14-000017","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":11424000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","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 2011-10-02"},"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":80600000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":48465000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"pretaxIncome":{"value":134343000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1136624000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":-5052000,"capex":{"accession":"0000807882-13-000012","end":"2011-10-02","filed":"2013-11-22","form":"10-K","start":"2010-10-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-13-000012","end":"2011-10-02","filed":"2013-11-22","form":"10-K","start":"2010-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":80600000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-10-04","end":"2011-10-02","filed":"2013-11-22","accession":"0000807882-13-000012","form":"10-K"}}}}; fcfMargin: -0.30940241605805885; cashConversion: -6.267990074441688; roce: 13.302376159574319

Calculation inputs: {"original":{"fcfTotal":{"value":-33744000,"capex":{"accession":"0000807882-12-000006","end":"2010-10-03","filed":"2012-11-21","form":"10-K","start":"2009-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-12-000006","end":"2010-10-03","filed":"2012-11-21","form":"10-K","start":"2009-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1899554000,"tag":"Revenues","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"netIncome":{"value":70210000,"tag":"ProfitLoss","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"operatingIncome":{"value":123563000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"openingAssets":{"value":1455910000,"tag":"Assets","unit":"USD","start":null,"end":"2009-09-27","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"openingCurrentLiabilities":{"value":337697000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-09-27","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"openingCapitalEmployed":{"value":1118213000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":524489000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-27","filed":"2012-11-21","accession":"0000807882-12-000006","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":53002000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-27","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1407092000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-03","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"closingCurrentLiabilities":{"value":283183000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-03","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"closingCapitalEmployed":{"value":1123909000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":520463000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-03","filed":"2013-11-22","accession":"0000807882-13-000012","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":11424000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-03","filed":"2014-11-21","accession":"0000807882-14-000017","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 2010-10-03"},"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":70210000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36631000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"pretaxIncome":{"value":107669000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1121061000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":-33744000,"capex":{"accession":"0000807882-12-000006","end":"2010-10-03","filed":"2012-11-21","form":"10-K","start":"2009-09-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000807882-12-000006","end":"2010-10-03","filed":"2012-11-21","form":"10-K","start":"2009-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":70210000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-09-28","end":"2010-10-03","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"}}}}; fcfMargin: -1.7764169905146157; cashConversion: -48.06152969662441; roce: 11.021969366519754

Calculation inputs: {"original":{"fcfTotal":{"value":-4750000,"capex":{"accession":"0001193125-11-320975","end":"2009-09-27","filed":"2011-11-23","form":"10-K","start":"2008-09-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-11-320975","end":"2009-09-27","filed":"2011-11-23","form":"10-K","start":"2008-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2471096000,"tag":"Revenues","unit":"USD","start":"2008-09-29","end":"2009-09-27","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"netIncome":{"value":118408000,"tag":"ProfitLoss","unit":"USD","start":"2008-09-29","end":"2009-09-27","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"operatingIncome":{"value":231268000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-09-29","end":"2009-09-27","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-28"},"openingParentEquity":{"value":457111000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-09-28","filed":"2011-11-23","accession":"0001193125-11-320975","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":47884000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-28","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-09-28"},"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":1455910000,"tag":"Assets","unit":"USD","start":null,"end":"2009-09-27","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"closingCurrentLiabilities":{"value":337697000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-09-27","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"closingCapitalEmployed":{"value":1118213000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":524489000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-09-27","filed":"2012-11-21","accession":"0000807882-12-000006","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":53002000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-27","filed":"2012-11-21","accession":"0000807882-12-000006","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":118408000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-09-29","end":"2009-09-27","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":79455000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-09-29","end":"2009-09-27","filed":"2011-11-23","accession":"0001193125-11-320975","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: -0.1922223984822929; cashConversion: -4.011553273427471; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-28

Calculation inputs: {"original":{"fcfTotal":{"value":-6221000,"capex":{"accession":"0000950123-10-108451","end":"2008-09-28","filed":"2010-11-24","form":"10-K","start":"2007-10-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-10-108451","end":"2008-09-28","filed":"2010-11-24","form":"10-K","start":"2007-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":119279000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-10-01","end":"2008-09-28","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"operatingIncome":{"value":215888000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-10-01","end":"2008-09-28","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-09-30"},"openingParentEquity":{"value":409585000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2007-09-30","filed":"2010-11-24","accession":"0000950123-10-108451","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":15702000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-09-30","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2007-09-30"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-28"},"closingParentEquity":{"value":457111000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-09-28","filed":"2011-11-23","accession":"0001193125-11-320975","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":47884000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-28","filed":"2011-11-23","accession":"0001193125-11-320975","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-09-28"},"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":119279000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-10-01","end":"2008-09-28","filed":"2010-11-24","accession":"0000950123-10-108451","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":70251000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-10-01","end":"2008-09-28","filed":"2010-11-24","accession":"0000950123-10-108451","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: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -5.215503148081389; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-09-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-28

revenue: 1465314000; operatingIncome: -18070000; netIncome: -80719000

revenue: 1571306000; operatingIncome: 82536000; netIncome: -36695000

revenue: 1692306000; operatingIncome: 278753000; netIncome: 130826000

revenue: 1468083000; operatingIncome: 248270000; netIncome: 115781000

revenue: 1143670000; operatingIncome: 289946000; netIncome: 165755000

revenue: 1021506000; operatingIncome: 230584000; netIncome: 89764000

revenue: 950107000; operatingIncome: 202223000; netIncome: 94437000

revenue: 869690000; operatingIncome: 233447000; netIncome: 121371000

revenue: 1097291000; operatingIncome: 245413000; netIncome: 135332000

revenue: 1162258000; operatingIncome: 191493000; netIncome: 124073000

revenue: 1540317000; operatingIncome: 197173000; netIncome: 108812000

revenue: 1484131000; operatingIncome: 162308000; netIncome: 88950000

revenue: 1489867000; operatingIncome: 138205000; netIncome: 51152000

revenue: 1509295000; operatingIncome: 120816000; netIncome: 57651000

revenue: 1632825000; operatingIncome: 151198000; netIncome: 80600000

revenue: 1899554000; operatingIncome: 123563000; netIncome: 70210000

revenue: 2471096000; operatingIncome: 231268000; netIncome: 118408000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 215888000; netIncome: 119279000