JOHNSON OUTDOORS INC (JOUT)

revenue: 592415000; averageDilutedShares: 10264000; 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: 592846000; averageDilutedShares: 10221000; 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: 663844000; averageDilutedShares: 10195000; 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: 743355000; averageDilutedShares: 10151000; 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: 751651000; averageDilutedShares: 10120000; 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: 594209000; averageDilutedShares: 10064000; 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: 562419000; averageDilutedShares: 10021000; 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: 544268000; averageDilutedShares: 9996000; 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: 490565000; averageDilutedShares: 9920000; totalDebt: 0; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 433727000; averageDilutedShares: 9855000; totalDebt: 7389000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 430489000; averageDilutedShares: 9727000; 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: 425410000; averageDilutedShares: 9635000; 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: 426461000; averageDilutedShares: 9523000; 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: 412292000; averageDilutedShares: 9379000; 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: 407422000; averageDilutedShares: 9287000; 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: 382432000; averageDilutedShares: 9267000; 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":40231000,"capex":{"accession":"0001140361-25-045348","end":"2025-10-03","filed":"2025-12-12","form":"10-K","start":"2024-09-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-25-045348","end":"2025-10-03","filed":"2025-12-12","form":"10-K","start":"2024-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":592415000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"netIncome":{"value":-34294000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"operatingIncome":{"value":-16191000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingAssets":{"value":635212000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingCurrentLiabilities":{"value":90444000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingCapitalEmployed":{"value":544768000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":463424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingTotalEquity":{"value":463424000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":171788000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingCash":{"value":145498000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":604103000,"tag":"Assets","unit":"USD","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCurrentLiabilities":{"value":104640000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCapitalEmployed":{"value":499463000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":418419000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingTotalEquity":{"value":418419000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":185684000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCash":{"value":176399000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-10-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCommonEquity":{"value":418419000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-34294000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"incomeTaxExpense":{"value":25015000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"pretaxIncome":{"value":-9279000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","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":522115500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-34294000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-09-28","end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"averageCommonEquity":{"value":440921500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":463424000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":463424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingCommonEquity":{"value":418419000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":418419000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-10-03","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]}}}}; fcfMargin: 6.7910164327371865; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.1010379887208863

Calculation inputs: {"original":{"fcfTotal":{"value":18966000,"capex":{"accession":"0001140361-25-045348","end":"2024-09-27","filed":"2025-12-12","form":"10-K","start":"2023-09-30","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-25-045348","end":"2024-09-27","filed":"2025-12-12","form":"10-K","start":"2023-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":592846000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"netIncome":{"value":-26533000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"operatingIncome":{"value":-43522000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingAssets":{"value":681606000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingCurrentLiabilities":{"value":104006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-09-29"},"openingParentEquity":{"value":499737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","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":181869000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"openingCash":{"value":111854000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-29","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":635212000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCurrentLiabilities":{"value":90444000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCapitalEmployed":{"value":544768000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":463424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingTotalEquity":{"value":463424000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":171788000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCash":{"value":145498000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-26533000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"incomeTaxExpense":{"value":-3329000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"pretaxIncome":{"value":-29862000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-43522000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"averageCapitalEmployed":{"value":561184000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":577600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":681606000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"openingCurrentLiabilities":{"value":104006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"closingCapitalEmployed":{"value":544768000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":635212000,"tag":"Assets","unit":"USD","start":null,"end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"closingCurrentLiabilities":{"value":90444000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"}},"roe":{"commonNetIncome":{"value":-26533000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-09-30","end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"averageCommonEquity":{"value":481580500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":499737000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":499737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingCommonEquity":{"value":463424000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":463424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-09-27","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]}}}}; fcfMargin: 3.199144465847792; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -7.755388606945315

Calculation inputs: {"original":{"fcfTotal":{"value":19045000,"capex":{"accession":"0001140361-25-045348","end":"2023-09-29","filed":"2025-12-12","form":"10-K","start":"2022-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-25-045348","end":"2023-09-29","filed":"2025-12-12","form":"10-K","start":"2022-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":663844000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"netIncome":{"value":19534000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"operatingIncome":{"value":11740000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"openingAssets":{"value":679931000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingCurrentLiabilities":{"value":114713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingCapitalEmployed":{"value":565218000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":488014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingTotalEquity":{"value":488014000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":191917000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingCash":{"value":129803000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":681606000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"closingCurrentLiabilities":{"value":104006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-09-29"},"closingParentEquity":{"value":499737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","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":181869000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"closingCash":{"value":111854000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-09-29","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-09-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-09-29","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":19412000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"incomeTaxExpense":{"value":6290000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"pretaxIncome":{"value":25824000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2025-12-12","accession":"0001140361-25-045348","form":"10-K"},"effectiveTaxRate":{"value":0.2435718711276332,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":8880466.232961586,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":11740000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-10-01","end":"2023-09-29","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"averageCapitalEmployed":{"value":571409000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":565218000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":679931000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingCurrentLiabilities":{"value":114713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingCapitalEmployed":{"value":577600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":681606000,"tag":"Assets","unit":"USD","start":null,"end":"2023-09-29","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingCurrentLiabilities":{"value":104006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-09-29","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"}}}}; fcfMargin: 2.868896909514886; cashConversion: 97.49667246851644; roce: 2.05457036903514

Calculation inputs: {"original":{"fcfTotal":{"value":-93834000,"capex":{"accession":"0001140361-24-049014","end":"2022-09-30","filed":"2024-12-11","form":"10-K","start":"2021-10-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-24-049014","end":"2022-09-30","filed":"2024-12-11","form":"10-K","start":"2021-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":743355000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"netIncome":{"value":44491000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"operatingIncome":{"value":66310000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"openingAssets":{"value":674287000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingCurrentLiabilities":{"value":137570000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingCapitalEmployed":{"value":536717000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":458505000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingTotalEquity":{"value":458505000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":215782000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingCash":{"value":240448000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-10-01","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":679931000,"tag":"Assets","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingCurrentLiabilities":{"value":114713000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingCapitalEmployed":{"value":565218000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":488014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingTotalEquity":{"value":488014000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":191917000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingCash":{"value":129803000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-09-30","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-09-30","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":44317000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"incomeTaxExpense":{"value":14397000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"pretaxIncome":{"value":58888000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"},"effectiveTaxRate":{"value":0.2444810487705475,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":50098461.65602499,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":550967500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-93834000,"capex":{"accession":"0001140361-24-049014","end":"2022-09-30","filed":"2024-12-11","form":"10-K","start":"2021-10-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-24-049014","end":"2022-09-30","filed":"2024-12-11","form":"10-K","start":"2021-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":743355000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-10-02","end":"2022-09-30","filed":"2024-12-11","accession":"0001140361-24-049014","form":"10-K"}}}}; fcfMargin: -12.62304013560143; cashConversion: -210.90557640871185; roce: 12.035192638404261

Calculation inputs: {"original":{"fcfTotal":{"value":36909000,"capex":{"accession":"0001140361-23-056923","end":"2021-10-01","filed":"2023-12-08","form":"10-K","start":"2020-10-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-23-056923","end":"2021-10-01","filed":"2023-12-08","form":"10-K","start":"2020-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":751651000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"netIncome":{"value":83381000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"operatingIncome":{"value":111283000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"openingAssets":{"value":546026000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingCurrentLiabilities":{"value":105607000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingCapitalEmployed":{"value":440419000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":378100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingTotalEquity":{"value":378100000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":167926000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingCash":{"value":212437000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-10-02","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":674287000,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"closingCurrentLiabilities":{"value":137570000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"closingCapitalEmployed":{"value":536717000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":458505000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"closingTotalEquity":{"value":458505000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":215782000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"closingCash":{"value":240448000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-01","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-10-01","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":83381000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":29541000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"pretaxIncome":{"value":112922000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"},"effectiveTaxRate":{"value":0.26160535590938877,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":82170771.1783355,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":488568000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":36909000,"capex":{"accession":"0001140361-23-056923","end":"2021-10-01","filed":"2023-12-08","form":"10-K","start":"2020-10-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-23-056923","end":"2021-10-01","filed":"2023-12-08","form":"10-K","start":"2020-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":751651000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-10-03","end":"2021-10-01","filed":"2023-12-08","accession":"0001140361-23-056923","form":"10-K"}}}}; fcfMargin: 4.910390593506827; cashConversion: 44.265480145356854; roce: 22.77738206349986

Calculation inputs: {"original":{"fcfTotal":{"value":45893000,"capex":{"accession":"0001140361-22-045097","end":"2020-10-02","filed":"2022-12-09","form":"10-K","start":"2019-09-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-22-045097","end":"2020-10-02","filed":"2022-12-09","form":"10-K","start":"2019-09-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":594209000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-09-28","end":"2020-10-02","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"netIncome":{"value":55233000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-28","end":"2020-10-02","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"operatingIncome":{"value":71070000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-09-28","end":"2020-10-02","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"openingAssets":{"value":436444000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingCurrentLiabilities":{"value":87866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingCapitalEmployed":{"value":348578000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":324534000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingTotalEquity":{"value":324534000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":111910000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingCash":{"value":172382000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-27","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":546026000,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"closingCurrentLiabilities":{"value":105607000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"closingCapitalEmployed":{"value":440419000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":378100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"closingTotalEquity":{"value":378100000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":167926000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"closingCash":{"value":212437000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-02","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-10-02","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":55233000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-28","end":"2020-10-02","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18469000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-09-28","end":"2020-10-02","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"pretaxIncome":{"value":73702000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-09-28","end":"2020-10-02","filed":"2022-12-09","accession":"0001140361-22-045097","form":"10-K"},"effectiveTaxRate":{"value":0.2505902146481778,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":53260553.44495401,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":394498500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.723376791667579; cashConversion: 83.08981949197039; roce: 18.015277624629753

Calculation inputs: {"original":{"fcfTotal":{"value":29058000,"capex":{"accession":"0001140361-21-041217","end":"2019-09-27","filed":"2021-12-10","form":"10-K","start":"2018-09-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-21-041217","end":"2019-09-27","filed":"2021-12-10","form":"10-K","start":"2018-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":562419000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"netIncome":{"value":51413000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"operatingIncome":{"value":63774000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"openingAssets":{"value":395936000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingCurrentLiabilities":{"value":92784000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingCapitalEmployed":{"value":303152000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":279197000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingTotalEquity":{"value":279197000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":116739000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingCash":{"value":121877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-28","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":436444000,"tag":"Assets","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"closingCurrentLiabilities":{"value":87866000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"closingCapitalEmployed":{"value":348578000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":324534000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"closingTotalEquity":{"value":324534000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":111910000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"closingCash":{"value":172382000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-09-27","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-09-27","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":51413000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15094000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"pretaxIncome":{"value":66507000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-09-29","end":"2019-09-27","filed":"2021-12-10","accession":"0001140361-21-041217","form":"10-K"},"effectiveTaxRate":{"value":0.22695355376125823,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":49300264.06242952,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":325865000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.166610658601505; cashConversion: 56.518779297064945; roce: 19.57068111027573

Calculation inputs: {"original":{"fcfTotal":{"value":44206000,"capex":{"accession":"0001140361-20-028143","end":"2018-09-28","filed":"2020-12-11","form":"10-K","start":"2017-09-30","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-20-028143","end":"2018-09-28","filed":"2020-12-11","form":"10-K","start":"2017-09-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":544268000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"netIncome":{"value":40669000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"operatingIncome":{"value":63021000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"openingAssets":{"value":353659000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingCurrentLiabilities":{"value":84077000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingCapitalEmployed":{"value":269582000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":243004000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingTotalEquity":{"value":243004000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":110655000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingCash":{"value":63810000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingBorrowings":{"value":0,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":395936000,"tag":"Assets","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"closingCurrentLiabilities":{"value":92784000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"closingCapitalEmployed":{"value":303152000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":279197000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"closingTotalEquity":{"value":279197000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":116739000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"closingCash":{"value":121877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-09-28","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-09-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-09-28","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":40669000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-12-11","accession":"0001140361-20-028143","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27437000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-09-30","end":"2018-09-28","filed":"2020-12-11","accession":"0001140361-20-028143","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":286367000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.122101611705999; cashConversion: 108.69704197300155; roce: 22.007074837533654

Calculation inputs: {"original":{"fcfTotal":{"value":34737000,"capex":{"accession":"0001140361-19-022062","end":"2017-09-29","filed":"2019-12-06","form":"10-K","start":"2016-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-19-022062","end":"2017-09-29","filed":"2019-12-06","form":"10-K","start":"2016-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":490565000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"netIncome":{"value":35157000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"operatingIncome":{"value":45591000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"openingAssets":{"value":310279000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"openingCurrentLiabilities":{"value":67654000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"openingCapitalEmployed":{"value":242625000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":207496000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"openingTotalEquity":{"value":207496000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":102783000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"openingCash":{"value":87294000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingBorrowings":{"value":7389000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":381000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":7008000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":353659000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingCurrentLiabilities":{"value":84077000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingCapitalEmployed":{"value":269582000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":243004000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingTotalEquity":{"value":243004000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":110655000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingCash":{"value":63810000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-29","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingBorrowings":{"value":0,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-09-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":35157000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-12-06","accession":"0001140361-19-022062","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13053000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2019-12-06","accession":"0001140361-19-022062","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":256103500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":33247101.991288114,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":45591000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"effectiveTaxRate":{"value":0.27075295581829495,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":13053000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"pretaxIncome":{"value":48210000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001140361-17-045474"},"domesticPretaxIncome":{"value":41463000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"foreignPretaxIncome":{"value":6747000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2016-10-01","end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"averageInvestedCapital":{"value":153392500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":127591000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":7389000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":381000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":7008000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":207496000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":207496000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"openingAssets":{"value":310279000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"openingLiabilities":{"value":102783000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"openingCash":{"value":87294000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingInvestedCapital":{"value":179194000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":0,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":243004000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":243004000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingAssets":{"value":353659000,"tag":"Assets","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingLiabilities":{"value":110655000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]},"closingCash":{"value":63810000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-09-29","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000788329.json"},{"container":"original_companyfacts","file":"CIK0000788329.json","sha256":"aa7665b0ec2bad7d8d1b6ac63b1795b91eb081e6000395b00e5a73917654b83e"}]}}}}; fcfMargin: 7.08101882523213; cashConversion: 98.80535881901186; roce: 17.80178716807853

Calculation inputs: {"original":{"fcfTotal":{"value":31732000,"capex":{"accession":"0001140361-18-044715","end":"2016-09-30","filed":"2018-12-07","form":"10-K","start":"2015-10-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-18-044715","end":"2016-09-30","filed":"2018-12-07","form":"10-K","start":"2015-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":433727000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2015-10-03","end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"netIncome":{"value":13501000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-10-03","end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"operatingIncome":{"value":22894000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-10-03","end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"openingAssets":{"value":299204000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingCurrentLiabilities":{"value":69554000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingCapitalEmployed":{"value":229650000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":197968000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingTotalEquity":{"value":197968000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":101236000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingCash":{"value":69159000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-02","filed":"2018-12-07","accession":"0001140361-18-044715","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 2015-10-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-10-02","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"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":310279000,"tag":"Assets","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"closingCurrentLiabilities":{"value":67654000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"closingCapitalEmployed":{"value":242625000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":207496000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"closingTotalEquity":{"value":207496000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":102783000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"closingCash":{"value":87294000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"closingBorrowings":{"value":7389000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":381000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":7008000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2016-09-30","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-09-30","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":13501000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-10-03","end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10154000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-10-03","end":"2016-09-30","filed":"2018-12-07","accession":"0001140361-18-044715","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":236137500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.316122814581523; cashConversion: 235.0344418931931; roce: 9.695198771901964

Calculation inputs: {"original":{"fcfTotal":{"value":7647000,"capex":{"accession":"0001140361-17-045474","end":"2015-10-02","filed":"2017-12-08","form":"10-K","start":"2014-10-04","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-17-045474","end":"2015-10-02","filed":"2017-12-08","form":"10-K","start":"2014-10-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":430489000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-10-04","end":"2015-10-02","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"netIncome":{"value":10616000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-10-04","end":"2015-10-02","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"operatingIncome":{"value":17853000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-10-04","end":"2015-10-02","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"openingAssets":{"value":288626000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingCurrentLiabilities":{"value":60232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingCapitalEmployed":{"value":228394000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":198458000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingTotalEquity":{"value":198458000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":90168000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingCash":{"value":70793000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-03","filed":"2017-12-08","accession":"0001140361-17-045474","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 2014-10-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingCommonEquity":{"value":198458000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":299204000,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"closingCurrentLiabilities":{"value":69554000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"closingCapitalEmployed":{"value":229650000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":197968000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"closingTotalEquity":{"value":197968000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":101236000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-10-02","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"closingCash":{"value":69159000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-02","filed":"2018-12-07","accession":"0001140361-18-044715","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 2015-10-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-10-02","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"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":10616000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-10-04","end":"2015-10-02","filed":"2017-12-08","accession":"0001140361-17-045474","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5137000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-10-04","end":"2015-10-02","filed":"2017-12-08","accession":"0001140361-17-045474","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":229022000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.7763520089944227; cashConversion: 72.03278070836473; roce: 7.795320973530926

Calculation inputs: {"original":{"fcfTotal":{"value":19955000,"capex":{"accession":"0001140361-16-089543","end":"2014-10-03","filed":"2016-12-13","form":"10-K","start":"2013-09-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001140361-16-089543","end":"2014-10-03","filed":"2016-12-13","form":"10-K","start":"2013-09-28","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":425410000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-09-28","end":"2014-10-03","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"netIncome":{"value":9123000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-10-03","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"operatingIncome":{"value":16691000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-10-03","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingAssets":{"value":288350000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"openingCurrentLiabilities":{"value":63372000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"openingCapitalEmployed":{"value":224978000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":197668000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"openingTotalEquity":{"value":197668000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":90682000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"openingCash":{"value":55694000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":288626000,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"closingCurrentLiabilities":{"value":60232000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"closingCapitalEmployed":{"value":228394000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":198458000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"closingTotalEquity":{"value":198458000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":90168000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"closingCash":{"value":70793000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-03","filed":"2017-12-08","accession":"0001140361-17-045474","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 2014-10-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-10-03","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"closingCommonEquity":{"value":198458000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":9123000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-09-28","end":"2014-10-03","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8299000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-09-28","end":"2014-10-03","filed":"2016-12-13","accession":"0001140361-16-089543","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":226686000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.690768905291367; cashConversion: 218.73287295845665; roce: 7.363048445867852

Calculation inputs: {"original":{"fcfTotal":{"value":13670000,"capex":{"accession":"0001042167-15-000182","end":"2013-09-27","filed":"2015-12-11","form":"10-K/A","start":"2012-09-29","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001042167-13-000205","end":"2013-09-27","filed":"2013-12-06","form":"10-K","start":"2012-09-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":426461000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"netIncome":{"value":19327000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"operatingIncome":{"value":25591000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingAssets":{"value":263632000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"openingCurrentLiabilities":{"value":58967000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"openingCapitalEmployed":{"value":204665000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":173604000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"openingTotalEquity":{"value":173604000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":90028000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"openingCash":{"value":58904000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-28","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-28","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":288350000,"tag":"Assets","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"closingCurrentLiabilities":{"value":63372000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"closingCapitalEmployed":{"value":224978000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":197668000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"closingTotalEquity":{"value":197668000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":90682000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-09-27","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"closingCash":{"value":55694000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-09-27","filed":"2016-12-13","accession":"0001140361-16-089543","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-09-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":19327000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5333000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"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":214821500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":13670000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}},"revenue":{"value":426461000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":13670000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}},"netIncome":{"value":19327000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-09-29","end":"2013-09-27","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}}}}; fcfMargin: 3.205451377734424; cashConversion: 70.730066746003; roce: 11.912680993289777

Calculation inputs: {"original":{"fcfTotal":{"value":19732000,"capex":{"accession":"0001042167-14-000166","end":"2012-09-28","filed":"2014-12-05","form":"10-K","start":"2011-10-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001042167-13-000205","end":"2012-09-28","filed":"2013-12-06","form":"10-K","start":"2011-10-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":412292000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"netIncome":{"value":10134000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"operatingIncome":{"value":21413000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"openingAssets":{"value":259356000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"openingCurrentLiabilities":{"value":65000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"openingCapitalEmployed":{"value":194356000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":163525000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"openingTotalEquity":{"value":163525000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":95831000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"openingCash":{"value":44514000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-09-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":263632000,"tag":"Assets","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"closingCurrentLiabilities":{"value":58967000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"closingCapitalEmployed":{"value":204665000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":173604000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"closingTotalEquity":{"value":173604000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":90028000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"closingCash":{"value":58904000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-09-28","filed":"2015-12-11","accession":"0001042167-15-000182","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-09-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-09-28","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":10134000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9792000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2014-12-05","accession":"0001042167-14-000166","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":199510500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":19732000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}},"revenue":{"value":412292000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":19732000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"capex":{"tag":"PaymentsToAcquireProductiveAssets","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}},"netIncome":{"value":10134000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-10-01","end":"2012-09-28","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"}}}}; fcfMargin: 4.785928419663733; cashConversion: 194.71087428458654; roce: 10.732768450783292

Calculation inputs: {"original":{"fcfTotal":{"value":21613000,"capex":{"accession":"0001042167-13-000205","end":"2011-09-30","filed":"2013-12-06","form":"10-K","start":"2010-10-02","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001042167-13-000205","end":"2011-09-30","filed":"2013-12-06","form":"10-K","start":"2010-10-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":407422000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-10-02","end":"2011-09-30","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"netIncome":{"value":32644000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-10-02","end":"2011-09-30","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"operatingIncome":{"value":17670000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-10-02","end":"2011-09-30","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"openingAssets":{"value":226756000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"openingCurrentLiabilities":{"value":67015000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"openingCapitalEmployed":{"value":159741000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":126369000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"openingTotalEquity":{"value":126369000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":100387000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"openingCash":{"value":33316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-01","filed":"2013-12-06","accession":"0001042167-13-000205","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 2010-10-01"},"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":259356000,"tag":"Assets","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"closingCurrentLiabilities":{"value":65000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"closingCapitalEmployed":{"value":194356000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":163525000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"closingTotalEquity":{"value":163525000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":95831000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-09-30","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"closingCash":{"value":44514000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-09-30","filed":"2014-12-05","accession":"0001042167-14-000166","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-09-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":32644000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-10-02","end":"2011-09-30","filed":"2013-12-06","accession":"0001042167-13-000205","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-20394000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-10-02","end":"2011-09-30","filed":"2013-12-06","accession":"0001042167-13-000205","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":177048500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.304819081934702; cashConversion: 66.20818527141282; roce: 9.980316128066603

Calculation inputs: {"original":{"fcfTotal":{"value":9785000,"capex":{"accession":"0001042167-12-000163","end":"2010-10-01","filed":"2012-12-11","form":"10-K","start":"2009-10-03","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001042167-12-000163","end":"2010-10-01","filed":"2012-12-11","form":"10-K","start":"2009-10-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":382432000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-10-03","end":"2010-10-01","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"netIncome":{"value":6539000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-10-03","end":"2010-10-01","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"operatingIncome":{"value":14554000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-10-03","end":"2010-10-01","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-02"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":27895000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-02","filed":"2012-12-11","accession":"0001042167-12-000163","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 2009-10-02"},"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":226756000,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"closingCurrentLiabilities":{"value":67015000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"closingCapitalEmployed":{"value":159741000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":126369000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"closingTotalEquity":{"value":126369000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":100387000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-10-01","filed":"2011-12-16","accession":"0001042167-11-000226","form":"10-K"},"closingCash":{"value":33316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-01","filed":"2013-12-06","accession":"0001042167-13-000205","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 2010-10-01"},"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":6539000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-10-03","end":"2010-10-01","filed":"2012-12-11","accession":"0001042167-12-000163","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2653000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-10-03","end":"2010-10-01","filed":"2012-12-11","accession":"0001042167-12-000163","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: 2.55862480127186; cashConversion: 149.64061783147272; 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 2009-10-02

revenue: 592415000; operatingIncome: -16191000; netIncome: -34294000

revenue: 592846000; operatingIncome: -43522000; netIncome: -26533000

revenue: 663844000; operatingIncome: 11740000; netIncome: 19534000

revenue: 743355000; operatingIncome: 66310000; netIncome: 44491000

revenue: 751651000; operatingIncome: 111283000; netIncome: 83381000

revenue: 594209000; operatingIncome: 71070000; netIncome: 55233000

revenue: 562419000; operatingIncome: 63774000; netIncome: 51413000

revenue: 544268000; operatingIncome: 63021000; netIncome: 40669000

revenue: 490565000; operatingIncome: 45591000; netIncome: 35157000

revenue: 433727000; operatingIncome: 22894000; netIncome: 13501000

revenue: 430489000; operatingIncome: 17853000; netIncome: 10616000

revenue: 425410000; operatingIncome: 16691000; netIncome: 9123000

revenue: 426461000; operatingIncome: 25591000; netIncome: 19327000

revenue: 412292000; operatingIncome: 21413000; netIncome: 10134000

revenue: 407422000; operatingIncome: 17670000; netIncome: 32644000

revenue: 382432000; operatingIncome: 14554000; netIncome: 6539000