Qorvo, Inc. (QRVO)

revenue: 3678517000; averageDilutedShares: 93547000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 87741000

revenue: 3718971000; averageDilutedShares: 95450000; totalDebt: 1549215000; periodEndShares: 92920000

revenue: 3769506000; averageDilutedShares: 97557000; totalDebt: 1988012000; periodEndShares: 95798000

revenue: 3569399000; averageDilutedShares: 103019000; totalDebt: 2048383000; periodEndShares: 98649000

revenue: 4645714000; averageDilutedShares: 111546000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 106303000

revenue: 4015307000; averageDilutedShares: 116016000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 112557000

revenue: 3239141000; averageDilutedShares: 119293000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 114625000

revenue: 3090325000; averageDilutedShares: 127356000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 119063000

revenue: 2973536000; averageDilutedShares: 126946000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 126322000

revenue: 3032574000; averageDilutedShares: 127121000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 126464000

revenue: 2610726000; averageDilutedShares: 141937000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 127386000

revenue: 1710966000; averageDilutedShares: 93211000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 149059000

revenue: 1148231000; averageDilutedShares: 72019000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 71215000

revenue: 964147000; averageDilutedShares: 69650000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70040000

Calculation inputs: {"original":{"fcfTotal":{"value":679561000,"capex":{"accession":"0001628280-26-032873","end":"2026-03-28","filed":"2026-05-08","form":"10-K","start":"2025-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-032873","end":"2026-03-28","filed":"2026-05-08","form":"10-K","start":"2025-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3678517000,"tag":"Revenues","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"netIncome":{"value":338989000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"operatingIncome":{"value":411424000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingAssets":{"value":5933131000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingCurrentLiabilities":{"value":783182000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingCapitalEmployed":{"value":5149949000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3392312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingTotalEquity":{"value":3392312000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2540819000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingCash":{"value":1021176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingBorrowings":{"value":1549215000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}],"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 2025-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingCommonEquity":{"value":3392312000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5825590000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCurrentLiabilities":{"value":712757000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCapitalEmployed":{"value":5112833000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3344299000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingTotalEquity":{"value":3344299000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2481291000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCash":{"value":1219015000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCommonEquity":{"value":3344299000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":338989000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":59284000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"pretaxIncome":{"value":398273000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"effectiveTaxRate":{"value":0.14885267140880754,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":350182438.5183028,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5131391000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3368305500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.47377625276708; cashConversion: 200.4669768045571; roce: 8.017786989921447

Calculation inputs: {"original":{"fcfTotal":{"value":484602000,"capex":{"accession":"0001628280-26-032873","end":"2025-03-29","filed":"2026-05-08","form":"10-K","start":"2024-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-032873","end":"2025-03-29","filed":"2026-05-08","form":"10-K","start":"2024-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3718971000,"tag":"Revenues","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"netIncome":{"value":55615000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"operatingIncome":{"value":95527000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingAssets":{"value":6554635000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingCurrentLiabilities":{"value":1230087000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingCapitalEmployed":{"value":5324548000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3556372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","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":2998263000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingCash":{"value":1029258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingBorrowings":{"value":1988012000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}],"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 2024-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","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":5933131000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCurrentLiabilities":{"value":783182000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCapitalEmployed":{"value":5149949000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3392312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingTotalEquity":{"value":3392312000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2540819000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCash":{"value":1021176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingBorrowings":{"value":1549215000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}],"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 2025-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingCommonEquity":{"value":3392312000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":55615000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10284000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"pretaxIncome":{"value":65899000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"effectiveTaxRate":{"value":0.1560569963125389,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":80619343.31325209,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5237248500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":80619343.31325209,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":95527000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"effectiveTaxRate":{"value":0.1560569963125389,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":10284000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"pretaxIncome":{"value":65899000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"averageInvestedCapital":{"value":4217738500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":4515126000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1988012000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":3556372000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingParentEquity":{"value":3556372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingAssets":{"value":6554635000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingLiabilities":{"value":2998263000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingCash":{"value":1029258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingInvestedCapital":{"value":3920351000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1549215000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":3392312000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingParentEquity":{"value":3392312000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingAssets":{"value":5933131000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingLiabilities":{"value":2540819000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingCash":{"value":1021176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}}}}; fcfMargin: 13.030539899343124; cashConversion: 871.3512541580508; roce: 1.823992121053641

Calculation inputs: {"original":{"fcfTotal":{"value":705959000,"capex":{"accession":"0001628280-26-032873","end":"2024-03-30","filed":"2026-05-08","form":"10-K","start":"2023-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-032873","end":"2024-03-30","filed":"2026-05-08","form":"10-K","start":"2023-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3769506000,"tag":"Revenues","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"netIncome":{"value":-70322000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"operatingIncome":{"value":91701000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"openingAssets":{"value":6691903000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"openingCurrentLiabilities":{"value":555763000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"openingCapitalEmployed":{"value":6136140000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3902794000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-08","accession":"0001628280-26-032873","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":2789109000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"openingCash":{"value":808757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingBorrowings":{"value":2048383000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"}],"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 2023-04-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","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":6554635000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingCurrentLiabilities":{"value":1230087000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingCapitalEmployed":{"value":5324548000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3556372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","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":2998263000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingCash":{"value":1029258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"closingBorrowings":{"value":1988012000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"}],"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 2024-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-30","filed":"2025-05-19","accession":"0001604778-25-000041","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":-70322000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":143882000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"pretaxIncome":{"value":73560000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-08","accession":"0001628280-26-032873","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5730344000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.72815695213113; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.6002704200655318

Calculation inputs: {"original":{"fcfTotal":{"value":684278000,"capex":{"accession":"0001604778-25-000041","end":"2023-04-01","filed":"2025-05-19","form":"10-K","start":"2022-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-25-000041","end":"2023-04-01","filed":"2025-05-19","form":"10-K","start":"2022-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3569399000,"tag":"Revenues","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"netIncome":{"value":103152000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"operatingIncome":{"value":183168000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"openingAssets":{"value":7509072000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"openingCurrentLiabilities":{"value":675127000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"openingCapitalEmployed":{"value":6833945000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4553218000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-02","filed":"2025-05-19","accession":"0001604778-25-000041","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":2955854000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"openingCash":{"value":972592000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","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":6691903000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"closingCurrentLiabilities":{"value":555763000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"closingCapitalEmployed":{"value":6136140000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3902794000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-08","accession":"0001628280-26-032873","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":2789109000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"closingCash":{"value":808757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"closingBorrowings":{"value":2048383000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"}],"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 2023-04-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-04-01","filed":"2024-05-20","accession":"0001604778-24-000036","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":103152000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21477000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"pretaxIncome":{"value":124629000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-19","accession":"0001604778-25-000041","form":"10-K"},"effectiveTaxRate":{"value":0.1723274679248008,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":151603122.35515007,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6485042500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.17067831307175; cashConversion: 663.3686210640608; roce: 2.824468767937913

Calculation inputs: {"original":{"fcfTotal":{"value":835777000,"capex":{"accession":"0001604778-24-000036","end":"2022-04-02","filed":"2024-05-20","form":"10-K","start":"2021-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-24-000036","end":"2022-04-02","filed":"2024-05-20","form":"10-K","start":"2021-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4645714000,"tag":"Revenues","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"netIncome":{"value":1033353000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"operatingIncome":{"value":1226069000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"openingAssets":{"value":7221470000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"openingCurrentLiabilities":{"value":681581000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"openingCapitalEmployed":{"value":6539889000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4629425000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-03","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2592045000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"openingCash":{"value":1397880000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","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 2021-04-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","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":7509072000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"closingCurrentLiabilities":{"value":675127000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"closingCapitalEmployed":{"value":6833945000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4553218000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-02","filed":"2025-05-19","accession":"0001604778-25-000041","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":2955854000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"closingCash":{"value":972592000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001604778-23-000055","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":1033353000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":147731000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"pretaxIncome":{"value":1181084000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"effectiveTaxRate":{"value":0.12508085792373785,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1072711237.6063006,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6686917000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.99028093421162; cashConversion: 80.88010583024388; roce: 18.335340486505217

Calculation inputs: {"original":{"fcfTotal":{"value":1114893000,"capex":{"accession":"0001604778-23-000055","end":"2021-04-03","filed":"2023-05-19","form":"10-K","start":"2020-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-23-000055","end":"2021-04-03","filed":"2023-05-19","form":"10-K","start":"2020-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4015307000,"tag":"Revenues","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"netIncome":{"value":733611000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"operatingIncome":{"value":906627000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"openingAssets":{"value":6560682000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"openingCurrentLiabilities":{"value":539003000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"openingCapitalEmployed":{"value":6021679000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4292665000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-19","accession":"0001604778-23-000055","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":2268017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"openingCash":{"value":714939000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","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":7221470000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"closingCurrentLiabilities":{"value":681581000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"closingCapitalEmployed":{"value":6539889000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4629425000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-03","filed":"2024-05-20","accession":"0001604778-24-000036","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2592045000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"closingCash":{"value":1397880000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","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 2021-04-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-04-03","filed":"2022-05-20","accession":"0001604778-22-000029","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":733611000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":73769000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001604778-23-000055","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":6280784000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 27.766071187084822; cashConversion: 151.9733210107264; roce: 14.434933600646033

Calculation inputs: {"original":{"fcfTotal":{"value":781542000,"capex":{"accession":"0001604778-22-000029","end":"2020-03-28","filed":"2022-05-20","form":"10-K","start":"2019-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-22-000029","end":"2020-03-28","filed":"2022-05-20","form":"10-K","start":"2019-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3239141000,"tag":"Revenues","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"netIncome":{"value":334325000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"operatingIncome":{"value":423216000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"openingAssets":{"value":5808024000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"openingCurrentLiabilities":{"value":435614000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"openingCapitalEmployed":{"value":5372410000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4359679000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-05-20","accession":"0001604778-22-000029","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":1448345000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"openingCash":{"value":711035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","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":6560682000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"closingCurrentLiabilities":{"value":539003000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"closingCapitalEmployed":{"value":6021679000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4292665000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-19","accession":"0001604778-23-000055","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":2268017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"closingCash":{"value":714939000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-03-28","filed":"2021-05-24","accession":"0001604778-21-000032","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":334325000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60764000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-05-20","accession":"0001604778-22-000029","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":5697044500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.128063582289254; cashConversion: 233.76714275031782; roce: 7.428693948239302

Calculation inputs: {"original":{"fcfTotal":{"value":589427000,"capex":{"accession":"0001604778-21-000032","end":"2019-03-30","filed":"2021-05-24","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-21-000032","end":"2019-03-30","filed":"2021-05-24","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3090325000,"tag":"Revenues","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"netIncome":{"value":133125000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"operatingIncome":{"value":216466000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"openingAssets":{"value":6381519000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"openingCurrentLiabilities":{"value":441279000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"openingCapitalEmployed":{"value":5940240000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4775564000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-24","accession":"0001604778-21-000032","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":1605955000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"openingCash":{"value":926037000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","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 2018-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","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":5808024000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"closingCurrentLiabilities":{"value":435614000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"closingCapitalEmployed":{"value":5372410000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4359679000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-05-20","accession":"0001604778-22-000029","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":1448345000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"closingCash":{"value":711035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001604778-20-000030","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":133125000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-41333000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-24","accession":"0001604778-21-000032","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":5656325000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.073301351799568; cashConversion: 442.76206572769956; roce: 3.826972460033679

Calculation inputs: {"original":{"fcfTotal":{"value":582685000,"capex":{"accession":"0001604778-20-000030","end":"2018-03-31","filed":"2020-05-20","form":"10-K","start":"2017-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-20-000030","end":"2018-03-31","filed":"2020-05-20","form":"10-K","start":"2017-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2973536000,"tag":"Revenues","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"netIncome":{"value":-40288000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"operatingIncome":{"value":70282000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"openingAssets":{"value":6522323000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"openingCurrentLiabilities":{"value":418828000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"openingCapitalEmployed":{"value":6103495000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4896722000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2020-05-20","accession":"0001604778-20-000030","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":1625601000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"openingCash":{"value":545463000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","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":6381519000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"closingCurrentLiabilities":{"value":441279000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"closingCapitalEmployed":{"value":5940240000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4775564000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-24","accession":"0001604778-21-000032","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":1605955000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"closingCash":{"value":926037000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","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 2018-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-31","filed":"2019-05-17","accession":"0001604778-19-000031","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":-40288000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-20","accession":"0001604778-20-000030","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57433000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-05-20","accession":"0001604778-20-000030","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":6021867500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.595693477395262; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.167113025984049

Calculation inputs: {"original":{"fcfTotal":{"value":224118000,"capex":{"accession":"0001604778-18-000023","end":"2017-04-01","filed":"2018-05-21","form":"10-K","start":"2016-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-18-000023","end":"2017-04-01","filed":"2018-05-21","form":"10-K","start":"2016-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3032574000,"tag":"Revenues","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"netIncome":{"value":-16558000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"operatingIncome":{"value":88059000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"openingAssets":{"value":6596819000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingCurrentLiabilities":{"value":373801000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingCapitalEmployed":{"value":6223018000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4999672000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-17","accession":"0001604778-19-000031","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":1597147000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingCash":{"value":425881000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","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":6522323000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"closingCurrentLiabilities":{"value":418828000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"closingCapitalEmployed":{"value":6103495000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4896722000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2020-05-20","accession":"0001604778-20-000030","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":1625601000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"closingCash":{"value":545463000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","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":-16558000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-17","accession":"0001604778-19-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":43863000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-17","accession":"0001604778-19-000031","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":6163256500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":224118000,"capex":{"accession":"0001604778-18-000023","end":"2017-04-01","filed":"2018-05-21","form":"10-K","start":"2016-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-18-000023","end":"2017-04-01","filed":"2018-05-21","form":"10-K","start":"2016-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3032574000,"tag":"SalesRevenueNet","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"}}}}; fcfMargin: 7.390355519766377; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.4287738957481324

Calculation inputs: {"original":{"fcfTotal":{"value":372303000,"capex":{"accession":"0001604778-18-000023","end":"2016-04-02","filed":"2018-05-21","form":"10-K","start":"2015-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-18-000023","end":"2016-04-02","filed":"2018-05-21","form":"10-K","start":"2015-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2610726000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"netIncome":{"value":-28845000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"operatingIncome":{"value":11968000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"openingAssets":{"value":6892379000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"openingCurrentLiabilities":{"value":325310000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"openingCapitalEmployed":{"value":6567069000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6173160000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":719219000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"openingCash":{"value":299814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","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":6596819000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"closingCurrentLiabilities":{"value":373801000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"closingCapitalEmployed":{"value":6223018000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4999672000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-17","accession":"0001604778-19-000031","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":1597147000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"closingCash":{"value":425881000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-04-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-04-02","filed":"2017-05-23","accession":"0001604778-17-000031","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":-28845000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25983000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-21","accession":"0001604778-18-000023","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":6395043500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.260516040365784; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.18714493497972295

Calculation inputs: {"original":{"fcfTotal":{"value":135762000,"capex":{"accession":"0001604778-16-000175","end":"2015-03-28","filed":"2016-05-31","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-16-000175","end":"2015-03-28","filed":"2016-05-31","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1710966000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"netIncome":{"value":196303000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"operatingIncome":{"value":122466000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingAssets":{"value":920312000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"openingCurrentLiabilities":{"value":219973000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"openingCapitalEmployed":{"value":700339000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":676351000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-23","accession":"0001604778-17-000031","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":243961000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"openingCash":{"value":171898000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","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":6892379000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"closingCurrentLiabilities":{"value":325310000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"closingCapitalEmployed":{"value":6567069000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6173160000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-21","accession":"0001604778-18-000023","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":719219000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"closingCash":{"value":299814000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","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":196303000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-75062000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-23","accession":"0001604778-17-000031","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":3633704000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":135762000,"capex":{"accession":"0001604778-16-000175","end":"2015-03-28","filed":"2016-05-31","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-16-000175","end":"2015-03-28","filed":"2016-05-31","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1710966000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":135762000,"capex":{"accession":"0001604778-16-000175","end":"2015-03-28","filed":"2016-05-31","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-16-000175","end":"2015-03-28","filed":"2016-05-31","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":196303000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"}}}}; fcfMargin: 7.9348157707400375; cashConversion: 69.1594117257505; roce: 3.3702800228086827

Calculation inputs: {"original":{"fcfTotal":{"value":64096000,"capex":{"accession":"0001604778-16-000175","end":"2014-03-29","filed":"2016-05-31","form":"10-K","start":"2013-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-16-000175","end":"2014-03-29","filed":"2016-05-31","form":"10-K","start":"2013-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1148231000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"netIncome":{"value":12642000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"operatingIncome":{"value":27341000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-31","accession":"0001604778-16-000175","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 2013-03-30"},"openingParentEquity":{"value":639014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":101662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"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":920312000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"closingCurrentLiabilities":{"value":219973000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"closingCapitalEmployed":{"value":700339000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":676351000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-23","accession":"0001604778-17-000031","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":243961000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"closingCash":{"value":171898000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-23","accession":"0001604778-17-000031","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001604778-15-000051","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":12642000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11231000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-31","accession":"0001604778-16-000175","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: 5.58215202341689; cashConversion: 507.00838474924853; 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 2013-03-30

Calculation inputs: {"original":{"fcfTotal":{"value":16616000,"capex":{"accession":"0001604778-15-000051","end":"2013-03-30","filed":"2015-05-27","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001604778-15-000051","end":"2013-03-30","filed":"2015-05-27","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":964147000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"netIncome":{"value":-52999000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"operatingIncome":{"value":-15680000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001604778-15-000051","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 2012-03-31"},"openingParentEquity":{"value":672331000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":135524000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30"},"closingParentEquity":{"value":639014000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":101662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-31","accession":"0001604778-16-000175","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"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":-52999000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001604778-15-000051","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001604778-15-000051","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: 1.7233886533899914; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-03-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30

revenue: 3678517000; operatingIncome: 411424000; netIncome: 338989000

revenue: 3718971000; operatingIncome: 95527000; netIncome: 55615000

revenue: 3769506000; operatingIncome: 91701000; netIncome: -70322000

revenue: 3569399000; operatingIncome: 183168000; netIncome: 103152000

revenue: 4645714000; operatingIncome: 1226069000; netIncome: 1033353000

revenue: 4015307000; operatingIncome: 906627000; netIncome: 733611000

revenue: 3239141000; operatingIncome: 423216000; netIncome: 334325000

revenue: 3090325000; operatingIncome: 216466000; netIncome: 133125000

revenue: 2973536000; operatingIncome: 70282000; netIncome: -40288000

revenue: 3032574000; operatingIncome: 88059000; netIncome: -16558000

revenue: 2610726000; operatingIncome: 11968000; netIncome: -28845000

revenue: 1710966000; operatingIncome: 122466000; netIncome: 196303000

revenue: 1148231000; operatingIncome: 27341000; netIncome: 12642000

revenue: 964147000; operatingIncome: -15680000; netIncome: -52999000