RBC Bearings INC (RBC)

revenue: 1870900000; averageDilutedShares: 31634888; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32720037

revenue: 1636300000; averageDilutedShares: 30354470; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32522189

revenue: 1560300000; averageDilutedShares: 29189056; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30227444

revenue: 1469300000; averageDilutedShares: 29072429; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 942937000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 942900000; averageDilutedShares: 27311029; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 608984000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 609000000; averageDilutedShares: 25149405; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 727461000; averageDilutedShares: 25025615; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25881415

revenue: 702516000; averageDilutedShares: 24716213; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25607196

revenue: 674949000; averageDilutedShares: 24363789; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24105029

revenue: 615388000; averageDilutedShares: 23784636; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23771481

revenue: 597472000; averageDilutedShares: 23508418; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24146767

revenue: 445278000; averageDilutedShares: 23385061; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23833185

revenue: 418886000; averageDilutedShares: 23244241; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23524028

revenue: 403051000; averageDilutedShares: 22810793; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23277928

revenue: 397511000; averageDilutedShares: 22390914; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22327295

revenue: 335625000; averageDilutedShares: 22078711; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22092011

revenue: 274702000; averageDilutedShares: 21747082; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21902761

revenue: 355796000; averageDilutedShares: 21738812; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1870900000,"tag":"Revenues","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"netIncome":{"value":287600000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"operatingIncome":{"value":421000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingAssets":{"value":4685200000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingCurrentLiabilities":{"value":315300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingCapitalEmployed":{"value":4369900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3031400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingTotalEquity":{"value":3031400000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1653800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingCash":{"value":36800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-29"},"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":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingCommonEquity":{"value":3031400000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5122700000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCurrentLiabilities":{"value":546200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCapitalEmployed":{"value":4576500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3361000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingTotalEquity":{"value":3361000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1761700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCash":{"value":57300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","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":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCommonEquity":{"value":3361000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":287600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"incomeTaxExpense":{"value":81700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"pretaxIncome":{"value":369300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"effectiveTaxRate":{"value":0.22122935282967776,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":327862442.45870566,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4473200000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3196200000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 9.41160690333542

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1636300000,"tag":"Revenues","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"netIncome":{"value":246200000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"operatingIncome":{"value":369900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingAssets":{"value":4678600000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingCurrentLiabilities":{"value":294300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-03-30"},"openingParentEquity":{"value":2751900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","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":1926700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"openingCash":{"value":63500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":4600000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","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":4685200000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCurrentLiabilities":{"value":315300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCapitalEmployed":{"value":4369900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3031400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingTotalEquity":{"value":3031400000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1653800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCash":{"value":36800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-29"},"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":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCommonEquity":{"value":3031400000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":233800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"incomeTaxExpense":{"value":65700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"pretaxIncome":{"value":311900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"effectiveTaxRate":{"value":0.21064443731965374,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":291982622.6354601,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":369900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"averageCapitalEmployed":{"value":4377100000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4384300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":4678600000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"openingCurrentLiabilities":{"value":294300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"closingCapitalEmployed":{"value":4369900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4685200000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"closingCurrentLiabilities":{"value":315300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 8.450800758493065

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1560300000,"tag":"Revenues","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"netIncome":{"value":209900000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"operatingIncome":{"value":342200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"openingAssets":{"value":4690400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"openingCurrentLiabilities":{"value":309300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-04-01"},"openingParentEquity":{"value":2535900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-15","accession":"0001213900-26-057626","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":2154500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"openingCash":{"value":65400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":4678600000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"closingCurrentLiabilities":{"value":294300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-03-30"},"closingParentEquity":{"value":2751900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","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":1926700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"closingCash":{"value":63500000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":4600000,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-03-30","filed":"2025-05-16","accession":"0001213900-25-044893","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":186900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"incomeTaxExpense":{"value":51900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"pretaxIncome":{"value":261800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-15","accession":"0001213900-26-057626","form":"10-K"},"effectiveTaxRate":{"value":0.1982429335370512,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":274361268.1436211,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":342200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"averageCapitalEmployed":{"value":4382700000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4381100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":4690400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"openingCurrentLiabilities":{"value":309300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"closingCapitalEmployed":{"value":4384300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4678600000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"closingCurrentLiabilities":{"value":294300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 7.807972254546285

Calculation inputs: {"original":{"fcfTotal":{"value":178600000,"capex":{"accession":"0001213900-23-041600","end":"2023-04-01","filed":"2023-05-19","form":"10-K","start":"2022-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-25-044893","end":"2023-04-01","filed":"2025-05-16","form":"10-K","start":"2022-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1469300000,"tag":"Revenues","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"netIncome":{"value":166700000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"operatingIncome":{"value":293000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"openingAssets":{"value":4845400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"openingCurrentLiabilities":{"value":313500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"openingCapitalEmployed":{"value":4531900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2372500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-02","filed":"2025-05-16","accession":"0001213900-25-044893","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":2472900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"openingCash":{"value":182900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","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":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":4690400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"closingCurrentLiabilities":{"value":309300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-04-01"},"closingParentEquity":{"value":2535900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-15","accession":"0001213900-26-057626","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":2154500000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"closingCash":{"value":65400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":143800000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"incomeTaxExpense":{"value":43000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"pretaxIncome":{"value":209700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-16","accession":"0001213900-25-044893","form":"10-K"},"effectiveTaxRate":{"value":0.2050548402479733,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":232918931.80734384,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":293000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"averageCapitalEmployed":{"value":4456500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":4531900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":4845400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"openingCurrentLiabilities":{"value":313500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"closingCapitalEmployed":{"value":4381100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4690400000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"closingCurrentLiabilities":{"value":309300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":178600000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}},"revenue":{"value":1469300000,"tag":"Revenues","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":178600000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}},"netIncome":{"value":166700000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}}}}; fcfMargin: 12.155448172599197; cashConversion: 107.13857228554289; roce: 6.57466621788399

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":942937000,"tag":"Revenues","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1434260000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"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 2021-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":4845417000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"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 2022-04-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24040000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"pretaxIncome":{"value":78750000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-05-01","end":"2022-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":150500000,"capex":{"accession":"0001213900-23-041600","end":"2022-04-02","filed":"2023-05-19","form":"10-K","start":"2021-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-24-044761","end":"2022-04-02","filed":"2024-05-17","form":"10-K","start":"2021-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":942900000,"tag":"Revenues","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"netIncome":{"value":54710000,"tag":"ProfitLoss","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"operatingIncome":{"value":121100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"openingAssets":{"value":1434260000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingCurrentLiabilities":{"value":88238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingCapitalEmployed":{"value":1346022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1232100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-03","filed":"2024-05-17","accession":"0001213900-24-044761","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":202162000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingCash":{"value":151086000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":4845400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"closingCurrentLiabilities":{"value":313500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"closingCapitalEmployed":{"value":4531900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2372500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-02","filed":"2025-05-16","accession":"0001213900-25-044893","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":2472900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"closingCash":{"value":182900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","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":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":42700000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"incomeTaxExpense":{"value":24000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"pretaxIncome":{"value":78700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2024-05-17","accession":"0001213900-24-044761","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2938961000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":150500000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}},"revenue":{"value":942900000,"tag":"Revenues","unit":"USD","start":"2021-04-04","end":"2022-04-02","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"}}}}; fcfMargin: 15.961395694135113; cashConversion: FCF and net income sources do not share a filing; roce: 4.120503810700448

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":608984000,"tag":"Revenues","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-04-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-04-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1434260000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"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 2021-04-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23133000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"pretaxIncome":{"value":113276000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-05-01","end":"2021-04-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-04-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-04-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":609000000,"tag":"Revenues","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"netIncome":{"value":90143000,"tag":"ProfitLoss","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"operatingIncome":{"value":114600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"openingAssets":{"value":1321912000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingCurrentLiabilities":{"value":103755000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-03-28"},"openingParentEquity":{"value":1122900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-19","accession":"0001213900-23-041600","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":203913000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"openingCash":{"value":103255000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0001213900-21-028445","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":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":1434260000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"closingCurrentLiabilities":{"value":88238000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"closingCapitalEmployed":{"value":1346022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1232100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-03","filed":"2024-05-17","accession":"0001213900-24-044761","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":202162000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"closingCash":{"value":151086000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-03","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":90100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"incomeTaxExpense":{"value":23100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"pretaxIncome":{"value":113200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-29","end":"2021-04-03","filed":"2023-05-19","accession":"0001213900-23-041600","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-03-28

Calculation inputs: {"original":{"fcfTotal":{"value":118324000,"capex":{"accession":"0001213900-22-045106","end":"2020-03-28","filed":"2022-08-05","form":"10-K/A","start":"2019-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-22-045106","end":"2020-03-28","filed":"2022-08-05","form":"10-K/A","start":"2019-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":727461000,"tag":"Revenues","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"netIncome":{"value":120350000,"tag":"ProfitLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"operatingIncome":{"value":149367000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingAssets":{"value":1147367000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"openingCurrentLiabilities":{"value":90129000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-03-30"},"openingParentEquity":{"value":971688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"openingTotalEquity":{"value":968566000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-30","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"openingCash":{"value":29884000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","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":"2019-05-23","accession":"0001615774-19-008334","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":1321912000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"closingCurrentLiabilities":{"value":103755000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-03-28"},"closingParentEquity":{"value":1122900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-19","accession":"0001213900-23-041600","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":203913000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"closingCash":{"value":103255000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-21","accession":"0001213900-21-028445","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":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":120350000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"incomeTaxExpense":{"value":26371000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"pretaxIncome":{"value":146721000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"effectiveTaxRate":{"value":0.17973568882436733,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":122520419.36737072,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.265339310286052; cashConversion: 98.31657665143332; 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 2019-03-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-03-28

Calculation inputs: {"original":{"fcfTotal":{"value":67201000,"capex":{"accession":"0001213900-21-028445","end":"2019-03-30","filed":"2021-05-21","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001213900-21-028445","end":"2019-03-30","filed":"2021-05-21","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":702516000,"tag":"Revenues","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"netIncome":{"value":105193000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"operatingIncome":{"value":132035000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"openingAssets":{"value":1142751000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"openingCurrentLiabilities":{"value":105203000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-03-31"},"openingParentEquity":{"value":834552000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"openingTotalEquity":{"value":834552000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"openingCash":{"value":54163000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-21","accession":"0001213900-21-028445","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":"2019-05-23","accession":"0001615774-19-008334","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":1147367000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"closingCurrentLiabilities":{"value":90129000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-03-30"},"closingParentEquity":{"value":971688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-08-05","accession":"0001213900-22-045106","form":"10-K/A"},"closingTotalEquity":{"value":968566000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-30","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCash":{"value":29884000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","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":"2019-05-23","accession":"0001615774-19-008334","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":105193000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20897000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-21","accession":"0001213900-21-028445","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":{"roce":{"operatingIncome":{"value":132035000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"averageCapitalEmployed":{"value":1047393000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1037548000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1142751000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"openingCurrentLiabilities":{"value":105203000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCapitalEmployed":{"value":1057238000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1147367000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCurrentLiabilities":{"value":90129000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"}}}}; fcfMargin: 9.565760779825656; cashConversion: 63.883528371659715; roce: 12.606060953242956

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":674949000,"tag":"Revenues","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"netIncome":{"value":87141000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"operatingIncome":{"value":128774000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","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 2017-03-31"},"openingParentEquity":{"value":717044000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","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":38923000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","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 2017-03-31"},"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":1142751000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"closingCurrentLiabilities":{"value":105203000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-03-31"},"closingParentEquity":{"value":834552000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-21","accession":"0001213900-21-028445","form":"10-K"},"closingTotalEquity":{"value":834552000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCash":{"value":54163000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-21","accession":"0001213900-21-028445","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":"2019-05-23","accession":"0001615774-19-008334","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":87141000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32710000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-01","end":"2018-03-31","filed":"2020-05-20","accession":"0001213900-20-013096","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-03-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-03-31

Calculation inputs: {"original":{"fcfTotal":{"value":80348000,"capex":{"accession":"0001615774-19-008334","end":"2017-04-01","filed":"2019-05-23","form":"10-K","start":"2016-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001615774-19-008334","end":"2017-04-01","filed":"2019-05-23","form":"10-K","start":"2016-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":615388000,"tag":"Revenues","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"netIncome":{"value":70623000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"operatingIncome":{"value":114586000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"openingAssets":{"value":1098510000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"openingCurrentLiabilities":{"value":88317000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-04-02"},"openingParentEquity":{"value":620947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"openingTotalEquity":{"value":620947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"openingCash":{"value":39208000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-23","accession":"0001615774-19-008334","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":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"openingCommonEquity":{"value":620947000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1108847000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCurrentLiabilities":{"value":93138000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-04-01"},"closingParentEquity":{"value":717044000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"closingTotalEquity":{"value":717044000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCash":{"value":38923000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","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":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"closingCommonEquity":{"value":717044000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":70623000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":34261000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-23","accession":"0001615774-19-008334","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":668995500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.056478189369958; cashConversion: 113.77030145986436; 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 2016-04-02; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-04-01

Calculation inputs: {"original":{"fcfTotal":{"value":62496000,"capex":{"accession":"0001615774-18-004515","end":"2016-04-02","filed":"2018-05-30","form":"10-K","start":"2015-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001615774-18-004515","end":"2016-04-02","filed":"2018-05-30","form":"10-K","start":"2015-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":597472000,"tag":"Revenues","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"netIncome":{"value":63894000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"operatingIncome":{"value":103841000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"openingAssets":{"value":632073000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"openingCurrentLiabilities":{"value":42018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-03-28"},"openingParentEquity":{"value":549433000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingTotalEquity":{"value":549433000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"openingCash":{"value":125455000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0001615774-18-004515","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":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingCommonEquity":{"value":549433000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1098510000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"closingCurrentLiabilities":{"value":88317000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-04-02"},"closingParentEquity":{"value":620947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"closingTotalEquity":{"value":620947000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-23","accession":"0001615774-19-008334","form":"10-K"},"closingCash":{"value":39208000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-23","accession":"0001615774-19-008334","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":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"closingCommonEquity":{"value":620947000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":63894000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30891000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001615774-18-004515","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":585190000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":103841000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"averageCapitalEmployed":{"value":800124000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":590055000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":632073000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingCurrentLiabilities":{"value":42018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingCapitalEmployed":{"value":1010193000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1098510000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingCurrentLiabilities":{"value":88317000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"}}}}; fcfMargin: 10.460071769053613; cashConversion: 97.81200112686638; roce: 12.978113392424174

Calculation inputs: {"original":{"fcfTotal":{"value":50893000,"capex":{"accession":"0001144204-17-030325","end":"2015-03-28","filed":"2017-05-31","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-17-030325","end":"2015-03-28","filed":"2017-05-31","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":445278000,"tag":"Revenues","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"netIncome":{"value":58248000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"operatingIncome":{"value":88430000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"openingAssets":{"value":620993000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingCurrentLiabilities":{"value":42820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-03-29"},"openingParentEquity":{"value":538452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"openingTotalEquity":{"value":538452000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"openingCash":{"value":121207000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-31","accession":"0001144204-17-030325","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":"0001144204-15-033694","form":"10-K"},"openingCommonEquity":{"value":538452000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":632073000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"closingCurrentLiabilities":{"value":42018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-03-28"},"closingParentEquity":{"value":549433000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingTotalEquity":{"value":549433000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0001615774-18-004515","form":"10-K"},"closingCash":{"value":125455000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0001615774-18-004515","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":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingCommonEquity":{"value":549433000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":58248000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26307000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001144204-17-030325","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":543942500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":88430000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"averageCapitalEmployed":{"value":584114000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":578173000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":620993000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"openingCurrentLiabilities":{"value":42820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingCapitalEmployed":{"value":590055000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":632073000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingCurrentLiabilities":{"value":42018000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"}}}}; fcfMargin: 11.429488993392892; cashConversion: 87.37295701139954; roce: 15.139168039115653

Calculation inputs: {"original":{"fcfTotal":{"value":19055000,"capex":{"accession":"0001144204-16-105151","end":"2014-03-29","filed":"2016-05-26","form":"10-K","start":"2013-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-14-033924","end":"2014-03-29","filed":"2014-05-28","form":"10-K","start":"2013-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":418886000,"tag":"Revenues","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"netIncome":{"value":60208000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"operatingIncome":{"value":88650000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingAssets":{"value":542442000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"openingCurrentLiabilities":{"value":46568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30"},"openingParentEquity":{"value":462195000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingTotalEquity":{"value":462195000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"openingCash":{"value":114480000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-26","accession":"0001144204-16-105151","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingCommonEquity":{"value":462195000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":620993000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingCurrentLiabilities":{"value":42820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-03-29"},"closingParentEquity":{"value":538452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingTotalEquity":{"value":538452000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-31","accession":"0001144204-17-030325","form":"10-K"},"closingCash":{"value":121207000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-31","accession":"0001144204-17-030325","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":"0001144204-15-033694","form":"10-K"},"closingCommonEquity":{"value":538452000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":60208000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27545000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-05-26","accession":"0001144204-16-105151","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":500323500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":88650000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"averageCapitalEmployed":{"value":537023500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":495874000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":542442000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingCurrentLiabilities":{"value":46568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingCapitalEmployed":{"value":578173000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":620993000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingCurrentLiabilities":{"value":42820000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":19055000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"revenue":{"value":418886000,"tag":"Revenues","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":19055000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"netIncome":{"value":60208000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}}}}; fcfMargin: 4.548970364251849; cashConversion: 31.648618123837363; roce: 16.50765748612491

Calculation inputs: {"original":{"fcfTotal":{"value":24245000,"capex":{"accession":"0001144204-15-033694","end":"2013-03-30","filed":"2015-05-27","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-14-033924","end":"2013-03-30","filed":"2014-05-28","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":403051000,"tag":"Revenues","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"netIncome":{"value":56342000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"operatingIncome":{"value":78101000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"openingAssets":{"value":459518000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingCurrentLiabilities":{"value":43864000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-03-31"},"openingParentEquity":{"value":385815000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingTotalEquity":{"value":385815000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"openingCash":{"value":68621000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001144204-15-033694","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingCommonEquity":{"value":385815000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":542442000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingCurrentLiabilities":{"value":46568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-03-30"},"closingParentEquity":{"value":462195000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingTotalEquity":{"value":462195000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-26","accession":"0001144204-16-105151","form":"10-K"},"closingCash":{"value":114480000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-05-26","accession":"0001144204-16-105151","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingCommonEquity":{"value":462195000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":56342000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23846000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001144204-15-033694","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":424005000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":78101000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"averageCapitalEmployed":{"value":455764000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":415654000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":459518000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingCurrentLiabilities":{"value":43864000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingCapitalEmployed":{"value":495874000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":542442000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingCurrentLiabilities":{"value":46568000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":24245000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"revenue":{"value":403051000,"tag":"Revenues","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":24245000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}},"netIncome":{"value":56342000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"}}}}; fcfMargin: 6.015367782240958; cashConversion: 43.03184125519151; roce: 17.136281057740412

Calculation inputs: {"original":{"fcfTotal":{"value":27188000,"capex":{"accession":"0001144204-14-033924","end":"2012-03-31","filed":"2014-05-28","form":"10-K","start":"2011-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-14-033924","end":"2012-03-31","filed":"2014-05-28","form":"10-K","start":"2011-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":397511000,"tag":"Revenues","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"netIncome":{"value":49997000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"operatingIncome":{"value":77648000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingAssets":{"value":425982000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingCurrentLiabilities":{"value":69551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-04-02"},"openingParentEquity":{"value":330067000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingTotalEquity":{"value":330067000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingCash":{"value":63975000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingCommonEquity":{"value":330067000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":459518000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingCurrentLiabilities":{"value":43864000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-03-31"},"closingParentEquity":{"value":385815000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingTotalEquity":{"value":385815000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingCash":{"value":68621000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001144204-15-033694","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingCommonEquity":{"value":385815000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":49997000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25982000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001144204-14-033924","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":357941000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":77648000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"averageCapitalEmployed":{"value":386042500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":356431000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":425982000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingCurrentLiabilities":{"value":69551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingCapitalEmployed":{"value":415654000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":459518000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingCurrentLiabilities":{"value":43864000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"}}}}; fcfMargin: 6.839559156853521; cashConversion: 54.379262755765346; roce: 20.11384756859672

Calculation inputs: {"original":{"fcfTotal":{"value":39516000,"capex":{"accession":"0001144204-13-032047","end":"2011-04-02","filed":"2013-05-29","form":"10-K","start":"2010-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-13-032047","end":"2011-04-02","filed":"2013-05-29","form":"10-K","start":"2010-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":335625000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"netIncome":{"value":34868000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"operatingIncome":{"value":56193000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingAssets":{"value":375955000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingCurrentLiabilities":{"value":31789000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-04-03"},"openingParentEquity":{"value":283547000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","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":92408000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"openingCash":{"value":21389000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-03","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-04-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"openingCommonEquity":{"value":283547000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":425982000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingCurrentLiabilities":{"value":69551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-04-02"},"closingParentEquity":{"value":330067000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingTotalEquity":{"value":330067000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingCash":{"value":63975000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001144204-14-033924","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-04-02","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingCommonEquity":{"value":330067000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":34868000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18009000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001144204-13-032047","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":306807000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":56193000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"averageCapitalEmployed":{"value":350298500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":344166000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":375955000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"openingCurrentLiabilities":{"value":31789000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"closingCapitalEmployed":{"value":356431000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":425982000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-02","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"closingCurrentLiabilities":{"value":69551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-02","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"}}}}; fcfMargin: 11.773854748603352; cashConversion: 113.33027417689571; roce: 16.04146178188031

Calculation inputs: {"original":{"fcfTotal":{"value":31247000,"capex":{"accession":"0001144204-12-032479","end":"2010-04-03","filed":"2012-05-30","form":"10-K","start":"2009-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-12-032479","end":"2010-04-03","filed":"2012-05-30","form":"10-K","start":"2009-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":274702000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-03-29","end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"netIncome":{"value":24385000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-29","end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"operatingIncome":{"value":34670000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-03-29","end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-28"},"openingParentEquity":{"value":256011000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","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":30557000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-28","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-03-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":375955000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingCurrentLiabilities":{"value":31789000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-04-03"},"closingParentEquity":{"value":283547000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","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":92408000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"closingCash":{"value":21389000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-03","filed":"2013-05-29","accession":"0001144204-13-032047","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-04-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-04-03","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"closingCommonEquity":{"value":283547000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":24385000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-03-29","end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8625000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-03-29","end":"2010-04-03","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.374871679128656; cashConversion: 128.14025015378306; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-04-03

Calculation inputs: {"original":{"fcfTotal":{"value":17158000,"capex":{"accession":"0001144204-11-032825","end":"2009-03-28","filed":"2011-05-27","form":"10-K","start":"2008-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-11-032825","end":"2009-03-28","filed":"2011-05-27","form":"10-K","start":"2008-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":355796000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-03-30","end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"netIncome":{"value":34454000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-03-30","end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"operatingIncome":{"value":54970000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-03-30","end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-03-29"},"openingParentEquity":{"value":223910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-03-29","filed":"2011-05-27","accession":"0001144204-11-032825","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":9859000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-03-29","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-28"},"closingParentEquity":{"value":256011000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","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":30557000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-03-28","filed":"2012-05-30","accession":"0001144204-12-032479","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-03-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":34454000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-03-30","end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16947000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-03-30","end":"2009-03-28","filed":"2011-05-27","accession":"0001144204-11-032825","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: 4.822426334191503; cashConversion: 49.799732977303066; 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 2008-03-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-03-28

revenue: 1870900000; operatingIncome: 421000000; netIncome: 287600000

revenue: 1636300000; operatingIncome: 369900000; netIncome: 246200000

revenue: 1560300000; operatingIncome: 342200000; netIncome: 209900000

revenue: 1469300000; operatingIncome: 293000000; netIncome: 166700000

revenue: 942937000; operatingIncome: No unambiguous matching annual USD fact; netIncome: No unambiguous matching annual USD fact

revenue: 942900000; operatingIncome: 121100000; netIncome: 54710000

revenue: 608984000; operatingIncome: No unambiguous matching annual USD fact; netIncome: No unambiguous matching annual USD fact

revenue: 609000000; operatingIncome: 114600000; netIncome: 90143000

revenue: 727461000; operatingIncome: 149367000; netIncome: 120350000

revenue: 702516000; operatingIncome: 132035000; netIncome: 105193000

revenue: 674949000; operatingIncome: 128774000; netIncome: 87141000

revenue: 615388000; operatingIncome: 114586000; netIncome: 70623000

revenue: 597472000; operatingIncome: 103841000; netIncome: 63894000

revenue: 445278000; operatingIncome: 88430000; netIncome: 58248000

revenue: 418886000; operatingIncome: 88650000; netIncome: 60208000

revenue: 403051000; operatingIncome: 78101000; netIncome: 56342000

revenue: 397511000; operatingIncome: 77648000; netIncome: 49997000

revenue: 335625000; operatingIncome: 56193000; netIncome: 34868000

revenue: 274702000; operatingIncome: 34670000; netIncome: 24385000

revenue: 355796000; operatingIncome: 54970000; netIncome: 34454000