Simply Good Foods Co (SMPL)

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 101510772; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 99730500

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 101281888; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 100150215

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 100880079; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 99564768

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 100589156; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 99504080

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 97365598; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 95784674

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 98343722; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 95653611

revenue: 523383000; averageDilutedShares: 80734091; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 81875050

revenue: 431429000; averageDilutedShares: 72786843; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70562477

Calculation inputs: {"original":{"fcfTotal":{"value":157915000,"capex":{"accession":"0001702744-25-000046","end":"2025-08-30","filed":"2025-10-28","form":"10-K","start":"2024-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-25-000046","end":"2025-08-30","filed":"2025-10-28","form":"10-K","start":"2024-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":103614000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-01","end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"operatingIncome":{"value":156887000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-01","end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingAssets":{"value":2436144000,"tag":"Assets","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingCurrentLiabilities":{"value":108615000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingCapitalEmployed":{"value":2327529000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1727486000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingTotalEquity":{"value":1727486000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":708658000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingCash":{"value":132530000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","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 2024-08-31"},"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":2396045000,"tag":"Assets","unit":"USD","start":null,"end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingCurrentLiabilities":{"value":124561000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingCapitalEmployed":{"value":2271484000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1806833000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingTotalEquity":{"value":1806833000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":589212000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingCash":{"value":98468000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","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 2025-08-30"},"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":103614000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-09-01","end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32289000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-09-01","end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"pretaxIncome":{"value":135903000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-09-01","end":"2025-08-30","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"effectiveTaxRate":{"value":0.23758857420365997,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":119612441.3589104,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2299506500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 152.40701063562838; roce: 6.82263781380918

Calculation inputs: {"original":{"fcfTotal":{"value":209961000,"capex":{"accession":"0001702744-25-000046","end":"2024-08-31","filed":"2025-10-28","form":"10-K","start":"2023-08-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-25-000046","end":"2024-08-31","filed":"2025-10-28","form":"10-K","start":"2023-08-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":139309000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-27","end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"operatingIncome":{"value":206497000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-08-27","end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingAssets":{"value":2097084000,"tag":"Assets","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"openingCurrentLiabilities":{"value":89857000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"openingCapitalEmployed":{"value":2007227000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1571099000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","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":525985000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"openingCash":{"value":87715000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","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 2023-08-26"},"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":2436144000,"tag":"Assets","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingCurrentLiabilities":{"value":108615000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingCapitalEmployed":{"value":2327529000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1727486000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingTotalEquity":{"value":1727486000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":708658000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"closingCash":{"value":132530000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","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 2024-08-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":139309000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-08-27","end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46741000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-08-27","end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"pretaxIncome":{"value":186050000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-08-27","end":"2024-08-31","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"effectiveTaxRate":{"value":0.25122816447191615,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":154619137.72104275,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2167378000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 150.71603413993353; roce: 9.52750281676754

Calculation inputs: {"original":{"fcfTotal":{"value":159532000,"capex":{"accession":"0001702744-25-000046","end":"2023-08-26","filed":"2025-10-28","form":"10-K","start":"2022-08-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-25-000046","end":"2023-08-26","filed":"2025-10-28","form":"10-K","start":"2022-08-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":133575000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-28","end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"operatingIncome":{"value":204949000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-08-28","end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"openingAssets":{"value":2094249000,"tag":"Assets","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"openingCurrentLiabilities":{"value":102248000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"openingCapitalEmployed":{"value":1992001000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1438664000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-08-27","filed":"2025-10-28","accession":"0001702744-25-000046","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":655585000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"openingCash":{"value":67494000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","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 2022-08-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2097084000,"tag":"Assets","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"closingCurrentLiabilities":{"value":89857000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"closingCapitalEmployed":{"value":2007227000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1571099000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","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":525985000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"closingCash":{"value":87715000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-08-26","filed":"2024-10-29","accession":"0001702744-24-000089","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 2023-08-26"},"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":133575000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-08-28","end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42117000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-08-28","end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"pretaxIncome":{"value":175692000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-08-28","end":"2023-08-26","filed":"2025-10-28","accession":"0001702744-25-000046","form":"10-K"},"effectiveTaxRate":{"value":0.23972064749675567,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":155818493.01618743,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1999614000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 119.43252854201761; roce: 10.249428139630949

Calculation inputs: {"original":{"fcfTotal":{"value":105407000,"capex":{"accession":"0001702744-24-000089","end":"2022-08-27","filed":"2024-10-29","form":"10-K","start":"2021-08-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-24-000089","end":"2022-08-27","filed":"2024-10-29","form":"10-K","start":"2021-08-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":108574000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-29","end":"2022-08-27","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"operatingIncome":{"value":202759000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-08-29","end":"2022-08-27","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"openingAssets":{"value":2052217000,"tag":"Assets","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"openingCurrentLiabilities":{"value":113664000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"openingCapitalEmployed":{"value":1938553000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1188804000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-08-28","filed":"2024-10-29","accession":"0001702744-24-000089","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":863413000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"openingCash":{"value":75345000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-08-28"},"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":2094249000,"tag":"Assets","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"closingCurrentLiabilities":{"value":102248000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"closingCapitalEmployed":{"value":1992001000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1438664000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-08-27","filed":"2025-10-28","accession":"0001702744-25-000046","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":655585000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"closingCash":{"value":67494000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-08-27","filed":"2023-10-24","accession":"0001702744-23-000098","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 2022-08-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":108574000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-08-29","end":"2022-08-27","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":41995000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-08-29","end":"2022-08-27","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"pretaxIncome":{"value":150569000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-08-29","end":"2022-08-27","filed":"2024-10-29","accession":"0001702744-24-000089","form":"10-K"},"effectiveTaxRate":{"value":0.2789086731000405,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":146207756.35090888,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1965277000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 97.0830954003721; roce: 10.317069807462257

Calculation inputs: {"original":{"fcfTotal":{"value":126178000,"capex":{"accession":"0001702744-23-000098","end":"2021-08-28","filed":"2023-10-24","form":"10-K","start":"2020-08-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-23-000098","end":"2021-08-28","filed":"2023-10-24","form":"10-K","start":"2020-08-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":40880000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-30","end":"2021-08-28","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"operatingIncome":{"value":173675000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-08-30","end":"2021-08-28","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"openingAssets":{"value":2008445000,"tag":"Assets","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"openingCurrentLiabilities":{"value":71478000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"openingCapitalEmployed":{"value":1936967000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1139333000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-08-29","filed":"2023-10-24","accession":"0001702744-23-000098","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":869112000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"openingCash":{"value":95847000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","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 2020-08-29"},"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":2052217000,"tag":"Assets","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"closingCurrentLiabilities":{"value":113664000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"closingCapitalEmployed":{"value":1938553000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1188804000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-08-28","filed":"2024-10-29","accession":"0001702744-24-000089","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":863413000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"closingCash":{"value":75345000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-08-28","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-08-28"},"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":40880000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-08-30","end":"2021-08-28","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":39980000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-08-30","end":"2021-08-28","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"pretaxIncome":{"value":80860000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-08-30","end":"2021-08-28","filed":"2023-10-24","accession":"0001702744-23-000098","form":"10-K"},"effectiveTaxRate":{"value":0.4944348256245362,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":87804031.65965867,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1937760000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 308.6545988258317; roce: 8.9626682354884

Calculation inputs: {"original":{"fcfTotal":{"value":57185000,"capex":{"accession":"0001702744-22-000073","end":"2020-08-29","filed":"2022-10-21","form":"10-K","start":"2019-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-22-000073","end":"2020-08-29","filed":"2022-10-21","form":"10-K","start":"2019-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":65638000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-01","end":"2020-08-29","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"operatingIncome":{"value":78224000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-09-01","end":"2020-08-29","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"openingAssets":{"value":1141650000,"tag":"Assets","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"openingCurrentLiabilities":{"value":48032000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"openingCapitalEmployed":{"value":1093618000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":712868000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-08-31","filed":"2022-10-21","accession":"0001702744-22-000073","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":428782000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"openingCash":{"value":266341000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","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 2019-08-31"},"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":2008445000,"tag":"Assets","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"closingCurrentLiabilities":{"value":71478000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"closingCapitalEmployed":{"value":1936967000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1139333000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-08-29","filed":"2023-10-24","accession":"0001702744-23-000098","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":869112000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"closingCash":{"value":95847000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-08-29","filed":"2021-10-26","accession":"0001702744-21-000121","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 2020-08-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":65638000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-09-01","end":"2020-08-29","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13326000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-09-01","end":"2020-08-29","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"pretaxIncome":{"value":78964000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-09-01","end":"2020-08-29","filed":"2022-10-21","accession":"0001702744-22-000073","form":"10-K"},"effectiveTaxRate":{"value":0.16876044779899702,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":65022882.73137126,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1515292500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 87.12178920747128; roce: 5.162303647645587

Calculation inputs: {"original":{"fcfTotal":{"value":72005000,"capex":{"accession":"0001702744-21-000121","end":"2019-08-31","filed":"2021-10-26","form":"10-K","start":"2018-08-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-21-000121","end":"2019-08-31","filed":"2021-10-26","form":"10-K","start":"2018-08-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":523383000,"tag":"Revenues","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"netIncome":{"value":-25234000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"operatingIncome":{"value":72673000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"openingAssets":{"value":974605000,"tag":"Assets","unit":"USD","start":null,"end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"openingCurrentLiabilities":{"value":30583000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"openingCapitalEmployed":{"value":944022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":620795000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-08-25","filed":"2021-10-26","accession":"0001702744-21-000121","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":302004000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"openingCash":{"value":111971000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-08-25","filed":"2021-10-26","accession":"0001702744-21-000121","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 2018-08-25"},"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":1141650000,"tag":"Assets","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"closingCurrentLiabilities":{"value":48032000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"closingCapitalEmployed":{"value":1093618000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":712868000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-08-31","filed":"2022-10-21","accession":"0001702744-22-000073","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":428782000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"closingCash":{"value":266341000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","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 2019-08-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-25234000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16711000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"pretaxIncome":{"value":-8523000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2021-10-26","accession":"0001702744-21-000121","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1018820000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":72005000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"}},"revenue":{"value":523383000,"tag":"Revenues","unit":"USD","start":"2018-08-26","end":"2019-08-31","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"}}}}; fcfMargin: 13.757611538777532; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 7.133055888184369

Calculation inputs: {"original":{"fcfTotal":{"value":59268000,"capex":{"accession":"0001702744-21-000066","end":"2018-08-25","filed":"2021-06-30","form":"10-K/A","start":"2017-08-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001702744-21-000066","end":"2018-08-25","filed":"2021-06-30","form":"10-K/A","start":"2017-08-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":431429000,"tag":"Revenues","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"netIncome":{"value":37386000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"operatingIncome":{"value":67366000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"openingAssets":{"value":922488000,"tag":"Assets","unit":"USD","start":null,"end":"2017-08-26","filed":"2018-10-24","accession":"0001702744-18-000064","form":"10-K"},"openingCurrentLiabilities":{"value":33244000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-08-26","filed":"2018-10-24","accession":"0001702744-18-000064","form":"10-K"},"openingCapitalEmployed":{"value":889244000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":579965000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-08-26","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"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":323786000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-08-26","filed":"2018-10-24","accession":"0001702744-18-000064","form":"10-K"},"openingCash":{"value":56501000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-08-26","filed":"2021-06-30","accession":"0001702744-21-000066","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 2017-08-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-08-26","filed":"2017-11-09","accession":"0001702744-17-000027","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":974605000,"tag":"Assets","unit":"USD","start":null,"end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"closingCurrentLiabilities":{"value":30583000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"closingCapitalEmployed":{"value":944022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":620795000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-08-25","filed":"2021-10-26","accession":"0001702744-21-000121","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":302004000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"closingCash":{"value":111971000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-08-25","filed":"2021-10-26","accession":"0001702744-21-000121","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 2018-08-25"},"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":37386000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-16050000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"pretaxIncome":{"value":21336000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2021-06-30","accession":"0001702744-21-000066","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":916633000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":59268000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"}},"revenue":{"value":431429000,"tag":"Revenues","unit":"USD","start":"2017-08-27","end":"2018-08-25","filed":"2019-10-30","accession":"0001702744-19-000048","form":"10-K"}}}}; fcfMargin: 13.737602247414987; cashConversion: 158.52993099021023; roce: 7.349288101126623

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 156887000; netIncome: 103614000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 206497000; netIncome: 139309000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 204949000; netIncome: 133575000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 202759000; netIncome: 108574000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 173675000; netIncome: 40880000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 78224000; netIncome: 65638000

revenue: 523383000; operatingIncome: 72673000; netIncome: -25234000

revenue: 431429000; operatingIncome: 67366000; netIncome: 37386000