| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Exhibit 99.1 |
Return on Invested Capital ("ROIC") and Economic Return Calculations GAAP to non-GAAP reconciliation (dollars in thousands): |
| | | | | | | | | | | |
| | | Fiscal year ended | | | | |
| | | October 1, | | October 2, | | October 3, | | | | |
| | | 2022 | | 2021 | | 2020 | | | | |
Operating income, as reported | | | $ | 178,185 | | | $ | 176,268 | | | $ | 153,372 | | | | | |
Restructuring and impairment charges | | | 2,021 | | | 3,267 | | | 6,003 | | | | | |
Adjusted operating income | | | 180,206 | | | 179,535 | | | 159,375 | | | | | |
Tax rate | | | 13.0 | % | | 13.0 | % | | 14.0 | % | | | | |
Adjusted operating income (tax effected) | | | $ | 156,779 | | | $ | 156,195 | | | $ | 137,062 | | | | | |
Average invested capital | | | $ | 1,207,357 | | | $ | 1,014,742 | | | $ | 979,981 | | | | | |
ROIC | | | 13.0 | % | | 15.4 | % | | 14.0 | % | | | | |
WACC | | | 9.3 | % | | 8.1 | % | | 8.8 | % | | | | |
Economic Return | | | 3.7 | % | | 7.3 | % | | 5.2 | % | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Average Invested Capital | Fiscal 2022 |
| October 1, | | July 2, | | April 2, | | January 1, | | October 2, | | Average invested capital |
| 2022 | | 2022 | | 2022 | | 2022 | | 2021 | |
Equity | $ | 1,095,731 | | | $ | 1,058,190 | | | $ | 1,040,591 | | | $ | 1,044,095 | | | $ | 1,028,232 | | | |
Plus: | | | | | | | | | | | |
Debt and finance lease obligations - current | 273,971 | | | 250,012 | | | 222,393 | | | 151,417 | | | $ | 66,313 | | | |
Operating lease obligations - current (1) | 7,948 | | | 8,640 | | | 9,266 | | | 9,507 | | | $ | 9,877 | | | |
Debt and finance lease obligations - long-term | 187,776 | | | 184,707 | | | 186,069 | | | 187,075 | | | $ | 187,033 | | | |
Operating lease obligations - long-term | 33,628 | | | 32,270 | | | 34,347 | | | 36,343 | | | $ | 37,970 | | | |
Less: | | | | | | | | | | | |
Cash and cash equivalents | (274,805) | | | (276,608) | | | (307,964) | | | (217,067) | | | $ | (270,172) | | | |
| $ | 1,324,249 | | | $ | 1,257,211 | | | $ | 1,184,702 | | | $ | 1,211,370 | | | $ | 1,059,253 | | | $ | 1,207,357 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Average Invested Capital | Fiscal 2021 |
| October 2, | | July 3, | | April 3, | | January 2, | | October 3, | | Average invested capital |
| 2021 | | 2021 | | 2021 | | 2021 | | 2020 | |
Equity | $ | 1,028,232 | | | $ | 1,020,450 | | | $ | 1,013,952 | | | $ | 1,006,959 | | | $ | 977,480 | | | |
Plus: | | | | | | | | | | | |
Debt and finance lease obligations - current | 66,313 | | | 60,468 | | | 50,229 | | | 148,408 | | | 146,829 | | | |
Operating lease obligations - current (1) | 9,877 | | | 9,130 | | | 9,314 | | | 9,351 | | | 7,724 | | | |
Debt and finance lease obligations - long-term | 187,033 | | | 187,690 | | | 188,730 | | | 188,148 | | | 187,975 | | | |
Operating lease obligations - long-term | 37,970 | | | 33,193 | | | 34,751 | | | 37,052 | | | 36,779 | | | |
Less: | | | | | | | | | | | |
Cash and cash equivalents | (270,172) | | | (303,255) | | | (294,370) | | | (356,724) | | | (385,807) | | | |
| $ | 1,059,253 | | | $ | 1,007,676 | | | $ | 1,002,606 | | | $ | 1,033,194 | | | $ | 970,980 | | | $ | 1,014,742 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |