Document


										Exhibit 99.1
Return on Invested Capital ("ROIC") and Economic Return Calculations GAAP to non-GAAP reconciliation (dollars in thousands):

	Six Months Ended				Three Months Ended				Six Months Ended
		Apr 2,				Jan 1,				Apr 3,
		2022				2022				2021
Operating income, as reported		$	66,310			$	30,473			$	97,553
Restructuring and impairment charges	+	2,021			+	2,021			+	2,029
Adjusted operating income		68,331				32,494				99,582
	x	2			x	4			x	2

Adjusted annualized operating income		$	136,662			$	129,976			$	199,164
Adjusted effective tax rate	x	14		%	x	13		%	x	13		%
Tax impact		$	19,133			$	16,897			$	25,891
Adjusted operating income (tax effected)		$	117,529			$	113,079			$	173,273

Average invested capital		$	1,151,775			$	1,135,312			$	1,002,260

ROIC		10.2		%		10.0		%		17.3		%
WACC		9.3		%		9.3		%		8.1		%
Economic Return		0.9		%		0.7		%		9.2		%


	April 2,		January 2,		October 2,		July 3,		April 3,		January 2,		October 3,
	2022		2022		2021		2021		2021		2021		2020
Equity	$	1,040,591	$	1,044,095	$	1,028,232	$	1,020,450	$	1,013,952	$	1,006,959	$	977,480
Plus:
Debt and finance lease obligations - current	222,393		151,417		66,313		60,468		50,229		148,408		146,829
Operating lease obligations - current (1)	9,266		9,507		9,877		9,130		9,314		9,351		7,724
Debt and finance lease obligations - long-term	186,069		187,075		187,033		187,690		188,730		188,148		187,975
Operating lease obligations - long-term	34,347		36,343		37,970		33,193		34,751		37,052		36,779
Less:
Cash and cash equivalents	(307,964)		(217,067)		(270,172)		(303,255)		(294,370)		(356,724)		(385,807)
	$	1,184,702	$	1,211,370	$	1,059,253	$	1,007,676	$	1,002,606	$	1,033,194	$	970,980