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 1,				Dec 31,				Apr 2,
	2023				2022				2022
Operating income, as reported		$	114,283			$	57,341			$	66,310
Restructuring and impairment charges	+	—			+	—			+	2,021
Adjusted operating income		114,283				57,341				68,331
	x	2			x	4			x	2

Adjusted annualized operating income		$	228,566			$	229,364			$	136,662
Adjusted effective tax rate	x	15		%	x	16		%	x	14		%
Tax impact		$	34,285			$	36,698			$	19,133
Adjusted operating income (tax-effected)		$	194,281			$	192,666			$	117,529

Average invested capital		$	1,406,359			$	1,392,002			$	1,151,775

ROIC		13.8		%		13.8		%		10.2		%
WACC		9.0		%		9.0		%		9.3		%
Economic Return		4.8		%		4.8		%		0.9		%


	April 1,		December 31,		October 1,		July 2,		April 2,		January 1,		October 2,
	2023		2022		2022		2022		2022		2022		2021
Equity	$	1,182,382	$	1,150,259	$	1,095,731	$	1,058,190	$	1,040,591	$	1,044,095	$	1,028,232
Plus:
Debt and finance lease obligations - current	294,011		329,076		273,971		250,012		222,393		151,417		66,313
Operating lease obligations - current (1)	8,358		8,878		7,948		8,640		9,266		9,507		9,877
Debt and finance lease obligations - long-term	188,730		187,272		187,776		184,707		186,069		187,075		187,033
Operating lease obligations - long-term	31,257		32,149		33,628		32,270		34,347		36,343		37,970
Less:
Cash and cash equivalents	(269,664)		(247,880)		(274,805)		(276,608)		(307,964)		(217,067)		(270,172)
	$	1,435,074	$	1,459,754	$	1,324,249	$	1,257,211	$	1,184,702	$	1,211,370	$	1,059,253