Exhibit 99.1
Return on Invested Capital ("ROIC") and Economic Return Calculations GAAP to non-GAAP reconciliation (dollars in thousands):
	Three Months Ended				Twelve Months Ended				Three Months Ended
	Dec 31,				Oct 1,				Jan 1,
	2022				2022				2022
Operating income, as reported		$	57,341			$	178,185			$	30,473
Restructuring and impairment charges	+	—			+	2,021			+	2,021
Adjusted operating income		57,341				180,206				32,494
	x	4							x	4
Adjusted annualized operating income		$	229,364			$	180,206			$	129,976
Adjusted effective tax rate	x	16		%	x	13		%	x	13		%
Tax impact		$	36,698			$	23,427			$	16,897
Adjusted operating income (tax-effected)		$	192,666			$	156,779			$	113,079
Average invested capital		$	1,392,002			$	1,207,357			$	1,135,312
ROIC		13.8		%		13.0		%		10.0		%
WACC		9.0		%		9.3		%		9.3		%
Economic Return		4.8		%		3.7		%		0.7		%

	December 31,		October 1,		July 2,		April 2,		January 1,		October 2,
	2022		2022		2022		2022		2022		2021
Equity	$	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	329,076		273,971		250,012		222,393		151,417		66,313
Operating lease obligations - current (1)	8,878		7,948		8,640		9,266		9,507		9,877
Debt and finance lease obligations - long-term	187,272		187,776		184,707		186,069		187,075		187,033
Operating lease obligations - long-term	32,149		33,628		32,270		34,347		36,343		37,970
Less:
Cash and cash equivalents	(247,880)		(274,805)		(276,608)		(307,964)		(217,067)		$	(270,172)
	$	1,459,754	$	1,324,249	$	1,257,211	$	1,184,702	$	1,211,370	$	1,059,253

(1) Included in other accrued liabilities on the Consolidated Balance Sheets.