Document


										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 30,				Sep 30,				Dec 31,
	2023				2023				2022
Operating income, as reported		$	45,158			$	195,820			$	57,341
Restructuring and impairment charges	+	—			+	23,094			+	—
Adjusted operating income		45,158				218,914				57,341
	x	4							x	4

Adjusted annualized operating income		$	180,632			$	218,914			$	229,364
Adjusted effective tax rate	x	16		%	x	13		%	x	16		%
Tax impact		$	28,901			$	28,459			$	36,698
Adjusted operating income (tax-effected)		$	151,731			$	190,455			$	192,666

Average invested capital		$	1,479,647			$	1,425,626			$	1,392,002

ROIC		10.3		%		13.4		%		13.8		%
WACC		8.2		%		9.0		%		9.0		%
Economic Return		2.1		%		4.4		%		4.8		%



	December 30,		September 30,		July 1,		April 1,		December 31,		October 1,
	2023		2023		2023		2023		2022		2022
Equity	$	1,266,755	$	1,214,382	$	1,184,362	$	1,182,382	$	1,150,259	$	1,095,731
Plus:
Debt and finance lease obligations - current	251,119		240,205		304,781		294,011		329,076		273,971
Operating lease obligations - current (1)	9,172		8,363		8,772		8,358		8,878		7,948
Debt and finance lease obligations - long-term	192,118		190,853		187,468		188,730		187,272		187,776
Operating lease obligations - long-term	35,989		38,552		40,515		31,257		32,149		33,628
Less:
Cash and cash equivalents	(231,982)		(256,233)		(252,965)		(269,664)		(247,880)		(274,805)
	$	1,523,171	$	1,436,122	$	1,472,933	$	1,435,074	$	1,459,754	$	1,324,249