CHEESECAKE FACTORY INC (CAKE)

revenue: 3751806000; averageDilutedShares: 48551000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49635893

revenue: 3581699000; averageDilutedShares: 48974000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51332298

revenue: 3439503000; averageDilutedShares: 49050000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 50652129

revenue: 3303156000; averageDilutedShares: 50414000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51173597

revenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2927540000; averageDilutedShares: 48510000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1983225000; averageDilutedShares: 43869000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2482692000; averageDilutedShares: 44545000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2332331000; averageDilutedShares: 46215000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2260502000; averageDilutedShares: 48152000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2275719000; averageDilutedShares: 49372000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2100609000; averageDilutedShares: 50605000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1976624000; averageDilutedShares: 51584000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1877910000; averageDilutedShares: 54377000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1809017000; averageDilutedShares: 55211000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1757624000; averageDilutedShares: 58190000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1659404000; averageDilutedShares: 60446000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1602020000; averageDilutedShares: 60082000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1606406000; averageDilutedShares: 64009000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":155077000,"capex":{"accession":"0001104659-26-018643","end":"2025-12-30","filed":"2026-02-23","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-018643","end":"2025-12-30","filed":"2026-02-23","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3751806000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"netIncome":{"value":148427000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"operatingIncome":{"value":187285000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingAssets":{"value":3041760000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCurrentLiabilities":{"value":711420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCapitalEmployed":{"value":2330340000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":443455000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingTotalEquity":{"value":443455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCash":{"value":84176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCommonEquity":{"value":443455000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3261672000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCurrentLiabilities":{"value":777011000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCapitalEmployed":{"value":2484661000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":436427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingTotalEquity":{"value":436427000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCash":{"value":215729000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCommonEquity":{"value":436427000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":148427000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14468000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"pretaxIncome":{"value":162895000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"effectiveTaxRate":{"value":0.0888179502133276,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":170650730.19429693,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2407500500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":439941000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.133396023141922; cashConversion: 104.4803169234708; roce: 7.779229952392533

Calculation inputs: {"original":{"fcfTotal":{"value":107961000,"capex":{"accession":"0001104659-26-018643","end":"2024-12-31","filed":"2026-02-23","form":"10-K","start":"2024-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-018643","end":"2024-12-31","filed":"2026-02-23","form":"10-K","start":"2024-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3581699000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"netIncome":{"value":156783000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"operatingIncome":{"value":178317000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingAssets":{"value":2840383000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCurrentLiabilities":{"value":660671000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-01-02"},"openingParentEquity":{"value":318062000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingTotalEquity":{"value":318062000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCash":{"value":56290000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingCommonEquity":{"value":318062000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3041760000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCurrentLiabilities":{"value":711420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCapitalEmployed":{"value":2330340000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":443455000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingTotalEquity":{"value":443455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCash":{"value":84176000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCommonEquity":{"value":443455000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":156783000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14264000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"pretaxIncome":{"value":171047000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"effectiveTaxRate":{"value":0.08339228399211912,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":163446738.0953773,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":380758500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":178317000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-03","end":"2024-12-31","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"averageCapitalEmployed":{"value":2255026000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2179712000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2840383000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingCurrentLiabilities":{"value":660671000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingCapitalEmployed":{"value":2330340000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3041760000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingCurrentLiabilities":{"value":711420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"}}}}; fcfMargin: 3.0142398900633474; cashConversion: 68.86014427584624; roce: 7.90753632108898

Calculation inputs: {"original":{"fcfTotal":{"value":66836000,"capex":{"accession":"0001104659-26-018643","end":"2024-01-02","filed":"2026-02-23","form":"10-K","start":"2023-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-018643","end":"2024-01-02","filed":"2026-02-23","form":"10-K","start":"2023-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3439503000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"netIncome":{"value":101351000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"operatingIncome":{"value":108566000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingAssets":{"value":2775220000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingCurrentLiabilities":{"value":656678000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-01-03"},"openingParentEquity":{"value":292003000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingTotalEquity":{"value":292003000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-03","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"openingCash":{"value":114777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingCommonEquity":{"value":292003000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2840383000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCurrentLiabilities":{"value":660671000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-01-02"},"closingParentEquity":{"value":318062000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingTotalEquity":{"value":318062000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCash":{"value":56290000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-02","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingCommonEquity":{"value":318062000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":101351000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"incomeTaxExpense":{"value":-1337000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"pretaxIncome":{"value":100014000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":305032500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":108566000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-04","end":"2024-01-02","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"averageCapitalEmployed":{"value":2149127000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2118542000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2775220000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingCurrentLiabilities":{"value":656678000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingCapitalEmployed":{"value":2179712000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2840383000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-02","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingCurrentLiabilities":{"value":660671000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-02","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"}}}}; fcfMargin: 1.943187722179629; cashConversion: 65.94508194295074; roce: 5.051632593141308

Calculation inputs: {"original":{"fcfTotal":{"value":49462000,"capex":{"accession":"0001410578-25-000195","end":"2023-01-03","filed":"2025-02-24","form":"10-K","start":"2021-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-25-000195","end":"2023-01-03","filed":"2025-02-24","form":"10-K","start":"2021-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3303156000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"netIncome":{"value":43123000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"operatingIncome":{"value":38935000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingAssets":{"value":2798125000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingCurrentLiabilities":{"value":636273000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-28"},"openingParentEquity":{"value":330166000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingTotalEquity":{"value":330166000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-28","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"openingCash":{"value":189627000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2775220000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingCurrentLiabilities":{"value":656678000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-01-03"},"closingParentEquity":{"value":292003000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingTotalEquity":{"value":292003000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-01-03","filed":"2026-02-23","accession":"0001104659-26-018643","form":"10-K"},"closingCash":{"value":114777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingCommonEquity":{"value":292003000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":43123000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"incomeTaxExpense":{"value":-10231000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"pretaxIncome":{"value":32892000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":49462000,"capex":{"accession":"0001410578-25-000195","end":"2023-01-03","filed":"2025-02-24","form":"10-K","start":"2021-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001410578-25-000195","end":"2023-01-03","filed":"2025-02-24","form":"10-K","start":"2021-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3303156000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"}},"roce":{"operatingIncome":{"value":38935000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"averageCapitalEmployed":{"value":2140197000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2161852000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2798125000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingCurrentLiabilities":{"value":636273000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingCapitalEmployed":{"value":2118542000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2775220000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-03","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingCurrentLiabilities":{"value":656678000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-03","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"}},"roe":{"commonNetIncome":{"value":43123000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-29","end":"2023-01-03","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":311084500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":330166000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":330166000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":292003000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":292003000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-03","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-01-03","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: 1.497416410245232; cashConversion: 114.69981216520186; roce: 1.8192250526470226

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":146063000,"capex":{"accession":"0001104659-24-027565","end":"2021-12-28","filed":"2024-02-26","form":"10-K","start":"2020-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-24-027565","end":"2021-12-28","filed":"2024-02-26","form":"10-K","start":"2020-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2927540000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"netIncome":{"value":72373000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"operatingIncome":{"value":82318000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingAssets":{"value":2747054000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingCurrentLiabilities":{"value":586067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-12-29"},"openingParentEquity":{"value":288693000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingTotalEquity":{"value":288693000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-29","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"openingCash":{"value":154085000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2798125000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingCurrentLiabilities":{"value":636273000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-28"},"closingParentEquity":{"value":330166000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingTotalEquity":{"value":330166000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-28","filed":"2025-02-24","accession":"0001410578-25-000195","form":"10-K"},"closingCash":{"value":189627000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":49131000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"incomeTaxExpense":{"value":-753000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"pretaxIncome":{"value":71620000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":82318000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"averageCapitalEmployed":{"value":2161419500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2160987000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2747054000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingCurrentLiabilities":{"value":586067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingCapitalEmployed":{"value":2161852000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2798125000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingCurrentLiabilities":{"value":636273000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"}},"roe":{"commonNetIncome":{"value":49131000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":309429500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":288693000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":288693000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":330166000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":330166000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-28","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-12-28","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: 4.989274271231136; cashConversion: 201.81973940557944; roce: 3.8085156537173837

Calculation inputs: {"original":{"fcfTotal":{"value":-47421000,"capex":{"accession":"0001104659-23-026072","end":"2020-12-29","filed":"2023-02-27","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-23-026072","end":"2020-12-29","filed":"2023-02-27","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1983225000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"netIncome":{"value":-253365000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"operatingIncome":{"value":-347437000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingAssets":{"value":2840593000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingCurrentLiabilities":{"value":614587000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-31"},"openingParentEquity":{"value":571742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingTotalEquity":{"value":571742000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"openingCash":{"value":58416000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2747054000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingCurrentLiabilities":{"value":586067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-12-29"},"closingParentEquity":{"value":288693000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingTotalEquity":{"value":288693000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-29","filed":"2024-02-26","accession":"0001104659-24-027565","form":"10-K"},"closingCash":{"value":154085000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-277107000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"incomeTaxExpense":{"value":-102671000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"pretaxIncome":{"value":-356036000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-347437000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"averageCapitalEmployed":{"value":2193496500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2226006000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2840593000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingCurrentLiabilities":{"value":614587000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingCapitalEmployed":{"value":2160987000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2747054000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingCurrentLiabilities":{"value":586067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"}},"roe":{"commonNetIncome":{"value":-277107000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":430217500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":571742000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":571742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":288693000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":288693000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-29","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-12-29","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: -2.3911053965132547; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.839414377912158

Calculation inputs: {"original":{"fcfTotal":{"value":144996000,"capex":{"accession":"0001104659-22-025711","end":"2019-12-31","filed":"2022-02-22","form":"10-K","start":"2019-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-22-025711","end":"2019-12-31","filed":"2022-02-22","form":"10-K","start":"2019-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2482692000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"netIncome":{"value":127293000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"operatingIncome":{"value":103598000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingAssets":{"value":1314133000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingCurrentLiabilities":{"value":416500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-01-01"},"openingParentEquity":{"value":571059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingTotalEquity":{"value":571059000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-01-01","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"openingCash":{"value":26578000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2840593000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingCurrentLiabilities":{"value":614587000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-31"},"closingParentEquity":{"value":571742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingTotalEquity":{"value":571742000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-27","accession":"0001104659-23-026072","form":"10-K"},"closingCash":{"value":58416000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":127293000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"incomeTaxExpense":{"value":13041000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"pretaxIncome":{"value":140334000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"effectiveTaxRate":{"value":0.09292829962803027,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":93970814.01513532,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":103598000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"averageCapitalEmployed":{"value":1561819500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":897633000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1314133000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingCurrentLiabilities":{"value":416500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingCapitalEmployed":{"value":2226006000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2840593000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingCurrentLiabilities":{"value":614587000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"}},"roe":{"commonNetIncome":{"value":127293000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-01-02","end":"2019-12-31","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":571400500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":571059000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":571059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":571742000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":571742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-31","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: 5.840273380669048; cashConversion: 113.90728476821192; roce: 6.633160874223942

Calculation inputs: {"original":{"fcfTotal":{"value":188406000,"capex":{"accession":"0001104659-21-027547","end":"2019-01-01","filed":"2021-02-24","form":"10-K","start":"2018-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-027547","end":"2019-01-01","filed":"2021-02-24","form":"10-K","start":"2018-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2332331000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"netIncome":{"value":99035000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"operatingIncome":{"value":118948000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingAssets":{"value":1333060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingCurrentLiabilities":{"value":397951000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-02"},"openingParentEquity":{"value":613530000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingTotalEquity":{"value":613530000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-02","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"openingCash":{"value":6008000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1314133000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingCurrentLiabilities":{"value":416500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-01-01"},"closingParentEquity":{"value":571059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingTotalEquity":{"value":571059000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-01-01","filed":"2022-02-22","accession":"0001104659-22-025711","form":"10-K"},"closingCash":{"value":26578000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-01","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":99035000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"incomeTaxExpense":{"value":8376000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"pretaxIncome":{"value":107411000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"effectiveTaxRate":{"value":0.07798083995121542,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":109672335.04948282,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":118948000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"averageCapitalEmployed":{"value":916371000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":935109000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1333060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingCurrentLiabilities":{"value":397951000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingCapitalEmployed":{"value":897633000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1314133000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-01","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingCurrentLiabilities":{"value":416500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-01","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"}},"roe":{"commonNetIncome":{"value":99035000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-03","end":"2019-01-01","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":592294500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":613530000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":613530000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":571059000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":571059000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-01","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-01-01","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: 8.078012940701813; cashConversion: 190.24183369515828; roce: 12.980332201695601

Calculation inputs: {"original":{"fcfTotal":{"value":118017000,"capex":{"accession":"0001104659-20-075634","end":"2018-01-02","filed":"2020-06-22","form":"10-K/A","start":"2017-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-075634","end":"2018-01-02","filed":"2020-06-22","form":"10-K/A","start":"2017-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2260502000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":152845000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingAssets":{"value":1293319000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-03","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingCurrentLiabilities":{"value":376526000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-03"},"openingParentEquity":{"value":603207000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingTotalEquity":{"value":603207000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-03","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"openingCash":{"value":53839000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1333060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingCurrentLiabilities":{"value":397951000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-02"},"closingParentEquity":{"value":613530000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingTotalEquity":{"value":613530000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-02","filed":"2021-02-24","accession":"0001104659-21-027547","form":"10-K"},"closingCash":{"value":6008000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-02","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":157392000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"incomeTaxExpense":{"value":-10926000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"pretaxIncome":{"value":146466000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":152845000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"averageCapitalEmployed":{"value":925951000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":916793000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1293319000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingCurrentLiabilities":{"value":376526000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingCapitalEmployed":{"value":935109000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1333060000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-02","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingCurrentLiabilities":{"value":397951000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-02","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"}},"roe":{"commonNetIncome":{"value":157392000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-04","end":"2018-01-02","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":608368500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":603207000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":603207000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":613530000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":613530000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-02","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-01-02","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: 5.220831479025455; cashConversion: No unambiguous matching annual USD fact; roce: 16.50681299550408

Calculation inputs: {"original":{"fcfTotal":{"value":200560000,"capex":{"accession":"0001104659-19-012501","end":"2017-01-03","filed":"2019-03-04","form":"10-K","start":"2015-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-19-012501","end":"2017-01-03","filed":"2019-03-04","form":"10-K","start":"2015-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2275719000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2015-12-30","end":"2017-01-03","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":200993000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-30","end":"2017-01-03","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingAssets":{"value":1233346000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingCurrentLiabilities":{"value":350226000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-29"},"openingParentEquity":{"value":588539000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingTotalEquity":{"value":588539000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-29","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"openingCash":{"value":43854000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1293319000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-03","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingCurrentLiabilities":{"value":376526000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-03"},"closingParentEquity":{"value":603207000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingTotalEquity":{"value":603207000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-03","filed":"2020-06-22","accession":"0001104659-20-075634","form":"10-K/A"},"closingCash":{"value":53839000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-03","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":139494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-30","end":"2017-01-03","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"incomeTaxExpense":{"value":52274000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-30","end":"2017-01-03","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":200993000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-30","end":"2017-01-03","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"averageCapitalEmployed":{"value":899956500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":883120000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1233346000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"openingCurrentLiabilities":{"value":350226000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"closingCapitalEmployed":{"value":916793000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1293319000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-03","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"closingCurrentLiabilities":{"value":376526000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-03","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"}},"roe":{"commonNetIncome":{"value":139494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-30","end":"2017-01-03","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"averageCommonEquity":{"value":595873000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":588539000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":588539000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-12-29","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingCommonEquity":{"value":603207000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":603207000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-03","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-01-03","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000887596.json"},{"container":"original_companyfacts","file":"CIK0000887596.json","sha256":"ddcc79b97f0c49bdc83de653152baab322c2e319acedefd6fcf2e336f40ca5c7"}]}}}}; fcfMargin: 8.813038868155514; cashConversion: No unambiguous matching annual USD fact; roce: 22.33363501458126

Calculation inputs: {"original":{"fcfTotal":{"value":93791000,"capex":{"accession":"0001104659-18-013503","end":"2015-12-29","filed":"2018-02-28","form":"10-K","start":"2014-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-18-013503","end":"2015-12-29","filed":"2018-02-28","form":"10-K","start":"2014-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2100609000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":165246000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingAssets":{"value":1161376000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-30","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"openingCurrentLiabilities":{"value":322011000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-30"},"openingParentEquity":{"value":556510000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":58018000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1233346000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingCurrentLiabilities":{"value":350226000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-29"},"closingParentEquity":{"value":588539000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingTotalEquity":{"value":588539000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-29","filed":"2019-03-04","accession":"0001104659-19-012501","form":"10-K"},"closingCash":{"value":43854000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":116523000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"incomeTaxExpense":{"value":42829000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":165246000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"averageCapitalEmployed":{"value":861242500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":839365000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1161376000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"openingCurrentLiabilities":{"value":322011000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"closingCapitalEmployed":{"value":883120000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1233346000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-29","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"closingCurrentLiabilities":{"value":350226000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-29","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"}}}}; fcfMargin: 4.464943261692205; cashConversion: No unambiguous matching annual USD fact; roce: 19.186930510280206

Calculation inputs: {"original":{"fcfTotal":{"value":125667000,"capex":{"accession":"0001104659-17-013246","end":"2014-12-30","filed":"2017-03-02","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-17-013246","end":"2014-12-30","filed":"2017-03-02","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1976624000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":144731000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"openingAssets":{"value":1108106000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"openingCurrentLiabilities":{"value":264247000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31"},"openingParentEquity":{"value":577353000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":61751000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1161376000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-30","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"closingCurrentLiabilities":{"value":322011000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-30"},"closingParentEquity":{"value":556510000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":58018000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-28","accession":"0001104659-18-013503","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":101276000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"incomeTaxExpense":{"value":37268000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.357658310331151; cashConversion: No unambiguous matching annual USD fact; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-30

Calculation inputs: {"original":{"fcfTotal":{"value":98496000,"capex":{"accession":"0001104659-16-100056","end":"2013-12-31","filed":"2016-02-25","form":"10-K","start":"2013-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-16-100056","end":"2013-12-31","filed":"2016-02-25","form":"10-K","start":"2013-01-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1877910000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-01-02","end":"2013-12-31","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":160954000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-02","end":"2013-12-31","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"openingAssets":{"value":1092167000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-01","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"openingCurrentLiabilities":{"value":253034000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-01","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-01-01"},"openingParentEquity":{"value":579726000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-01","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":83569000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-01","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1108106000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"closingCurrentLiabilities":{"value":264247000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31"},"closingParentEquity":{"value":577353000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":61751000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-03-02","accession":"0001104659-17-013246","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":114356000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-01-02","end":"2013-12-31","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"incomeTaxExpense":{"value":42094000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-02","end":"2013-12-31","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.244979791363804; cashConversion: No unambiguous matching annual USD fact; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-01-01; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":108929000,"capex":{"accession":"0001104659-15-015350","end":"2013-01-01","filed":"2015-03-02","form":"10-K","start":"2012-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-15-015350","end":"2013-01-01","filed":"2015-03-02","form":"10-K","start":"2012-01-04","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1809017000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-04","end":"2013-01-01","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":138699000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-04","end":"2013-01-01","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"openingAssets":{"value":1022570000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-03","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"openingCurrentLiabilities":{"value":223240000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-03","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-03"},"openingParentEquity":{"value":542753000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-03","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":48211000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-03","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1092167000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-01","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"closingCurrentLiabilities":{"value":253034000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-01","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-01-01"},"closingParentEquity":{"value":579726000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-01","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":83569000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-01","filed":"2016-02-25","accession":"0001104659-16-100056","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":98423000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-04","end":"2013-01-01","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"incomeTaxExpense":{"value":35551000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-04","end":"2013-01-01","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":138699000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-04","end":"2013-01-01","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"averageCapitalEmployed":{"value":819231500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":799330000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1022570000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-03","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"openingCurrentLiabilities":{"value":223240000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-03","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"closingCapitalEmployed":{"value":839133000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1092167000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-01","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"closingCurrentLiabilities":{"value":253034000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-01","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"}}}}; fcfMargin: 6.021447006855104; cashConversion: No unambiguous matching annual USD fact; roce: 16.93037926398094

Calculation inputs: {"original":{"fcfTotal":{"value":119318000,"capex":{"accession":"0001104659-14-014213","end":"2012-01-03","filed":"2014-02-27","form":"10-K","start":"2010-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-14-014213","end":"2012-01-03","filed":"2014-02-27","form":"10-K","start":"2010-12-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1757624000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-12-29","end":"2012-01-03","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":133450000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-29","end":"2012-01-03","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"openingAssets":{"value":1037307000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-28","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"openingCurrentLiabilities":{"value":202705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-28"},"openingParentEquity":{"value":592337000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-28","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"openingTotalEquity":{"value":592337000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingCash":{"value":81619000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-28","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1022570000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-03","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"closingCurrentLiabilities":{"value":223240000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-03","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-03"},"closingParentEquity":{"value":542753000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-03","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":48211000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-03","filed":"2015-03-02","accession":"0001104659-15-015350","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":95720000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-12-29","end":"2012-01-03","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"incomeTaxExpense":{"value":33423000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-29","end":"2012-01-03","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":133450000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-29","end":"2012-01-03","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"averageCapitalEmployed":{"value":816966000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":834602000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1037307000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"openingCurrentLiabilities":{"value":202705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"closingCapitalEmployed":{"value":799330000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1022570000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-03","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"closingCurrentLiabilities":{"value":223240000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-03","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"}}}}; fcfMargin: 6.788596423353345; cashConversion: No unambiguous matching annual USD fact; roce: 16.334829111615417

Calculation inputs: {"original":{"fcfTotal":{"value":123389000,"capex":{"accession":"0001104659-13-016153","end":"2010-12-28","filed":"2013-02-28","form":"10-K","start":"2009-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-009361","end":"2010-12-28","filed":"2011-02-23","form":"10-K","start":"2009-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1659404000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"netIncome":{"value":81713000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"operatingIncome":{"value":128211000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"openingAssets":{"value":1046751000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-29","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"openingCurrentLiabilities":{"value":200461000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29"},"openingParentEquity":{"value":516113000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-29","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"openingTotalEquity":{"value":516113000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingCash":{"value":73715000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-29","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1037307000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-28","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"closingCurrentLiabilities":{"value":202705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-28"},"closingParentEquity":{"value":592337000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-28","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"closingTotalEquity":{"value":592337000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"closingCash":{"value":81619000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-28","filed":"2014-02-27","accession":"0001104659-14-014213","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":81713000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"incomeTaxExpense":{"value":29376000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":123389000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}},"revenue":{"value":1659404000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":123389000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}},"netIncome":{"value":81713000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}}}}; fcfMargin: 7.4357419892925405; cashConversion: 151.00290039528593; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-28

Calculation inputs: {"original":{"fcfTotal":{"value":159892000,"capex":{"accession":"0001104659-12-014640","end":"2009-12-29","filed":"2012-02-29","form":"10-K","start":"2008-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-009361","end":"2009-12-29","filed":"2011-02-23","form":"10-K","start":"2008-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1602020000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"netIncome":{"value":42833000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"operatingIncome":{"value":73717000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-30"},"openingParentEquity":{"value":452566000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-12-30","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"openingTotalEquity":{"value":452566000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-30","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingCash":{"value":80365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-30","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1046751000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-29","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"closingCurrentLiabilities":{"value":200461000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29"},"closingParentEquity":{"value":516113000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-29","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"closingTotalEquity":{"value":516113000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"closingCash":{"value":73715000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-29","filed":"2013-02-28","accession":"0001104659-13-016153","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":42833000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"incomeTaxExpense":{"value":8474000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":159892000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}},"revenue":{"value":1602020000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":159892000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}},"netIncome":{"value":42833000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"}}}}; fcfMargin: 9.980649430094505; cashConversion: 373.2916209464665; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29

Calculation inputs: {"original":{"fcfTotal":{"value":84278000,"capex":{"accession":"0001104659-11-009361","end":"2008-12-30","filed":"2011-02-23","form":"10-K","start":"2008-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-11-009361","end":"2008-12-30","filed":"2011-02-23","form":"10-K","start":"2008-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1606406000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-01-02","end":"2008-12-30","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"netIncome":{"value":52293000,"tag":"ProfitLoss","unit":"USD","start":"2008-01-02","end":"2008-12-30","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"operatingIncome":{"value":87171000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-01-02","end":"2008-12-30","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-01-01"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":562926000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-01-01","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingCash":{"value":36867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-01-01","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-30"},"closingParentEquity":{"value":452566000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-12-30","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"closingTotalEquity":{"value":452566000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-30","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"closingCash":{"value":80365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-30","filed":"2012-02-29","accession":"0001104659-12-014640","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20962000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-01-02","end":"2008-12-30","filed":"2011-02-23","accession":"0001104659-11-009361","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.24636984672617; cashConversion: 161.16497427954027; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-01-01; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-30

revenue: 3751806000; operatingIncome: 187285000; netIncome: 148427000

revenue: 3581699000; operatingIncome: 178317000; netIncome: 156783000

revenue: 3439503000; operatingIncome: 108566000; netIncome: 101351000

revenue: 3303156000; operatingIncome: 38935000; netIncome: 43123000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: No unambiguous matching annual USD fact

revenue: 2927540000; operatingIncome: 82318000; netIncome: 72373000

revenue: 1983225000; operatingIncome: -347437000; netIncome: -253365000

revenue: 2482692000; operatingIncome: 103598000; netIncome: 127293000

revenue: 2332331000; operatingIncome: 118948000; netIncome: 99035000

revenue: 2260502000; operatingIncome: 152845000; netIncome: No unambiguous matching annual USD fact

revenue: 2275719000; operatingIncome: 200993000; netIncome: No unambiguous matching annual USD fact

revenue: 2100609000; operatingIncome: 165246000; netIncome: No unambiguous matching annual USD fact

revenue: 1976624000; operatingIncome: 144731000; netIncome: No unambiguous matching annual USD fact

revenue: 1877910000; operatingIncome: 160954000; netIncome: No unambiguous matching annual USD fact

revenue: 1809017000; operatingIncome: 138699000; netIncome: No unambiguous matching annual USD fact

revenue: 1757624000; operatingIncome: 133450000; netIncome: No unambiguous matching annual USD fact

revenue: 1659404000; operatingIncome: 128211000; netIncome: 81713000

revenue: 1602020000; operatingIncome: 73717000; netIncome: 42833000

revenue: 1606406000; operatingIncome: 87171000; netIncome: 52293000