Coca-Cola Consolidated, Inc. (COKE)

revenue: 7228055000; 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: 6899716000; 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: 6653858000; 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: 6200957000; 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: 5562714000; 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: 5007357000; 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: 4826549000; averageDilutedShares: 94170000; 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: 4625364000; averageDilutedShares: 93500000; 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: 4287588000; averageDilutedShares: 93690000; 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: 3130145000; averageDilutedShares: 93490000; 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: 2306458000; averageDilutedShares: 93280000; 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: 1746369000; averageDilutedShares: 93070000; 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: 1641331000; averageDilutedShares: 92860000; 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: 1614433000; averageDilutedShares: 92660000; 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: 1561239000; averageDilutedShares: 92440000; 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: 1514599000; 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: 1442986000; 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

Calculation inputs: {"original":{"fcfTotal":{"value":619589000,"capex":{"accession":"0001628280-26-009057","end":"2025-12-31","filed":"2026-02-18","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-009057","end":"2025-12-31","filed":"2026-02-18","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7228055000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":950656000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingAssets":{"value":5313139000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingCurrentLiabilities":{"value":1313169000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingCapitalEmployed":{"value":3999970000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1417611000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingTotalEquity":{"value":1417611000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3895528000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingCash":{"value":1135824000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","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":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":4302998000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingCurrentLiabilities":{"value":1128657000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingCapitalEmployed":{"value":3174341000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-739723000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingTotalEquity":{"value":-739723000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":5042721000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingCash":{"value":281918000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","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 2025-12-31"},"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":570582000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":202336000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"pretaxIncome":{"value":772918000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"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":3587155500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.572001734906555; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 26.501666849959527

Calculation inputs: {"original":{"fcfTotal":{"value":505342000,"capex":{"accession":"0001628280-26-009057","end":"2024-12-31","filed":"2026-02-18","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-009057","end":"2024-12-31","filed":"2026-02-18","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6899716000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":920350000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingAssets":{"value":4288942000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"openingCurrentLiabilities":{"value":1091334000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"openingCapitalEmployed":{"value":3197608000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1435598000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","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":2853344000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"openingCash":{"value":635269000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","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 2023-12-31"},"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":5313139000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingCurrentLiabilities":{"value":1313169000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingCapitalEmployed":{"value":3999970000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1417611000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingTotalEquity":{"value":1417611000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3895528000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingCash":{"value":1135824000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","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":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":633125000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":223529000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"pretaxIncome":{"value":856654000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"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":3598789000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.324098557100031; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 25.573880547039572

Calculation inputs: {"original":{"fcfTotal":{"value":528386000,"capex":{"accession":"0001628280-26-009057","end":"2023-12-31","filed":"2026-02-18","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-009057","end":"2023-12-31","filed":"2026-02-18","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6653858000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":834451000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingAssets":{"value":3709545000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"openingCurrentLiabilities":{"value":905156000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"openingCapitalEmployed":{"value":2804389000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1115388000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"openingTotalEquity":{"value":1115388000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingCash":{"value":197648000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","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 2022-12-31"},"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":4288942000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"closingCurrentLiabilities":{"value":1091334000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"closingCapitalEmployed":{"value":3197608000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1435598000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","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":2853344000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"closingCash":{"value":635269000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","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 2023-12-31"},"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":408375000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":149106000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"pretaxIncome":{"value":557481000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"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":3000998500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.941047133858283; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 27.80577864334154

Calculation inputs: {"original":{"fcfTotal":{"value":255895000,"capex":{"accession":"0000317540-25-000025","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-25-000025","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6200957000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"netIncome":{"value":430158000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"operatingIncome":{"value":641047000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"openingAssets":{"value":3445570000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingCurrentLiabilities":{"value":834856000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingCapitalEmployed":{"value":2610714000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":711786000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"openingTotalEquity":{"value":711786000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingCash":{"value":142314000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","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 2021-12-31"},"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":3709545000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"closingCurrentLiabilities":{"value":905156000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"closingCapitalEmployed":{"value":2804389000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1115388000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-18","accession":"0001628280-26-009057","form":"10-K"},"closingTotalEquity":{"value":1115388000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"closingCash":{"value":197648000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","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 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":430158000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":144929000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"pretaxIncome":{"value":575087000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"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":2707551500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":255895000,"capex":{"accession":"0000317540-25-000025","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-25-000025","end":"2022-12-31","filed":"2025-02-20","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":430158000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"}}}}; fcfMargin: 4.126701733296973; cashConversion: 59.48860651202581; roce: 23.67626248291122

Calculation inputs: {"original":{"fcfTotal":{"value":366062000,"capex":{"accession":"0000317540-24-000009","end":"2021-12-31","filed":"2024-02-21","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-24-000009","end":"2021-12-31","filed":"2024-02-21","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5562714000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"netIncome":{"value":189580000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"operatingIncome":{"value":439171000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"openingAssets":{"value":3222450000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"openingCurrentLiabilities":{"value":647060000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"openingCapitalEmployed":{"value":2575390000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":512990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"openingTotalEquity":{"value":512990000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingCash":{"value":54793000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0000317540-22-000009","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 2020-12-31"},"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":3445570000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"closingCurrentLiabilities":{"value":834856000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"closingCapitalEmployed":{"value":2610714000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":711786000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-20","accession":"0000317540-25-000025","form":"10-K"},"closingTotalEquity":{"value":711786000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"closingCash":{"value":142314000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","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 2021-12-31"},"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":189580000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":65569000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"pretaxIncome":{"value":255149000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"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":2593052000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":366062000,"capex":{"accession":"0000317540-24-000009","end":"2021-12-31","filed":"2024-02-21","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-24-000009","end":"2021-12-31","filed":"2024-02-21","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":189580000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"}}}}; fcfMargin: 6.580636717976153; cashConversion: 193.09104335900412; roce: 16.936451717898446

Calculation inputs: {"original":{"fcfTotal":{"value":292427000,"capex":{"accession":"0000317540-23-000009","end":"2020-12-31","filed":"2023-02-22","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-23-000009","end":"2020-12-31","filed":"2023-02-22","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5007357000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-30","end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"netIncome":{"value":182097000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-30","end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"operatingIncome":{"value":313378000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingAssets":{"value":3126926000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"openingCurrentLiabilities":{"value":622195000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"openingCapitalEmployed":{"value":2504731000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":346952000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"openingTotalEquity":{"value":451116000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"openingCash":{"value":9614000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","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 2019-12-29"},"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":3222450000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"closingCurrentLiabilities":{"value":647060000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"closingCapitalEmployed":{"value":2575390000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":512990000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2024-02-21","accession":"0000317540-24-000009","form":"10-K"},"closingTotalEquity":{"value":512990000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"closingCash":{"value":54793000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-02-22","accession":"0000317540-22-000009","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 2020-12-31"},"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":172493000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58943000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-30","end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"pretaxIncome":{"value":241040000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-30","end":"2020-12-31","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"effectiveTaxRate":{"value":0.24453617656820445,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":236745742.05940923,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2540060500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.839947101834361; cashConversion: 160.58858740122025; roce: 12.33742267162534

Calculation inputs: {"original":{"fcfTotal":{"value":118996000,"capex":{"accession":"0000317540-22-000009","end":"2019-12-29","filed":"2022-02-22","form":"10-K","start":"2018-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-22-000009","end":"2019-12-29","filed":"2022-02-22","form":"10-K","start":"2018-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4826549000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"netIncome":{"value":18560000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"operatingIncome":{"value":180754000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"openingAssets":{"value":3009928000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"openingCurrentLiabilities":{"value":601737000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"openingCapitalEmployed":{"value":2408191000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":358187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"openingTotalEquity":{"value":455166000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"openingCash":{"value":13548000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","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 2018-12-30"},"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":3126926000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"closingCurrentLiabilities":{"value":622195000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"closingCapitalEmployed":{"value":2504731000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":346952000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"closingTotalEquity":{"value":451116000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-02-22","accession":"0000317540-23-000009","form":"10-K"},"closingCash":{"value":9614000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-26","accession":"0000317540-21-000006","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 2019-12-29"},"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":8670000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"incomeTaxExpense":{"value":15665000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"pretaxIncome":{"value":34225000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"effectiveTaxRate":{"value":0.4577063550036523,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":98021745.50766984,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2456461000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.4654468441116; cashConversion: 641.1422413793103; roce: 7.358309372711393

Calculation inputs: {"original":{"fcfTotal":{"value":30644000,"capex":{"accession":"0000317540-21-000006","end":"2018-12-30","filed":"2021-02-26","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000317540-21-000006","end":"2018-12-30","filed":"2021-02-26","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4625364000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"netIncome":{"value":-15156000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"operatingIncome":{"value":57902000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"openingAssets":{"value":3072960000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"openingCurrentLiabilities":{"value":639452000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"openingCapitalEmployed":{"value":2433508000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":366702000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"openingTotalEquity":{"value":458907000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"openingCash":{"value":16902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","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 2017-12-31"},"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":3009928000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"closingCurrentLiabilities":{"value":601737000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"closingCapitalEmployed":{"value":2408191000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":358187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"closingTotalEquity":{"value":455166000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2022-02-22","accession":"0000317540-22-000009","form":"10-K"},"closingCash":{"value":13548000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","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 2018-12-30"},"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":-15224000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"incomeTaxExpense":{"value":1869000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"pretaxIncome":{"value":-13287000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-26","accession":"0000317540-21-000006","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":2420849500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.6625208307929927; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.3918050254672996

Calculation inputs: {"original":{"fcfTotal":{"value":131215000,"capex":{"accession":"0001564590-20-006432","end":"2017-12-31","filed":"2020-02-25","form":"10-K","start":"2017-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-006432","end":"2017-12-31","filed":"2020-02-25","form":"10-K","start":"2017-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4287588000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-01-02","end":"2017-12-31","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"netIncome":{"value":102847000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-02","end":"2017-12-31","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"operatingIncome":{"value":101547000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-02","end":"2017-12-31","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"openingAssets":{"value":2449484000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"openingCurrentLiabilities":{"value":457907000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"openingCapitalEmployed":{"value":1991577000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":277131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"openingTotalEquity":{"value":363024000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-01","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"openingCash":{"value":21850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","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 2017-01-01"},"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":3072960000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"closingCurrentLiabilities":{"value":639452000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"closingCapitalEmployed":{"value":2433508000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":366702000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"closingTotalEquity":{"value":458907000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-26","accession":"0000317540-21-000006","form":"10-K"},"closingCash":{"value":16902000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-27","accession":"0001564590-19-005000","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 2017-12-31"},"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":73895000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-02","end":"2017-12-31","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"incomeTaxExpense":{"value":-39841000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-02","end":"2017-12-31","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"pretaxIncome":{"value":63006000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-02","end":"2017-12-31","filed":"2020-02-25","accession":"0001564590-20-006432","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":2212542500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.0603453503461617; cashConversion: 127.58271996266299; roce: 4.589606753316603

Calculation inputs: {"original":{"fcfTotal":{"value":-10591000,"capex":{"accession":"0001564590-19-005000","end":"2017-01-01","filed":"2019-02-27","form":"10-K","start":"2016-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-005000","end":"2017-01-01","filed":"2019-02-27","form":"10-K","start":"2016-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3130145000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-01-04","end":"2017-01-01","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"netIncome":{"value":56663000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-04","end":"2017-01-01","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"operatingIncome":{"value":131199000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-04","end":"2017-01-01","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"openingAssets":{"value":1846565000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-03","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"openingCurrentLiabilities":{"value":326553000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-03","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"openingCapitalEmployed":{"value":1520012000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":243056000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-03","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"openingTotalEquity":{"value":322432000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-01-03","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"openingCash":{"value":55498000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","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 2016-01-03"},"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":2449484000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"closingCurrentLiabilities":{"value":457907000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"closingCapitalEmployed":{"value":1991577000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":277131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"closingTotalEquity":{"value":363024000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-01","filed":"2020-02-25","accession":"0001564590-20-006432","form":"10-K"},"closingCash":{"value":21850000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-01","filed":"2018-02-28","accession":"0001564590-18-003845","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 2017-01-01"},"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":38469000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-04","end":"2017-01-01","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"incomeTaxExpense":{"value":36049000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-04","end":"2017-01-01","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"pretaxIncome":{"value":92712000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-04","end":"2017-01-01","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"effectiveTaxRate":{"value":0.3888277677107602,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":80185185.70411597,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1755794500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.33835493243923204; cashConversion: -18.691209431198487; roce: 7.472343716761842

Calculation inputs: {"original":{"fcfTotal":{"value":-55597000,"capex":{"accession":"0001564590-18-003845","end":"2016-01-03","filed":"2018-02-28","form":"10-K","start":"2014-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-003845","end":"2016-01-03","filed":"2018-02-28","form":"10-K","start":"2014-12-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":2306458000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-29","end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"netIncome":{"value":65044000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-29","end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"operatingIncome":{"value":98144000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-29","end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"openingAssets":{"value":1433076000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"openingCurrentLiabilities":{"value":227420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"openingCapitalEmployed":{"value":1205656000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":183609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"openingTotalEquity":{"value":256943000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"openingCash":{"value":9095000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-28","accession":"0001564590-18-003845","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 2014-12-28"},"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":1846565000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-03","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"closingCurrentLiabilities":{"value":326553000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-03","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"closingCapitalEmployed":{"value":1520012000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":243056000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-03","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"closingTotalEquity":{"value":322432000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-01-03","filed":"2019-02-27","accession":"0001564590-19-005000","form":"10-K"},"closingCash":{"value":55498000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","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 2016-01-03"},"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":45364000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-29","end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"incomeTaxExpense":{"value":34078000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-29","end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"pretaxIncome":{"value":99122000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-29","end":"2016-01-03","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"effectiveTaxRate":{"value":0.3437985512802405,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":64402234.98315208,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1362834000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.410492625488953; cashConversion: -85.47598548674743; roce: 7.201464008089026

Calculation inputs: {"original":{"fcfTotal":{"value":7539000,"capex":{"accession":"0001564590-17-004316","end":"2014-12-28","filed":"2017-03-14","form":"10-K","start":"2013-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-17-004316","end":"2014-12-28","filed":"2017-03-14","form":"10-K","start":"2013-12-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1746369000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"netIncome":{"value":36082000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"operatingIncome":{"value":85967000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"openingAssets":{"value":1276156000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"openingCurrentLiabilities":{"value":208816000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-29"},"openingParentEquity":{"value":191320000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"openingTotalEquity":{"value":259926000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"openingCash":{"value":11761000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-03-14","accession":"0001564590-17-004316","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 2013-12-29"},"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":1433076000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"closingCurrentLiabilities":{"value":227420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"closingCapitalEmployed":{"value":1205656000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":183609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"closingTotalEquity":{"value":256943000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-28","accession":"0001564590-18-003845","form":"10-K"},"closingCash":{"value":9095000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-28","accession":"0001564590-18-003845","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 2014-12-28"},"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":24162000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"incomeTaxExpense":{"value":19536000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"pretaxIncome":{"value":55618000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"effectiveTaxRate":{"value":0.35125319141285194,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":55770816.89381136,"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":85967000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"averageCapitalEmployed":{"value":1136498000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1067340000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1276156000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"openingCurrentLiabilities":{"value":208816000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"closingCapitalEmployed":{"value":1205656000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1433076000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"closingCurrentLiabilities":{"value":227420000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"}},"roe":{"commonNetIncome":{"value":24162000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000317540.json"},{"container":"original_companyfacts","file":"CIK0000317540.json","sha256":"7357f1fa8a10f2c273bb25726931d22555ea70fb8ad72616f0d11362111d6819"}]},"averageCommonEquity":{"value":187464500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":191320000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":191320000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000317540.json"},{"container":"original_companyfacts","file":"CIK0000317540.json","sha256":"7357f1fa8a10f2c273bb25726931d22555ea70fb8ad72616f0d11362111d6819"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000317540.json"},{"container":"original_companyfacts","file":"CIK0000317540.json","sha256":"7357f1fa8a10f2c273bb25726931d22555ea70fb8ad72616f0d11362111d6819"}]},"closingCommonEquity":{"value":183609000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":183609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000317540.json"},{"container":"original_companyfacts","file":"CIK0000317540.json","sha256":"7357f1fa8a10f2c273bb25726931d22555ea70fb8ad72616f0d11362111d6819"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-12-28","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000317540.json"},{"container":"original_companyfacts","file":"CIK0000317540.json","sha256":"7357f1fa8a10f2c273bb25726931d22555ea70fb8ad72616f0d11362111d6819"}]}}}}; fcfMargin: 0.4316957069210459; cashConversion: 20.894074607837705; roce: 7.564201608801775

Calculation inputs: {"original":{"fcfTotal":{"value":34942000,"capex":{"accession":"0001564590-16-015048","end":"2013-12-29","filed":"2016-03-18","form":"10-K","start":"2012-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-100068","end":"2013-12-29","filed":"2014-03-14","form":"10-K","start":"2012-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1641331000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"netIncome":{"value":32102000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"operatingIncome":{"value":73647000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"openingAssets":{"value":1283474000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"openingCurrentLiabilities":{"value":216312000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"openingCapitalEmployed":{"value":1067162000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":135259000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"openingTotalEquity":{"value":199438000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"openingCash":{"value":10399000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-03-18","accession":"0001564590-16-015048","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 2012-12-30"},"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":1276156000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"closingCurrentLiabilities":{"value":208816000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-29"},"closingParentEquity":{"value":191320000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"closingTotalEquity":{"value":259926000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-03-14","accession":"0001564590-17-004316","form":"10-K"},"closingCash":{"value":11761000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-03-14","accession":"0001564590-17-004316","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 2013-12-29"},"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":21375000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"incomeTaxExpense":{"value":12142000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"pretaxIncome":{"value":44244000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"effectiveTaxRate":{"value":0.2744326914383871,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":53435855.573637106,"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":73647000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"averageCapitalEmployed":{"value":1067251000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1067162000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1283474000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"openingCurrentLiabilities":{"value":216312000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"closingCapitalEmployed":{"value":1067340000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1276156000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"closingCurrentLiabilities":{"value":208816000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":34942000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"revenue":{"value":1641331000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":34942000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"netIncome":{"value":32102000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}}}}; fcfMargin: 2.1288819866315816; cashConversion: 108.84680082237867; roce: 6.900626000818927

Calculation inputs: {"original":{"fcfTotal":{"value":29901000,"capex":{"accession":"0001193125-15-091165","end":"2012-12-30","filed":"2015-03-13","form":"10-K","start":"2012-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-100068","end":"2012-12-30","filed":"2014-03-14","form":"10-K","start":"2012-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1614433000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"netIncome":{"value":31459000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"operatingIncome":{"value":88686000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"openingAssets":{"value":1362425000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"openingCurrentLiabilities":{"value":303770000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"openingCapitalEmployed":{"value":1058655000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":129470000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"openingTotalEquity":{"value":189407000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-01-01","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"openingCash":{"value":90758000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-01","filed":"2015-03-13","accession":"0001193125-15-091165","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 2012-01-01"},"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":1283474000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"closingCurrentLiabilities":{"value":216312000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"closingCapitalEmployed":{"value":1067162000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":135259000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"closingTotalEquity":{"value":199438000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-03-18","accession":"0001564590-16-015048","form":"10-K"},"closingCash":{"value":10399000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-03-18","accession":"0001564590-16-015048","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 2012-12-30"},"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":21068000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"incomeTaxExpense":{"value":21889000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"pretaxIncome":{"value":53348000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"effectiveTaxRate":{"value":0.41030591587313486,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":52297609.54487517,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1062908500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":29901000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"revenue":{"value":1614433000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":29901000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}},"netIncome":{"value":31459000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-02","end":"2012-12-30","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"}}}}; fcfMargin: 1.8521053521576927; cashConversion: 95.04752217171557; roce: 8.343709736068533

Calculation inputs: {"original":{"fcfTotal":{"value":56494000,"capex":{"accession":"0001193125-14-100068","end":"2012-01-01","filed":"2014-03-14","form":"10-K","start":"2011-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-100068","end":"2012-01-01","filed":"2014-03-14","form":"10-K","start":"2011-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1561239000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-01-03","end":"2012-01-01","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"netIncome":{"value":32023000,"tag":"ProfitLoss","unit":"USD","start":"2011-01-03","end":"2012-01-01","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"operatingIncome":{"value":87530000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-03","end":"2012-01-01","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"openingAssets":{"value":1307622000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-02","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"openingCurrentLiabilities":{"value":176740000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-02","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"openingCapitalEmployed":{"value":1130882000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":127895000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-02","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"openingTotalEquity":{"value":182586000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-01-02","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"openingCash":{"value":45872000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-02","filed":"2014-03-14","accession":"0001193125-14-100068","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 2011-01-02"},"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":1362425000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"closingCurrentLiabilities":{"value":303770000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"closingCapitalEmployed":{"value":1058655000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":129470000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"closingTotalEquity":{"value":189407000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-01-01","filed":"2015-03-13","accession":"0001193125-15-091165","form":"10-K"},"closingCash":{"value":90758000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-01","filed":"2015-03-13","accession":"0001193125-15-091165","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 2012-01-01"},"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":22197000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-03","end":"2012-01-01","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"incomeTaxExpense":{"value":19528000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-03","end":"2012-01-01","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"pretaxIncome":{"value":51551000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-01-03","end":"2012-01-01","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"effectiveTaxRate":{"value":0.3788093344455006,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":54372818.95598534,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1094768500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.6185363035384075; cashConversion: 176.41695031695969; roce: 7.995297635984229

Calculation inputs: {"original":{"fcfTotal":{"value":51958000,"capex":{"accession":"0001193125-13-107520","end":"2011-01-02","filed":"2013-03-14","form":"10-K","start":"2010-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-107520","end":"2011-01-02","filed":"2013-03-14","form":"10-K","start":"2010-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1514599000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-01-04","end":"2011-01-02","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"netIncome":{"value":39542000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-04","end":"2011-01-02","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"operatingIncome":{"value":96318000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-04","end":"2011-01-02","filed":"2013-03-14","accession":"0001193125-13-107520","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 2010-01-03"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":167264000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-01-03","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"openingCash":{"value":17770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-03","filed":"2013-03-14","accession":"0001193125-13-107520","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 2010-01-03"},"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":1307622000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-02","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"closingCurrentLiabilities":{"value":176740000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-02","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"closingCapitalEmployed":{"value":1130882000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":127895000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-02","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"closingTotalEquity":{"value":182586000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-01-02","filed":"2014-03-14","accession":"0001193125-14-100068","form":"10-K"},"closingCash":{"value":45872000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-02","filed":"2014-03-14","accession":"0001193125-14-100068","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 2011-01-02"},"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":28046000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-01-04","end":"2011-01-02","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"incomeTaxExpense":{"value":21649000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-04","end":"2011-01-02","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"pretaxIncome":{"value":61191000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-01-04","end":"2011-01-02","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"effectiveTaxRate":{"value":0.3537938585739733,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":62241283.12987204,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.430478958456991; cashConversion: 131.39952455616813; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-03

Calculation inputs: {"original":{"fcfTotal":{"value":36164000,"capex":{"accession":"0001193125-12-119442","end":"2010-01-03","filed":"2012-03-16","form":"10-K","start":"2008-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-119442","end":"2010-01-03","filed":"2012-03-16","form":"10-K","start":"2008-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1442986000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-12-29","end":"2010-01-03","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"netIncome":{"value":40543000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-29","end":"2010-01-03","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"operatingIncome":{"value":94503000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-29","end":"2010-01-03","filed":"2012-03-16","accession":"0001193125-12-119442","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 2008-12-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":126706000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-28","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"openingCash":{"value":45407000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-28","filed":"2012-03-16","accession":"0001193125-12-119442","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 2008-12-28"},"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":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 2010-01-03"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":167264000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-01-03","filed":"2013-03-14","accession":"0001193125-13-107520","form":"10-K"},"closingCash":{"value":17770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-03","filed":"2013-03-14","accession":"0001193125-13-107520","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 2010-01-03"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":38136000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-29","end":"2010-01-03","filed":"2012-03-16","accession":"0001193125-12-119442","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16581000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-29","end":"2010-01-03","filed":"2012-03-16","accession":"0001193125-12-119442","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: 2.5061920212670117; cashConversion: 89.19912191993686; 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 2008-12-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-03

revenue: 7228055000; operatingIncome: 950656000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 6899716000; operatingIncome: 920350000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 6653858000; operatingIncome: 834451000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 6200957000; operatingIncome: 641047000; netIncome: 430158000

revenue: 5562714000; operatingIncome: 439171000; netIncome: 189580000

revenue: 5007357000; operatingIncome: 313378000; netIncome: 182097000

revenue: 4826549000; operatingIncome: 180754000; netIncome: 18560000

revenue: 4625364000; operatingIncome: 57902000; netIncome: -15156000

revenue: 4287588000; operatingIncome: 101547000; netIncome: 102847000

revenue: 3130145000; operatingIncome: 131199000; netIncome: 56663000

revenue: 2306458000; operatingIncome: 98144000; netIncome: 65044000

revenue: 1746369000; operatingIncome: 85967000; netIncome: 36082000

revenue: 1641331000; operatingIncome: 73647000; netIncome: 32102000

revenue: 1614433000; operatingIncome: 88686000; netIncome: 31459000

revenue: 1561239000; operatingIncome: 87530000; netIncome: 32023000

revenue: 1514599000; operatingIncome: 96318000; netIncome: 39542000

revenue: 1442986000; operatingIncome: 94503000; netIncome: 40543000