GRACO INC (GGG)

revenue: 2236604000; averageDilutedShares: 169219000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 165150142

revenue: 2113316000; averageDilutedShares: 172405000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 169393735

revenue: 2195606000; averageDilutedShares: 172199000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 167946063

revenue: 2143521000; averageDilutedShares: 172893000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 167702130

revenue: 1987608000; averageDilutedShares: 174526000; 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: 1650115000; averageDilutedShares: 172008000; 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: 1646045000; averageDilutedShares: 171624000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 167286836

revenue: 1653292000; averageDilutedShares: 173213000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 165170888

revenue: 1474744000; averageDilutedShares: 174318000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 169318926

revenue: 1329293000; averageDilutedShares: 170876000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 167503236

revenue: 1286485000; averageDilutedShares: 177020000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 55765980

revenue: 1221130000; averageDilutedShares: 61745000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 59198527

revenue: 1104024000; averageDilutedShares: 62790000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61003203

revenue: 1012456000; averageDilutedShares: 61711; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60766849

revenue: 895283000; averageDilutedShares: 61370; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 59747342

revenue: 744065000; averageDilutedShares: 60803; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60047955

revenue: 579212000; averageDilutedShares: 60229; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 59999158

revenue: 817270000; 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":637922000,"capex":{"accession":"0000042888-26-000081","end":"2025-12-26","filed":"2026-02-17","form":"10-K","start":"2024-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-26-000081","end":"2025-12-26","filed":"2026-02-17","form":"10-K","start":"2024-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2236604000,"tag":"Revenues","unit":"USD","start":"2024-12-28","end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"netIncome":{"value":521839000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-28","end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"operatingIncome":{"value":624797000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-28","end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingAssets":{"value":3139212000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingCurrentLiabilities":{"value":405808000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingCapitalEmployed":{"value":2733404000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2584135000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingTotalEquity":{"value":2584135000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingCash":{"value":675336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","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 2024-12-27"},"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":3274270000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingCurrentLiabilities":{"value":467261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingCapitalEmployed":{"value":2807009000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2653931000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingTotalEquity":{"value":2653931000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingCash":{"value":624083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","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 2025-12-26"},"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":521839000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-28","end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"incomeTaxExpense":{"value":119361000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-28","end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"pretaxIncome":{"value":641200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-28","end":"2025-12-26","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"effectiveTaxRate":{"value":0.18615252651278852,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":508489459.89238924,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2770206500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 28.521901954928097; cashConversion: 122.24498360605473; roce: 22.554166990800145

Calculation inputs: {"original":{"fcfTotal":{"value":514963000,"capex":{"accession":"0000042888-26-000081","end":"2024-12-27","filed":"2026-02-17","form":"10-K","start":"2023-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-26-000081","end":"2024-12-27","filed":"2026-02-17","form":"10-K","start":"2023-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2113316000,"tag":"Revenues","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"netIncome":{"value":486084000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"operatingIncome":{"value":570098000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingAssets":{"value":2722007000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"openingCurrentLiabilities":{"value":395200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"openingCapitalEmployed":{"value":2326807000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2224225000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingTotalEquity":{"value":2224225000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"openingCash":{"value":537951000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","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 2023-12-29"},"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":3139212000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingCurrentLiabilities":{"value":405808000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingCapitalEmployed":{"value":2733404000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2584135000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingTotalEquity":{"value":2584135000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingCash":{"value":675336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","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 2024-12-27"},"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":486084000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"incomeTaxExpense":{"value":103199000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"pretaxIncome":{"value":589283000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"effectiveTaxRate":{"value":0.1751263824003068,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":470258799.64634985,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2530105500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.367534244760368; cashConversion: 105.94115420380017; roce: 22.532578186957025

Calculation inputs: {"original":{"fcfTotal":{"value":466242000,"capex":{"accession":"0000042888-26-000081","end":"2023-12-29","filed":"2026-02-17","form":"10-K","start":"2022-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-26-000081","end":"2023-12-29","filed":"2026-02-17","form":"10-K","start":"2022-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2195606000,"tag":"Revenues","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"netIncome":{"value":506511000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"operatingIncome":{"value":646843000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingAssets":{"value":2438900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"openingCurrentLiabilities":{"value":399917000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"openingCapitalEmployed":{"value":2038983000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1859652000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-30","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"openingTotalEquity":{"value":1859652000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"openingCash":{"value":339196000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-20","accession":"0000042888-24-000010","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 2022-12-30"},"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":2722007000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"closingCurrentLiabilities":{"value":395200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"closingCapitalEmployed":{"value":2326807000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2224225000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingTotalEquity":{"value":2224225000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"closingCash":{"value":537951000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-18","accession":"0000042888-25-000011","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 2023-12-29"},"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":506511000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"incomeTaxExpense":{"value":102291000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"pretaxIncome":{"value":608802000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"effectiveTaxRate":{"value":0.16802014448047148,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":538160345.6838185,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2182895000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 21.235230729010578; cashConversion: 92.04972843630247; roce: 29.63234603588354

Calculation inputs: {"original":{"fcfTotal":{"value":176233000,"capex":{"accession":"0000042888-25-000011","end":"2022-12-30","filed":"2025-02-18","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-25-000011","end":"2022-12-30","filed":"2025-02-18","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2143521000,"tag":"Revenues","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"netIncome":{"value":460645000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"operatingIncome":{"value":572700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"openingAssets":{"value":2443198000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"openingCurrentLiabilities":{"value":506792000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"openingCapitalEmployed":{"value":1936406000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1709343000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"openingCash":{"value":624302000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000042888-23-000008","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":2438900000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"closingCurrentLiabilities":{"value":399917000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"closingCapitalEmployed":{"value":2038983000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1859652000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-30","filed":"2026-02-17","accession":"0000042888-26-000081","form":"10-K"},"closingTotalEquity":{"value":1859652000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"closingCash":{"value":339196000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-20","accession":"0000042888-24-000010","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 2022-12-30"},"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":460645000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"incomeTaxExpense":{"value":105079000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"pretaxIncome":{"value":565724000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"effectiveTaxRate":{"value":0.1857425175527289,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":466325260.1975522,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1987694500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.221659596523663; cashConversion: 38.25787754127365; roce: 28.81227472330381

Calculation inputs: {"original":{"fcfTotal":{"value":323330000,"capex":{"accession":"0000042888-24-000010","end":"2021-12-31","filed":"2024-02-20","form":"10-K","start":"2020-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-24-000010","end":"2021-12-31","filed":"2024-02-20","form":"10-K","start":"2020-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1987608000,"tag":"Revenues","unit":"USD","start":"2020-12-26","end":"2021-12-31","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"netIncome":{"value":439866000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-26","end":"2021-12-31","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"operatingIncome":{"value":531323000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-26","end":"2021-12-31","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"openingAssets":{"value":1988128000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-25","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"openingCurrentLiabilities":{"value":321389000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-25","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"openingCapitalEmployed":{"value":1666739000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1283904000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-25","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"openingCash":{"value":378909000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-25","filed":"2022-02-22","accession":"0000042888-22-000013","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 2020-12-25"},"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":2443198000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"closingCurrentLiabilities":{"value":506792000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"closingCapitalEmployed":{"value":1936406000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1709343000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-18","accession":"0000042888-25-000011","form":"10-K"},"closingCash":{"value":624302000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-21","accession":"0000042888-23-000008","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":439866000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-26","end":"2021-12-31","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"incomeTaxExpense":{"value":68599000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-26","end":"2021-12-31","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"pretaxIncome":{"value":508465000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-26","end":"2021-12-31","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"effectiveTaxRate":{"value":0.13491390754525878,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":459640137.9013305,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1801572500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.26729214211253; cashConversion: 73.50647697253254; roce: 29.49217974852525

Calculation inputs: {"original":{"fcfTotal":{"value":322697000,"capex":{"accession":"0000042888-23-000008","end":"2020-12-25","filed":"2023-02-21","form":"10-K","start":"2019-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-23-000008","end":"2020-12-25","filed":"2023-02-21","form":"10-K","start":"2019-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1650115000,"tag":"Revenues","unit":"USD","start":"2019-12-28","end":"2020-12-25","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"netIncome":{"value":330456000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-28","end":"2020-12-25","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"operatingIncome":{"value":391718000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-28","end":"2020-12-25","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"openingAssets":{"value":1692210000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-27","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"openingCurrentLiabilities":{"value":285322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-27","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"openingCapitalEmployed":{"value":1406888000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1024931000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-27","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"openingCash":{"value":220973000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-27","filed":"2021-02-16","accession":"0000042888-21-000011","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 2019-12-27"},"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":1988128000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-25","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"closingCurrentLiabilities":{"value":321389000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-25","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"closingCapitalEmployed":{"value":1666739000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1283904000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-25","filed":"2024-02-20","accession":"0000042888-24-000010","form":"10-K"},"closingCash":{"value":378909000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-25","filed":"2022-02-22","accession":"0000042888-22-000013","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 2020-12-25"},"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":330456000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-28","end":"2020-12-25","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"incomeTaxExpense":{"value":44195000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-28","end":"2020-12-25","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"pretaxIncome":{"value":374651000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-28","end":"2020-12-25","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"effectiveTaxRate":{"value":0.11796311767484939,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":345509723.47064334,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1536813500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.55603094329789; cashConversion: 97.65203234318639; roce: 25.48897442663017

Calculation inputs: {"original":{"fcfTotal":{"value":290781000,"capex":{"accession":"0000042888-22-000013","end":"2019-12-27","filed":"2022-02-22","form":"10-K","start":"2018-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-22-000013","end":"2019-12-27","filed":"2022-02-22","form":"10-K","start":"2018-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1646045000,"tag":"Revenues","unit":"USD","start":"2018-12-29","end":"2019-12-27","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"netIncome":{"value":343853000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-29","end":"2019-12-27","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"operatingIncome":{"value":424456000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-29","end":"2019-12-27","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"openingAssets":{"value":1472741000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"openingCurrentLiabilities":{"value":299803000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"openingCapitalEmployed":{"value":1172938000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":751873000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-28","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"openingCash":{"value":132118000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-18","accession":"0000042888-20-000015","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 2018-12-28"},"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":1692210000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-27","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"closingCurrentLiabilities":{"value":285322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-27","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"closingCapitalEmployed":{"value":1406888000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1024931000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-27","filed":"2023-02-21","accession":"0000042888-23-000008","form":"10-K"},"closingCash":{"value":220973000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-27","filed":"2021-02-16","accession":"0000042888-21-000011","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 2019-12-27"},"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":343853000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-29","end":"2019-12-27","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"incomeTaxExpense":{"value":62024000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-29","end":"2019-12-27","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"pretaxIncome":{"value":405877000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-29","end":"2019-12-27","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"effectiveTaxRate":{"value":0.15281476900637386,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":359592854.4066306,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1289913000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.665434420079645; cashConversion: 84.5654974654867; roce: 32.905785118841344

Calculation inputs: {"original":{"fcfTotal":{"value":314131000,"capex":{"accession":"0000042888-21-000011","end":"2018-12-28","filed":"2021-02-16","form":"10-K","start":"2017-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-21-000011","end":"2018-12-28","filed":"2021-02-16","form":"10-K","start":"2017-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1653292000,"tag":"Revenues","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"netIncome":{"value":341054000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"operatingIncome":{"value":436427000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"openingAssets":{"value":1390617000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"openingCurrentLiabilities":{"value":245838000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"openingCapitalEmployed":{"value":1144779000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":723063000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-29","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"openingCash":{"value":103662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","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 2017-12-29"},"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":1472741000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"closingCurrentLiabilities":{"value":299803000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"closingCapitalEmployed":{"value":1172938000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":751873000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-28","filed":"2022-02-22","accession":"0000042888-22-000013","form":"10-K"},"closingCash":{"value":132118000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-18","accession":"0000042888-20-000015","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 2018-12-28"},"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":341054000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"incomeTaxExpense":{"value":69712000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-16","accession":"0000042888-21-000011","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":1158858500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.000333879314724; cashConversion: 92.10594216751599; roce: 37.66007670479183

Calculation inputs: {"original":{"fcfTotal":{"value":297670000,"capex":{"accession":"0000042888-20-000015","end":"2017-12-29","filed":"2020-02-18","form":"10-K","start":"2016-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-20-000015","end":"2017-12-29","filed":"2020-02-18","form":"10-K","start":"2016-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1474744000,"tag":"Revenues","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"netIncome":{"value":252412000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"operatingIncome":{"value":378745000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"openingAssets":{"value":1243109000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"openingCurrentLiabilities":{"value":177985000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"openingCapitalEmployed":{"value":1065124000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":573820000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-30","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"openingCash":{"value":52365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","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 2016-12-30"},"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":1390617000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"closingCurrentLiabilities":{"value":245838000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"closingCapitalEmployed":{"value":1144779000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":723063000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-29","filed":"2021-02-16","accession":"0000042888-21-000011","form":"10-K"},"closingCash":{"value":103662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","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 2017-12-29"},"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":252412000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"incomeTaxExpense":{"value":94682000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-18","accession":"0000042888-20-000015","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":1104951500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 20.18452016078723; cashConversion: 117.93020934028493; roce: 34.277070079546476

Calculation inputs: {"original":{"fcfTotal":{"value":233893000,"capex":{"accession":"0000042888-19-000011","end":"2016-12-30","filed":"2019-02-19","form":"10-K","start":"2015-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-19-000011","end":"2016-12-30","filed":"2019-02-19","form":"10-K","start":"2015-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1329293000,"tag":"Revenues","unit":"USD","start":"2015-12-26","end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"netIncome":{"value":40674000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-26","end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"operatingIncome":{"value":121144000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-26","end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"openingAssets":{"value":1391352000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-25","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"openingCurrentLiabilities":{"value":194616000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-25","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"openingCapitalEmployed":{"value":1196736000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":635551000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-25","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"openingCash":{"value":52295000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-25"},"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":1243109000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"closingCurrentLiabilities":{"value":177985000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"closingCapitalEmployed":{"value":1065124000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":573820000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-30","filed":"2020-02-18","accession":"0000042888-20-000015","form":"10-K"},"closingCash":{"value":52365000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","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 2016-12-30"},"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":40674000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-26","end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"incomeTaxExpense":{"value":55981000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-26","end":"2016-12-30","filed":"2019-02-19","accession":"0000042888-19-000011","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":1130930000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.59529313702848; cashConversion: 575.0430250282735; roce: 10.711891982704499

Calculation inputs: {"original":{"fcfTotal":{"value":149665000,"capex":{"accession":"0000042888-18-000024","end":"2015-12-25","filed":"2018-04-23","form":"10-K/A","start":"2014-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-18-000024","end":"2015-12-25","filed":"2018-04-23","form":"10-K/A","start":"2014-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1286485000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-27","end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"netIncome":{"value":345713000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-27","end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"operatingIncome":{"value":302125000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-27","end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"openingAssets":{"value":1544778000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-26","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"openingCurrentLiabilities":{"value":172737000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-26","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"openingCapitalEmployed":{"value":1372041000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":596032000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-26","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"openingCash":{"value":23656000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-26","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-26"},"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":1391352000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-25","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"closingCurrentLiabilities":{"value":194616000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-25","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"closingCapitalEmployed":{"value":1196736000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":635551000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-25","filed":"2019-02-19","accession":"0000042888-19-000011","form":"10-K"},"closingCash":{"value":52295000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-25"},"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":345713000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-27","end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"incomeTaxExpense":{"value":129000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-27","end":"2015-12-25","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"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":1284388500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.63363739180791; cashConversion: 43.29168992777246; roce: 23.522867107576875

Calculation inputs: {"original":{"fcfTotal":{"value":210619000,"capex":{"accession":"0000042888-17-000006","end":"2014-12-26","filed":"2017-02-21","form":"10-K","start":"2013-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-17-000006","end":"2014-12-26","filed":"2017-02-21","form":"10-K","start":"2013-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1221130000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-12-28","end":"2014-12-26","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":308925000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-28","end":"2014-12-26","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"openingAssets":{"value":1327228000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-27","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"openingCurrentLiabilities":{"value":168853000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-27","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"openingCapitalEmployed":{"value":1158375000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":634365000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-27","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"openingCash":{"value":19756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-27","filed":"2017-02-21","accession":"0000042888-17-000006","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 2013-12-27"},"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":1544778000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-26","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"closingCurrentLiabilities":{"value":172737000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-26","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"closingCapitalEmployed":{"value":1372041000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":596032000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-26","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"closingCash":{"value":23656000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-26","filed":"2018-04-23","accession":"0000042888-18-000024","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-26"},"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":225573000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-28","end":"2014-12-26","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"incomeTaxExpense":{"value":89500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-28","end":"2014-12-26","filed":"2017-02-21","accession":"0000042888-17-000006","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":1265208000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 17.247876966416353; cashConversion: No unambiguous matching annual USD fact; roce: 24.416933816415956

Calculation inputs: {"original":{"fcfTotal":{"value":219736000,"capex":{"accession":"0000042888-16-000010","end":"2013-12-27","filed":"2016-02-16","form":"10-K","start":"2012-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000042888-16-000010","end":"2013-12-27","filed":"2016-02-16","form":"10-K","start":"2012-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1104024000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-29","end":"2013-12-27","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":279769000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-29","end":"2013-12-27","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"openingAssets":{"value":1321734000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"openingCurrentLiabilities":{"value":151671000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"openingCapitalEmployed":{"value":1170063000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":454114000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"openingCash":{"value":31120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-02-16","accession":"0000042888-16-000010","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 2012-12-28"},"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":1327228000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-27","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"closingCurrentLiabilities":{"value":168853000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-27","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"closingCapitalEmployed":{"value":1158375000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":634365000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-27","filed":"2017-02-21","accession":"0000042888-17-000006","form":"10-K"},"closingCash":{"value":19756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-27","filed":"2017-02-21","accession":"0000042888-17-000006","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 2013-12-27"},"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":210822000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-29","end":"2013-12-27","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"incomeTaxExpense":{"value":78000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-29","end":"2013-12-27","filed":"2016-02-16","accession":"0000042888-16-000010","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":1164219000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.903190510351223; cashConversion: No unambiguous matching annual USD fact; roce: 24.030616232856534

Calculation inputs: {"original":{"fcfTotal":{"value":171448000,"capex":{"accession":"0000950123-15-002691","end":"2012-12-28","filed":"2015-02-17","form":"10-K","start":"2011-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-15-002691","end":"2012-12-28","filed":"2015-02-17","form":"10-K","start":"2011-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1012456000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":224677000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"openingAssets":{"value":874309000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"openingCurrentLiabilities":{"value":131282000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"openingCapitalEmployed":{"value":743027000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":322740000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"openingCash":{"value":303150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-02-17","accession":"0000950123-15-002691","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 2011-12-30"},"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":1321734000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"closingCurrentLiabilities":{"value":151671000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"closingCapitalEmployed":{"value":1170063000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":454114000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-02-16","accession":"0000042888-16-000010","form":"10-K"},"closingCash":{"value":31120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-02-16","accession":"0000042888-16-000010","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 2012-12-28"},"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":149126000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"incomeTaxExpense":{"value":68200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-02-17","accession":"0000950123-15-002691","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":956545000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 16.933871694177327; cashConversion: No unambiguous matching annual USD fact; roce: 23.48838789602162

Calculation inputs: {"original":{"fcfTotal":{"value":138190000,"capex":{"accession":"0001193125-14-056452","end":"2011-12-30","filed":"2014-02-18","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-056452","end":"2011-12-30","filed":"2014-02-18","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":895283000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":219514000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"openingAssets":{"value":530474000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"openingCurrentLiabilities":{"value":119754000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"openingCapitalEmployed":{"value":410720000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":264114000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"openingCash":{"value":9591000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"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":874309000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"closingCurrentLiabilities":{"value":131282000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"closingCapitalEmployed":{"value":743027000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":322740000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-02-17","accession":"0000950123-15-002691","form":"10-K"},"closingCash":{"value":303150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-02-17","accession":"0000950123-15-002691","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 2011-12-30"},"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":142328000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"incomeTaxExpense":{"value":67400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-02-18","accession":"0001193125-14-056452","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":576873500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 15.435342791050427; cashConversion: No unambiguous matching annual USD fact; roce: 38.05236329975289

Calculation inputs: {"original":{"fcfTotal":{"value":84503000,"capex":{"accession":"0001193125-13-064952","end":"2010-12-31","filed":"2013-02-19","form":"10-K","start":"2009-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-064952","end":"2010-12-31","filed":"2013-02-19","form":"10-K","start":"2009-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":744065000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-12-26","end":"2010-12-31","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":153141000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-26","end":"2010-12-31","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"openingAssets":{"value":476434000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-25","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"openingCurrentLiabilities":{"value":103815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-25","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"openingCapitalEmployed":{"value":372619000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":209654000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-25","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"openingCash":{"value":5412000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-25","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-25"},"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":530474000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"closingCurrentLiabilities":{"value":119754000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"closingCapitalEmployed":{"value":410720000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":264114000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"closingCash":{"value":9591000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-18","accession":"0001193125-14-056452","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"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":102840000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-12-26","end":"2010-12-31","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"incomeTaxExpense":{"value":45700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-26","end":"2010-12-31","filed":"2013-02-19","accession":"0001193125-13-064952","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":391669500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.35693790193061; cashConversion: No unambiguous matching annual USD fact; roce: 39.09954693944767

Calculation inputs: {"original":{"fcfTotal":{"value":135069000,"capex":{"accession":"0001193125-12-069746","end":"2009-12-25","filed":"2012-02-21","form":"10-K","start":"2008-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-069746","end":"2009-12-25","filed":"2012-02-21","form":"10-K","start":"2008-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":579212000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-12-27","end":"2009-12-25","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":74467000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-27","end":"2009-12-25","filed":"2012-02-21","accession":"0001193125-12-069746","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 2008-12-26"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":167634000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-26","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"openingCash":{"value":12119000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-26","filed":"2012-02-21","accession":"0001193125-12-069746","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 2008-12-26"},"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":476434000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-25","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"closingCurrentLiabilities":{"value":103815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-25","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"closingCapitalEmployed":{"value":372619000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":209654000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-25","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"closingCash":{"value":5412000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-25","filed":"2013-02-19","accession":"0001193125-13-064952","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-25"},"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":48967000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2008-12-27","end":"2009-12-25","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"incomeTaxExpense":{"value":19700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-27","end":"2009-12-25","filed":"2012-02-21","accession":"0001193125-12-069746","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: 23.319440895561556; cashConversion: No unambiguous matching annual USD fact; 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 2008-12-26

Calculation inputs: {"original":{"fcfTotal":{"value":133376000,"capex":{"accession":"0000950123-11-016366","end":"2008-12-26","filed":"2011-02-22","form":"10-K","start":"2007-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-11-016366","end":"2008-12-26","filed":"2011-02-22","form":"10-K","start":"2007-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":817270000,"tag":"SalesRevenueNet","unit":"USD","start":"2007-12-29","end":"2008-12-26","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":187365000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-12-29","end":"2008-12-26","filed":"2011-02-22","accession":"0000950123-11-016366","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 2007-12-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":244674000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-12-28","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"openingCash":{"value":4922000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-28","filed":"2011-02-22","accession":"0000950123-11-016366","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 2007-12-28"},"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 2008-12-26"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":167634000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-26","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"closingCash":{"value":12119000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-26","filed":"2012-02-21","accession":"0001193125-12-069746","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-26"},"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":120879000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2007-12-29","end":"2008-12-26","filed":"2011-02-22","accession":"0000950123-11-016366","form":"10-K"},"incomeTaxExpense":{"value":57700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-12-29","end":"2008-12-26","filed":"2011-02-22","accession":"0000950123-11-016366","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: 16.31969850844886; cashConversion: No unambiguous matching annual USD fact; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-26

revenue: 2236604000; operatingIncome: 624797000; netIncome: 521839000

revenue: 2113316000; operatingIncome: 570098000; netIncome: 486084000

revenue: 2195606000; operatingIncome: 646843000; netIncome: 506511000

revenue: 2143521000; operatingIncome: 572700000; netIncome: 460645000

revenue: 1987608000; operatingIncome: 531323000; netIncome: 439866000

revenue: 1650115000; operatingIncome: 391718000; netIncome: 330456000

revenue: 1646045000; operatingIncome: 424456000; netIncome: 343853000

revenue: 1653292000; operatingIncome: 436427000; netIncome: 341054000

revenue: 1474744000; operatingIncome: 378745000; netIncome: 252412000

revenue: 1329293000; operatingIncome: 121144000; netIncome: 40674000

revenue: 1286485000; operatingIncome: 302125000; netIncome: 345713000

revenue: 1221130000; operatingIncome: 308925000; netIncome: No unambiguous matching annual USD fact

revenue: 1104024000; operatingIncome: 279769000; netIncome: No unambiguous matching annual USD fact

revenue: 1012456000; operatingIncome: 224677000; netIncome: No unambiguous matching annual USD fact

revenue: 895283000; operatingIncome: 219514000; netIncome: No unambiguous matching annual USD fact

revenue: 744065000; operatingIncome: 153141000; netIncome: No unambiguous matching annual USD fact

revenue: 579212000; operatingIncome: 74467000; netIncome: No unambiguous matching annual USD fact

revenue: 817270000; operatingIncome: 187365000; netIncome: No unambiguous matching annual USD fact