MasterBrand, Inc. (MBC)

revenue: 2734700000; averageDilutedShares: 129200000; totalDebt: 985000000; periodEndShares: 127200000

revenue: 2700400000; averageDilutedShares: 130900000; totalDebt: 1020000000; periodEndShares: 127600000

revenue: 2726200000; averageDilutedShares: 129900000; totalDebt: 712500000; periodEndShares: 126800000

revenue: 3275500000; averageDilutedShares: 129100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 128000000

revenue: 2855300000; averageDilutedShares: 128000000; 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":117500000,"capex":{"accession":"0001941365-26-000006","end":"2025-12-28","filed":"2026-02-13","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001941365-26-000006","end":"2025-12-28","filed":"2026-02-13","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2734700000,"tag":"Revenues","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"netIncome":{"value":26700000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"operatingIncome":{"value":119000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingAssets":{"value":2929800000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingCurrentLiabilities":{"value":395400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingCapitalEmployed":{"value":2534400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1294700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingTotalEquity":{"value":1294700000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1635100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingCash":{"value":120600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingBorrowings":{"value":1020000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":2194100000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":3100400000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingCurrentLiabilities":{"value":415700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingCapitalEmployed":{"value":2684700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1344600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingTotalEquity":{"value":1344600000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1755800000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingCash":{"value":183300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingBorrowings":{"value":985000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":2146300000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":26700000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"pretaxIncome":{"value":46300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"effectiveTaxRate":{"value":0.42332613390928725,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":68624190.06479481,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":2170200000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2609550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.296632171719018; cashConversion: 440.07490636704125; roce: 4.560173209940411

Calculation inputs: {"original":{"fcfTotal":{"value":211100000,"capex":{"accession":"0001941365-26-000006","end":"2024-12-29","filed":"2026-02-13","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001941365-26-000006","end":"2024-12-29","filed":"2026-02-13","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2700400000,"tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"netIncome":{"value":125900000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"operatingIncome":{"value":235700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingAssets":{"value":2381700000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"openingCurrentLiabilities":{"value":349400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"openingCapitalEmployed":{"value":2032300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1193800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1187900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"openingCash":{"value":148700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingBorrowings":{"value":712500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2929800000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingCurrentLiabilities":{"value":395400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingCapitalEmployed":{"value":2534400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1294700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingTotalEquity":{"value":1294700000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1635100000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingCash":{"value":120600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingBorrowings":{"value":1020000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":2194100000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":125900000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"pretaxIncome":{"value":168300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"effectiveTaxRate":{"value":0.2519310754604872,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":176319845.51396316,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2283350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.817360391053177; cashConversion: 167.6727561556791; roce: 10.32255239012854

Calculation inputs: {"original":{"fcfTotal":{"value":348300000,"capex":{"accession":"0001941365-26-000006","end":"2023-12-31","filed":"2026-02-13","form":"10-K","start":"2022-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001941365-26-000006","end":"2023-12-31","filed":"2026-02-13","form":"10-K","start":"2022-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2726200000,"tag":"Revenues","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"netIncome":{"value":182000000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"operatingIncome":{"value":306300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingAssets":{"value":2529400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"openingCurrentLiabilities":{"value":411100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"openingCapitalEmployed":{"value":2118300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1009200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1520200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"openingCash":{"value":101100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","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 2022-12-25"},"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":2381700000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"closingCurrentLiabilities":{"value":349400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"closingCapitalEmployed":{"value":2032300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1193800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1187900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"closingCash":{"value":148700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingBorrowings":{"value":712500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":182000000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":56700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"pretaxIncome":{"value":238700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"effectiveTaxRate":{"value":0.2375366568914956,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":233542521.9941349,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2075300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.77602523659306; cashConversion: 191.3736263736264; roce: 14.759311906712282

Calculation inputs: {"original":{"fcfTotal":{"value":179700000,"capex":{"accession":"0001941365-25-000016","end":"2022-12-25","filed":"2025-02-19","form":"10-K","start":"2021-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001941365-25-000016","end":"2022-12-25","filed":"2025-02-19","form":"10-K","start":"2021-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3275500000,"tag":"Revenues","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"netIncome":{"value":155400000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"operatingIncome":{"value":203300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","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 2021-12-26"},"openingParentEquity":{"value":2453800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"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":2529400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"closingCurrentLiabilities":{"value":411100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"closingCapitalEmployed":{"value":2118300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1009200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-13","accession":"0001941365-26-000006","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1520200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"closingCash":{"value":101100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","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 2022-12-25"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":155400000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"pretaxIncome":{"value":213400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"effectiveTaxRate":{"value":0.2717900656044986,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":148045079.66260543,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.486185315219051; cashConversion: 115.63706563706563; 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 2021-12-26

Calculation inputs: {"original":{"fcfTotal":{"value":96600000,"capex":{"accession":"0001941365-24-000021","end":"2021-12-26","filed":"2024-02-27","form":"10-K","start":"2020-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001941365-24-000021","end":"2021-12-26","filed":"2024-02-27","form":"10-K","start":"2020-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2855300000,"tag":"Revenues","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"netIncome":{"value":182600000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"operatingIncome":{"value":234300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001941365-24-000021","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 2020-12-27"},"openingParentEquity":{"value":2214400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-27"},"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":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 2021-12-26"},"closingParentEquity":{"value":2453800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-19","accession":"0001941365-25-000016","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":182600000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":55700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"pretaxIncome":{"value":238300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001941365-24-000021","form":"10-K"},"effectiveTaxRate":{"value":0.23373898447335292,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":179534955.9378934,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.383182152488355; cashConversion: 52.902519167579406; 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 2020-12-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-26

revenue: 2734700000; operatingIncome: 119000000; netIncome: 26700000

revenue: 2700400000; operatingIncome: 235700000; netIncome: 125900000

revenue: 2726200000; operatingIncome: 306300000; netIncome: 182000000

revenue: 3275500000; operatingIncome: 203300000; netIncome: 155400000

revenue: 2855300000; operatingIncome: 234300000; netIncome: 182600000