National CineMedia, Inc. (NCMI)

revenue: 243200000; averageDilutedShares: 94182400; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 93353604

revenue: 240800000; averageDilutedShares: 95865998; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 95755491

revenue: 165200000; averageDilutedShares: 48574583; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 96837039

revenue: 249200000; averageDilutedShares: 8196801; totalDebt: 2242200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 114600000; averageDilutedShares: 79867332; totalDebt: 1100700000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 90400000; averageDilutedShares: 77955675; totalDebt: 1055000000; periodEndShares: 78040818

revenue: 444800000; averageDilutedShares: 77782567; totalDebt: 929300000; periodEndShares: 77568986

revenue: 441400000; averageDilutedShares: 157403910; totalDebt: 926300000; periodEndShares: 76976398

revenue: 426100000; averageDilutedShares: 151067270; totalDebt: 923300000; periodEndShares: 76242222

revenue: 447600000; averageDilutedShares: 60605570; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 59874412

revenue: 446500000; averageDilutedShares: 59589299; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 59239154

revenue: 394000000; averageDilutedShares: 59005320; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 58750926

revenue: 462800000; averageDilutedShares: 56628457; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 58519137

revenue: 448800000; averageDilutedShares: 55026771; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 54486259

revenue: 435400000; averageDilutedShares: 54634697; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53934605

revenue: 427500000; averageDilutedShares: 46959992; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 53549477

revenue: 380700000; averageDilutedShares: 42403135; 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":2800000,"capex":{"accession":"0001193125-26-076788","end":"2026-01-01","filed":"2026-02-26","form":"10-K","start":"2024-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-076788","end":"2026-01-01","filed":"2026-02-26","form":"10-K","start":"2024-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":243200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-27","end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"netIncome":{"value":-10600000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-27","end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"operatingIncome":{"value":-13900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-27","end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingAssets":{"value":568600000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingCurrentLiabilities":{"value":73500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingCapitalEmployed":{"value":495100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":411200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingTotalEquity":{"value":411200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingCash":{"value":75100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","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 2024-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":50,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"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":490600000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCurrentLiabilities":{"value":62100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCapitalEmployed":{"value":428500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":375400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingTotalEquity":{"value":375400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCash":{"value":34600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","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 2026-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":50,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"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":-10600000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-27","end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-27","end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"pretaxIncome":{"value":-10600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-27","end":"2026-01-01","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":461800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.151315789473684; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.009961022087484

Calculation inputs: {"original":{"fcfTotal":{"value":54500000,"capex":{"accession":"0001193125-26-076788","end":"2024-12-26","filed":"2026-02-26","form":"10-K","start":"2023-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-076788","end":"2024-12-26","filed":"2026-02-26","form":"10-K","start":"2023-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":240800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-12-29","end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"netIncome":{"value":-22300000,"tag":"ProfitLoss","unit":"USD","start":"2023-12-29","end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"operatingIncome":{"value":-19500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-29","end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingAssets":{"value":567700000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"openingCurrentLiabilities":{"value":58400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"openingCapitalEmployed":{"value":509300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":434500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"openingTotalEquity":{"value":434500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingCash":{"value":34600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":50,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"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":568600000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCurrentLiabilities":{"value":73500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCapitalEmployed":{"value":495100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":411200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingTotalEquity":{"value":411200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCash":{"value":75100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","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 2024-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":50,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"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":-22300000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-29","end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-29","end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"pretaxIncome":{"value":-22100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-29","end":"2024-12-26","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":502200000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 22.632890365448503; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.882915173237754

Calculation inputs: {"original":{"fcfTotal":{"value":-10000000,"capex":{"accession":"0001193125-26-076788","end":"2023-12-28","filed":"2026-02-26","form":"10-K","start":"2022-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-076788","end":"2023-12-28","filed":"2026-02-26","form":"10-K","start":"2022-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":165200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"netIncome":{"value":696700000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"operatingIncome":{"value":-27300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingAssets":{"value":792400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingCurrentLiabilities":{"value":1203100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingCapitalEmployed":{"value":-410700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-515300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingTotalEquity":{"value":-464000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-29","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"openingCash":{"value":61700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingBorrowings":{"value":2242200000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":1121100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":1121100000}],"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 2022-12-29"},"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":567700000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"closingCurrentLiabilities":{"value":58400000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"closingCapitalEmployed":{"value":509300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":434500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"closingTotalEquity":{"value":434500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCash":{"value":34600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":50,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-28","filed":"2025-03-06","accession":"0000950170-25-034706","form":"10-K"},"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":705200000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"pretaxIncome":{"value":696700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"effectiveTaxRate":{"value":0,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-27300000,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":-27300000,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":-27300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"effectiveTaxRate":{"value":0,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"pretaxIncome":{"value":696700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-30","end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"averageInvestedCapital":{"value":1063200000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1716500000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":2242200000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":1121100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":1121100000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":-464000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingCash":{"value":61700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingInvestedCapital":{"value":409900000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":10000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":10000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":434500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingCash":{"value":34600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-28","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"}}}}; fcfMargin: -6.053268765133172; cashConversion: -1.4353380221042056; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: openingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-50200000,"capex":{"accession":"0001377630-24-000042","end":"2022-12-29","filed":"2024-03-18","form":"10-K","start":"2021-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-24-000042","end":"2022-12-29","filed":"2024-03-18","form":"10-K","start":"2021-12-31","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":249200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"netIncome":{"value":-66200000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":6900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingAssets":{"value":817400000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"openingCurrentLiabilities":{"value":69800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"openingCapitalEmployed":{"value":747600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-526700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"openingTotalEquity":{"value":-383500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-30","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"openingCash":{"value":101200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"openingBorrowings":{"value":1100700000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","reportedValue":3200000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","reportedValue":1094300000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","reportedValue":3200000}],"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 2021-12-30"},"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":792400000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingCurrentLiabilities":{"value":1203100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingCapitalEmployed":{"value":-410700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-515300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingTotalEquity":{"value":-464000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-29","filed":"2026-02-26","accession":"0001193125-26-076788","form":"10-K"},"closingCash":{"value":61700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingBorrowings":{"value":2242200000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":1121100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K","reportedValue":1121100000}],"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 2022-12-29"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-28700000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"pretaxIncome":{"value":-66200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-31","end":"2022-12-29","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -20.14446227929374; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; nonpositive: closingCapitalEmployed

Calculation inputs: {"original":{"fcfTotal":{"value":-100900000,"capex":{"accession":"0001377630-23-000061","end":"2021-12-30","filed":"2023-04-13","form":"10-K","start":"2021-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-23-000061","end":"2021-12-30","filed":"2023-04-13","form":"10-K","start":"2021-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":114600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"netIncome":{"value":-118400000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":-68600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"openingAssets":{"value":886200000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"openingCurrentLiabilities":{"value":50000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"openingCapitalEmployed":{"value":836200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-473100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"openingTotalEquity":{"value":-268600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"openingCash":{"value":180300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"openingBorrowings":{"value":1055000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","reportedValue":1049600000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","reportedValue":2700000}],"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 2020-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"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":817400000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"closingCurrentLiabilities":{"value":69800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"closingCapitalEmployed":{"value":747600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-526700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"closingTotalEquity":{"value":-383500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-30","filed":"2024-03-18","accession":"0001377630-24-000042","form":"10-K"},"closingCash":{"value":101200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"closingBorrowings":{"value":1100700000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","reportedValue":3200000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","reportedValue":1094300000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K","reportedValue":3200000}],"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 2021-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-48700000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"pretaxIncome":{"value":-118400000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-01","end":"2021-12-30","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":791900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -88.04537521815008; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.6627099381235

Calculation inputs: {"original":{"fcfTotal":{"value":47300000,"capex":{"accession":"0001377630-22-000032","end":"2020-12-31","filed":"2022-03-03","form":"10-K","start":"2019-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-22-000032","end":"2020-12-31","filed":"2022-03-03","form":"10-K","start":"2019-12-27","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":90400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"netIncome":{"value":-126300000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":-61000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"openingAssets":{"value":1130000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"openingCurrentLiabilities":{"value":119500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"openingCapitalEmployed":{"value":1010500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-379500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"openingTotalEquity":{"value":-121200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-26","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"openingCash":{"value":55900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"openingBorrowings":{"value":929300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","reportedValue":923900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","reportedValue":2700000}],"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 2019-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"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":886200000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"closingCurrentLiabilities":{"value":50000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"closingCapitalEmployed":{"value":836200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-473100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"closingTotalEquity":{"value":-268600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-31","filed":"2023-04-13","accession":"0001377630-23-000061","form":"10-K"},"closingCash":{"value":180300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"closingBorrowings":{"value":1055000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","reportedValue":1049600000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K","reportedValue":2700000}],"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 2020-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-31","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"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":-65400000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":162200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"pretaxIncome":{"value":35900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-27","end":"2020-12-31","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":923350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 52.32300884955752; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -6.606378946228407

Calculation inputs: {"original":{"fcfTotal":{"value":129600000,"capex":{"accession":"0001377630-21-000079","end":"2019-12-26","filed":"2021-03-09","form":"10-K","start":"2018-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-21-000079","end":"2019-12-26","filed":"2021-03-09","form":"10-K","start":"2018-12-28","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":444800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"netIncome":{"value":86700000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":161300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"openingAssets":{"value":1141800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingCurrentLiabilities":{"value":110500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingCapitalEmployed":{"value":1031300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-368000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingTotalEquity":{"value":-89200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-27","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"openingCash":{"value":41400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingBorrowings":{"value":926300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":920900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000}],"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 2018-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingCommonEquity":{"value":-368000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1130000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"closingCurrentLiabilities":{"value":119500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"closingCapitalEmployed":{"value":1010500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-379500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"closingTotalEquity":{"value":-121200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-26","filed":"2022-03-03","accession":"0001377630-22-000032","form":"10-K"},"closingCash":{"value":55900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"closingBorrowings":{"value":929300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","reportedValue":923900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K","reportedValue":2700000}],"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 2019-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"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":36100000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"pretaxIncome":{"value":99100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"effectiveTaxRate":{"value":0.12512613521695257,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":141117154.38950554,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1020900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":141117154.38950554,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":161300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"effectiveTaxRate":{"value":0.12512613521695257,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":12400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"pretaxIncome":{"value":99100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-28","end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"averageInvestedCapital":{"value":773950000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":795700000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":926300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":920900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":-89200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingCash":{"value":41400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingInvestedCapital":{"value":752200000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":929300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":923900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":-121200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingCash":{"value":55900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-26","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"}}}}; fcfMargin: 29.136690647482016; cashConversion: 149.4809688581315; roce: 15.799784503869136

Calculation inputs: {"original":{"fcfTotal":{"value":136100000,"capex":{"accession":"0001377630-20-000041","end":"2018-12-27","filed":"2020-02-20","form":"10-K","start":"2017-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-20-000041","end":"2018-12-27","filed":"2020-02-20","form":"10-K","start":"2017-12-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":441400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"netIncome":{"value":80200000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":154300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingAssets":{"value":1173100000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingCurrentLiabilities":{"value":109700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingCapitalEmployed":{"value":1063400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-362500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingTotalEquity":{"value":-74800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingCash":{"value":30200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingBorrowings":{"value":923300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":923300000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":0}],"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 2017-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingCommonEquity":{"value":-362500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1141800000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingCurrentLiabilities":{"value":110500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingCapitalEmployed":{"value":1031300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-368000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingTotalEquity":{"value":-89200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-27","filed":"2021-03-09","accession":"0001377630-21-000079","form":"10-K"},"closingCash":{"value":41400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingBorrowings":{"value":926300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":920900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","reportedValue":2700000}],"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 2018-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingCommonEquity":{"value":-368000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":29800000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"pretaxIncome":{"value":103700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"effectiveTaxRate":{"value":0.2266152362584378,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":119333269.04532304,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1047350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":119333269.04532304,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":154300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"effectiveTaxRate":{"value":0.2266152362584378,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":23500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"pretaxIncome":{"value":103700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-29","end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"averageInvestedCapital":{"value":807000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":818300000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":923300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":923300000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":-74800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingCash":{"value":30200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingInvestedCapital":{"value":795700000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":926300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":2700000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":920900000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":2700000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":-89200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingCash":{"value":41400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-27","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"}}}}; fcfMargin: 30.833710919800634; cashConversion: 169.70074812967582; roce: 14.732419916933212

Calculation inputs: {"original":{"fcfTotal":{"value":127300000,"capex":{"accession":"0001377630-20-000041","end":"2017-12-28","filed":"2020-02-20","form":"10-K","start":"2016-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-20-000041","end":"2017-12-28","filed":"2020-02-20","form":"10-K","start":"2016-12-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":426100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"netIncome":{"value":114500000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":153900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingAssets":{"value":1142500000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingCurrentLiabilities":{"value":120600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingCapitalEmployed":{"value":1021900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-358200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingTotalEquity":{"value":-232200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-29","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"openingCash":{"value":23000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","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 2016-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingCommonEquity":{"value":-358200000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1173100000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingCurrentLiabilities":{"value":109700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingCapitalEmployed":{"value":1063400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-362500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingTotalEquity":{"value":-74800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingCash":{"value":30200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingBorrowings":{"value":923300000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":0},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":923300000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","reportedValue":0}],"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 2017-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-28","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingCommonEquity":{"value":-362500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":58300000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":180300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"pretaxIncome":{"value":294800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-12-30","end":"2017-12-28","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"effectiveTaxRate":{"value":0.6116010854816825,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":59774592.94436907,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1042650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 29.87561605256982; cashConversion: 111.17903930131004; roce: 14.760466119982738

Calculation inputs: {"original":{"fcfTotal":{"value":120600000,"capex":{"accession":"0001377630-19-000040","end":"2016-12-29","filed":"2019-02-22","form":"10-K","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001377630-19-000040","end":"2016-12-29","filed":"2019-02-22","form":"10-K","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":447600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"netIncome":{"value":94500000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"},"operatingIncome":{"value":173000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingAssets":{"value":1073700000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"openingCurrentLiabilities":{"value":124700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"openingCapitalEmployed":{"value":949000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-407000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"openingTotalEquity":{"value":-229900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"openingCash":{"value":31700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"openingCommonEquity":{"value":-407000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1142500000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingCurrentLiabilities":{"value":120600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingCapitalEmployed":{"value":1021900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-358200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingTotalEquity":{"value":-232200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-29","filed":"2020-02-20","accession":"0001377630-20-000041","form":"10-K"},"closingCash":{"value":23000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","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 2016-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-29","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingCommonEquity":{"value":-358200000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":32900000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":14400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"pretaxIncome":{"value":108900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-01","end":"2016-12-29","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"effectiveTaxRate":{"value":0.1322314049586777,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":150123966.94214875,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":985450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 26.943699731903486; cashConversion: 127.6190476190476; roce: 17.555431528743213

Calculation inputs: {"original":{"fcfTotal":{"value":92700000,"capex":{"accession":"0001564590-18-006130","end":"2015-12-31","filed":"2018-03-19","form":"10-K","start":"2015-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-006130","end":"2015-12-31","filed":"2018-03-19","form":"10-K","start":"2015-01-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":446500000,"tag":"Revenues","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"netIncome":{"value":63700000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"operatingIncome":{"value":148000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingAssets":{"value":991400000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"openingCurrentLiabilities":{"value":107200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"openingCapitalEmployed":{"value":884200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-408200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"openingTotalEquity":{"value":-135400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-01-01","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingCash":{"value":13400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-01","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"openingCommonEquity":{"value":-408200000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1073700000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"closingCurrentLiabilities":{"value":124700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"closingCapitalEmployed":{"value":949000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-407000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"closingTotalEquity":{"value":-229900000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-31","filed":"2019-02-22","accession":"0001377630-19-000040","form":"10-K"},"closingCash":{"value":31700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-31","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-31","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"closingCommonEquity":{"value":-407000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":11300000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"pretaxIncome":{"value":79100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":916600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":92700000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"}},"revenue":{"value":446500000,"tag":"Revenues","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":92700000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"}},"netIncome":{"value":63700000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-02","end":"2015-12-31","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"}}}}; fcfMargin: 20.76147816349384; cashConversion: 145.5259026687598; roce: 16.146628845734234

Calculation inputs: {"original":{"fcfTotal":{"value":109200000,"capex":{"accession":"0001564590-17-002300","end":"2015-01-01","filed":"2017-02-24","form":"10-K","start":"2013-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-17-002300","end":"2015-01-01","filed":"2017-02-24","form":"10-K","start":"2013-12-27","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":394000000,"tag":"Revenues","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"netIncome":{"value":65600000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"operatingIncome":{"value":151700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"openingAssets":{"value":1067300000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"openingCurrentLiabilities":{"value":131500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"openingCapitalEmployed":{"value":935800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-354300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"openingTotalEquity":{"value":-146100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-26","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"openingCash":{"value":54700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-26","filed":"2017-02-24","accession":"0001564590-17-002300","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 2013-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"openingCommonEquity":{"value":-354300000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":991400000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"closingCurrentLiabilities":{"value":107200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"closingCapitalEmployed":{"value":884200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-408200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"closingTotalEquity":{"value":-135400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-01-01","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingCash":{"value":13400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-01","filed":"2018-03-19","accession":"0001564590-18-006130","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"closingCommonEquity":{"value":-408200000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":13400000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"pretaxIncome":{"value":75500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":910000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":109200000,"capex":{"accession":"0001564590-17-002300","end":"2015-01-01","filed":"2017-02-24","form":"10-K","start":"2013-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-17-002300","end":"2015-01-01","filed":"2017-02-24","form":"10-K","start":"2013-12-27","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"netIncome":{"value":65600000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K","components":[{"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},{"tag":"NetIncomeLossAttributableToNoncontrollingInterest","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"}],"scope":"consolidated_including_noncontrolling_interests"}},"fcfMargin":{"fcfTotal":{"value":109200000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"}},"revenue":{"value":394000000,"tag":"Revenues","unit":"USD","start":"2013-12-27","end":"2015-01-01","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"}}}}; fcfMargin: 27.715736040609134; cashConversion: 166.46341463414635; roce: 16.67032967032967

Calculation inputs: {"original":{"fcfTotal":{"value":143000000,"capex":{"accession":"0001564590-16-013464","end":"2013-12-26","filed":"2016-02-26","form":"10-K","start":"2012-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-16-013464","end":"2013-12-26","filed":"2016-02-26","form":"10-K","start":"2012-12-28","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":462800000,"tag":"Revenues","unit":"USD","start":"2012-12-28","end":"2013-12-26","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"netIncome":{"value":129800000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-28","end":"2013-12-26","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"operatingIncome":{"value":202000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-28","end":"2013-12-26","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"openingAssets":{"value":810500000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"openingCurrentLiabilities":{"value":91100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"openingCapitalEmployed":{"value":719400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-439100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"openingTotalEquity":{"value":-356400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-27","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"openingCash":{"value":72400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","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 2012-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"openingCommonEquity":{"value":-439100000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1067300000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"closingCurrentLiabilities":{"value":131500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"closingCapitalEmployed":{"value":935800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-354300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"closingTotalEquity":{"value":-146100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-26","filed":"2017-02-24","accession":"0001564590-17-002300","form":"10-K"},"closingCash":{"value":54700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-26","filed":"2017-02-24","accession":"0001564590-17-002300","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 2013-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-26","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"closingCommonEquity":{"value":-354300000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":41200000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-28","end":"2013-12-26","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-28","end":"2013-12-26","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"pretaxIncome":{"value":150000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-28","end":"2013-12-26","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"effectiveTaxRate":{"value":0.13466666666666666,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":174797333.3333333,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":827600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 30.89887640449438; cashConversion: 110.16949152542372; roce: 24.40792653455776

Calculation inputs: {"original":{"fcfTotal":{"value":71200000,"capex":{"accession":"0001193125-15-070277","end":"2012-12-27","filed":"2015-02-27","form":"10-K","start":"2011-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-069795","end":"2012-12-27","filed":"2013-02-22","form":"10-K","start":"2011-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":448800000,"tag":"Revenues","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"netIncome":{"value":65300000,"tag":"ProfitLoss","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"operatingIncome":{"value":191800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"openingAssets":{"value":820200000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"openingCurrentLiabilities":{"value":115600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"openingCapitalEmployed":{"value":704600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-427900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"openingTotalEquity":{"value":-346800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-29","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"openingCash":{"value":65900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-29","filed":"2015-02-27","accession":"0001193125-15-070277","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 2011-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"openingCommonEquity":{"value":-427900000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":810500000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"closingCurrentLiabilities":{"value":91100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"closingCapitalEmployed":{"value":719400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-439100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"closingTotalEquity":{"value":-356400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-27","filed":"2016-02-26","accession":"0001564590-16-013464","form":"10-K"},"closingCash":{"value":72400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","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 2012-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-27","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"closingCommonEquity":{"value":-439100000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":13400000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2015-02-27","accession":"0001193125-15-070277","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":712000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":71200000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}},"revenue":{"value":448800000,"tag":"Revenues","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":71200000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}},"netIncome":{"value":65300000,"tag":"ProfitLoss","unit":"USD","start":"2011-12-30","end":"2012-12-27","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}}}}; fcfMargin: 15.86452762923351; cashConversion: 109.03522205206737; roce: 26.93820224719101

Calculation inputs: {"original":{"fcfTotal":{"value":148300000,"capex":{"accession":"0001193125-14-062920","end":"2011-12-29","filed":"2014-02-21","form":"10-K","start":"2010-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-069795","end":"2011-12-29","filed":"2013-02-22","form":"10-K","start":"2010-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":435400000,"tag":"Revenues","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"netIncome":{"value":100600000,"tag":"ProfitLoss","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"operatingIncome":{"value":193700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"openingAssets":{"value":854500000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"openingCurrentLiabilities":{"value":111900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"openingCapitalEmployed":{"value":742600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-410800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"openingTotalEquity":{"value":-318400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-30","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"openingCash":{"value":74400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-30","filed":"2014-02-21","accession":"0001193125-14-062920","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 2010-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"openingCommonEquity":{"value":-410800000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":820200000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"closingCurrentLiabilities":{"value":115600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"closingCapitalEmployed":{"value":704600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-427900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"closingTotalEquity":{"value":-346800000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-29","filed":"2015-02-27","accession":"0001193125-15-070277","form":"10-K"},"closingCash":{"value":65900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-29","filed":"2015-02-27","accession":"0001193125-15-070277","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 2011-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"closingCommonEquity":{"value":-427900000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":31500000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2014-02-21","accession":"0001193125-14-062920","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":723600000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":148300000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}},"revenue":{"value":435400000,"tag":"Revenues","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":148300000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}},"netIncome":{"value":100600000,"tag":"ProfitLoss","unit":"USD","start":"2010-12-31","end":"2011-12-29","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"}}}}; fcfMargin: 34.0606338998622; cashConversion: 147.4155069582505; roce: 26.768933112216693

Calculation inputs: {"original":{"fcfTotal":{"value":133600000,"capex":{"accession":"0001193125-13-069795","end":"2010-12-30","filed":"2013-02-22","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-069795","end":"2010-12-30","filed":"2013-02-22","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":427500000,"tag":"Revenues","unit":"USD","start":"2010-01-01","end":"2010-12-30","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"netIncome":{"value":109100000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-01","end":"2010-12-30","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"operatingIncome":{"value":190600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-30","filed":"2013-02-22","accession":"0001193125-13-069795","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 2009-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-493100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"openingCash":{"value":91100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-22","accession":"0001193125-13-069795","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 2009-12-31"},"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":854500000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"closingCurrentLiabilities":{"value":111900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"closingCapitalEmployed":{"value":742600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-410800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"closingTotalEquity":{"value":-318400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-30","filed":"2014-02-21","accession":"0001193125-14-062920","form":"10-K"},"closingCash":{"value":74400000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-30","filed":"2014-02-21","accession":"0001193125-14-062920","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 2010-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-12-30","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"closingCommonEquity":{"value":-410800000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":29200000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-30","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-30","filed":"2013-02-22","accession":"0001193125-13-069795","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: 31.25146198830409; cashConversion: 122.45646196150321; 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 2009-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":129900000,"capex":{"accession":"0001193125-12-076198","end":"2009-12-31","filed":"2012-02-24","form":"10-K","start":"2009-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-076198","end":"2009-12-31","filed":"2012-02-24","form":"10-K","start":"2009-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":380700000,"tag":"Revenues","unit":"USD","start":"2009-01-02","end":"2009-12-31","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"netIncome":{"value":101300000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-02","end":"2009-12-31","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"operatingIncome":{"value":168200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-02","end":"2009-12-31","filed":"2012-02-24","accession":"0001193125-12-076198","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 2009-01-01"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-526300000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-01-01","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"openingCash":{"value":69200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-01","filed":"2012-02-24","accession":"0001193125-12-076198","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 2009-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":-493100000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-22","accession":"0001193125-13-069795","form":"10-K"},"closingCash":{"value":91100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-02-22","accession":"0001193125-13-069795","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 2009-12-31"},"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":26100000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-01-02","end":"2009-12-31","filed":"2012-02-24","accession":"0001193125-12-076198","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-02","end":"2009-12-31","filed":"2012-02-24","accession":"0001193125-12-076198","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: 34.12135539795114; cashConversion: 128.2329713721619; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-01; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31

revenue: 243200000; operatingIncome: -13900000; netIncome: -10600000

revenue: 240800000; operatingIncome: -19500000; netIncome: -22300000

revenue: 165200000; operatingIncome: -27300000; netIncome: 696700000

revenue: 249200000; operatingIncome: 6900000; netIncome: -66200000

revenue: 114600000; operatingIncome: -68600000; netIncome: -118400000

revenue: 90400000; operatingIncome: -61000000; netIncome: -126300000

revenue: 444800000; operatingIncome: 161300000; netIncome: 86700000

revenue: 441400000; operatingIncome: 154300000; netIncome: 80200000

revenue: 426100000; operatingIncome: 153900000; netIncome: 114500000

revenue: 447600000; operatingIncome: 173000000; netIncome: 94500000

revenue: 446500000; operatingIncome: 148000000; netIncome: 63700000

revenue: 394000000; operatingIncome: 151700000; netIncome: 65600000

revenue: 462800000; operatingIncome: 202000000; netIncome: 129800000

revenue: 448800000; operatingIncome: 191800000; netIncome: 65300000

revenue: 435400000; operatingIncome: 193700000; netIncome: 100600000

revenue: 427500000; operatingIncome: 190600000; netIncome: 109100000

revenue: 380700000; operatingIncome: 168200000; netIncome: 101300000