PILGRIMS PRIDE CORP (PPC)

revenue: 18497553000; averageDilutedShares: 238449000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 237547447

revenue: 17878291000; averageDilutedShares: 237800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 237122205

revenue: 17362217000; averageDilutedShares: 237297000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 236789927

revenue: 17468377000; averageDilutedShares: 240394000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 236469365

revenue: 14777458000; averageDilutedShares: 244129000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 243675522

revenue: 12091901000; averageDilutedShares: 246124000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 243512490

revenue: 11409219000; averageDilutedShares: 249709000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 249572119

revenue: 10937784000; averageDilutedShares: 249149000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 248965081

revenue: 10767863000; averageDilutedShares: 248971000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 248752508

revenue: 9878564000; averageDilutedShares: 254126000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 249046139

revenue: 8752672000; averageDilutedShares: 258676000; totalDebt: 1014321000; periodEndShares: 254823286

revenue: 8583365000; averageDilutedShares: 259471000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 259029033

revenue: 8411148000; averageDilutedShares: 259241000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 259029033

revenue: 8121382000; averageDilutedShares: 250216000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 258999033

revenue: 7535698000; averageDilutedShares: 224996000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 214281914

revenue: 6881629000; averageDilutedShares: 224996000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 7088055000; averageDilutedShares: 76116000; 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":653150000,"capex":{"accession":"0000802481-26-000011","end":"2025-12-28","filed":"2026-02-12","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-26-000011","end":"2025-12-28","filed":"2026-02-12","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":18497553000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"netIncome":{"value":1083344000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"operatingIncome":{"value":1613539000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingAssets":{"value":10650576000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingCurrentLiabilities":{"value":2552133000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingCapitalEmployed":{"value":8098443000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4239406000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingTotalEquity":{"value":4253396000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingCash":{"value":2040834000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2025-02-13","accession":"0000802481-25-000011","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":10343530000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCurrentLiabilities":{"value":2890258000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCapitalEmployed":{"value":7453272000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3680050000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingTotalEquity":{"value":3693731000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCash":{"value":640235000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCommonEquity":{"value":3680050000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1082359000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":418794000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"pretaxIncome":{"value":1502138000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"effectiveTaxRate":{"value":0.27879861903500214,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1163686555.0408816,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7775857500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.531007587868514; cashConversion: 60.290175604424824; roce: 20.750624609568785

Calculation inputs: {"original":{"fcfTotal":{"value":1531627000,"capex":{"accession":"0000802481-26-000011","end":"2024-12-29","filed":"2026-02-12","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-26-000011","end":"2024-12-29","filed":"2026-02-12","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":17878291000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"netIncome":{"value":1087223000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"operatingIncome":{"value":1506069000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingAssets":{"value":9810361000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"openingCurrentLiabilities":{"value":2495867000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"openingCapitalEmployed":{"value":7314494000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3331372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"openingTotalEquity":{"value":3344577000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingCash":{"value":697748000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2024-02-27","accession":"0000802481-24-000015","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":10650576000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCurrentLiabilities":{"value":2552133000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCapitalEmployed":{"value":8098443000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4239406000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingTotalEquity":{"value":4253396000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCash":{"value":2040834000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-29","filed":"2025-02-13","accession":"0000802481-25-000011","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":1086438000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":325046000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"pretaxIncome":{"value":1412269000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"effectiveTaxRate":{"value":0.23015870206030153,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1159434113.7467437,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7706468500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.566965377171677; cashConversion: 140.8751470489495; roce: 19.542920340231067

Calculation inputs: {"original":{"fcfTotal":{"value":120077000,"capex":{"accession":"0000802481-25-000011","end":"2023-12-31","filed":"2025-02-13","form":"10-K","start":"2022-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-26-000011","end":"2023-12-31","filed":"2026-02-12","form":"10-K","start":"2022-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":17362217000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"netIncome":{"value":322317000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"operatingIncome":{"value":522286000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingAssets":{"value":9255769000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"openingCurrentLiabilities":{"value":2570169000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"openingCapitalEmployed":{"value":6685600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2840814000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"openingTotalEquity":{"value":2853276000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"openingCash":{"value":400988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-25","filed":"2023-02-09","accession":"0000802481-23-000013","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":9810361000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"closingCurrentLiabilities":{"value":2495867000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"closingCapitalEmployed":{"value":7314494000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3331372000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"closingTotalEquity":{"value":3344577000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCash":{"value":697748000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2024-02-27","accession":"0000802481-24-000015","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":321574000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":42905000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"pretaxIncome":{"value":365222000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"effectiveTaxRate":{"value":0.11747649374900745,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":460929671.98580587,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7000047000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":120077000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"}},"revenue":{"value":17362217000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":120077000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"}},"netIncome":{"value":322317000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"}}}}; fcfMargin: 0.6915994656673166; cashConversion: 37.25431795406386; roce: 7.461178474944526

Calculation inputs: {"original":{"fcfTotal":{"value":182763000,"capex":{"accession":"0000802481-24-000015","end":"2022-12-25","filed":"2024-02-27","form":"10-K","start":"2021-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-25-000011","end":"2022-12-25","filed":"2025-02-13","form":"10-K","start":"2021-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":17468377000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"netIncome":{"value":746538000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"operatingIncome":{"value":1176595000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"openingAssets":{"value":8913205000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"openingCurrentLiabilities":{"value":2390823000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"openingCapitalEmployed":{"value":6522382000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2577080000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"openingTotalEquity":{"value":2588934000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"openingCash":{"value":427661000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9255769000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"closingCurrentLiabilities":{"value":2570169000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"closingCapitalEmployed":{"value":6685600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2840814000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"closingTotalEquity":{"value":2853276000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-12","accession":"0000802481-26-000011","form":"10-K"},"closingCash":{"value":400988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-25","filed":"2023-02-09","accession":"0000802481-23-000013","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":745930000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":278935000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"pretaxIncome":{"value":1025473000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"effectiveTaxRate":{"value":0.27200618641348917,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":856553881.0968207,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6603991000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":182763000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"}},"revenue":{"value":17468377000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":182763000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"}},"netIncome":{"value":746538000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"}}}}; fcfMargin: 1.0462506047356317; cashConversion: 24.481406170884803; roce: 17.816423432436537

Calculation inputs: {"original":{"fcfTotal":{"value":-55212000,"capex":{"accession":"0000802481-23-000013","end":"2021-12-26","filed":"2023-02-09","form":"10-K","start":"2020-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-24-000015","end":"2021-12-26","filed":"2024-02-27","form":"10-K","start":"2020-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":14777458000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"netIncome":{"value":31268000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"operatingIncome":{"value":211164000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"openingAssets":{"value":7474497000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"openingCurrentLiabilities":{"value":1937580000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"openingCapitalEmployed":{"value":5536917000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2563761000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"openingTotalEquity":{"value":2575347000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"openingCash":{"value":547624000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":8913205000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"closingCurrentLiabilities":{"value":2390823000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"closingCapitalEmployed":{"value":6522382000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2577080000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"closingTotalEquity":{"value":2588934000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-13","accession":"0000802481-25-000011","form":"10-K"},"closingCash":{"value":427661000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":31000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":61122000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"pretaxIncome":{"value":92390000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"effectiveTaxRate":{"value":0.6615651044485333,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":71465266.2842299,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6029649500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-55212000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"}},"revenue":{"value":14777458000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":-55212000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"}},"netIncome":{"value":31268000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"}}}}; fcfMargin: -0.37362312246125146; cashConversion: -176.5766918255085; roce: 3.5020941101136973

Calculation inputs: {"original":{"fcfTotal":{"value":369485000,"capex":{"accession":"0000802481-23-000013","end":"2020-12-27","filed":"2023-02-09","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-23-000013","end":"2020-12-27","filed":"2023-02-09","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":12091901000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"netIncome":{"value":95070000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"operatingIncome":{"value":245463000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"openingAssets":{"value":7102364000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"openingCurrentLiabilities":{"value":1648155000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"openingCapitalEmployed":{"value":5454209000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2525663000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"openingTotalEquity":{"value":2536060000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"openingCash":{"value":260568000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7474497000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"closingCurrentLiabilities":{"value":1937580000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"closingCapitalEmployed":{"value":5536917000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2563761000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"closingTotalEquity":{"value":2575347000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-27","accession":"0000802481-24-000015","form":"10-K"},"closingCash":{"value":547624000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":94757000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":66755000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"pretaxIncome":{"value":161825000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"effectiveTaxRate":{"value":0.4125135176888614,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":144206194.407539,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5495563000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.055640300065308; cashConversion: 388.64520879352057; roce: 4.466566937727763

Calculation inputs: {"original":{"fcfTotal":{"value":318401000,"capex":{"accession":"0000802481-22-000012","end":"2019-12-29","filed":"2022-02-18","form":"10-K","start":"2018-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-22-000012","end":"2019-12-29","filed":"2022-02-18","form":"10-K","start":"2018-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":11409219000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"netIncome":{"value":456536000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"operatingIncome":{"value":690568000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"openingAssets":{"value":5931202000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"openingCurrentLiabilities":{"value":1296223000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"openingCapitalEmployed":{"value":4634979000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2009800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"openingTotalEquity":{"value":2019585000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"openingCash":{"value":338386000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7102364000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"closingCurrentLiabilities":{"value":1648155000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"closingCapitalEmployed":{"value":5454209000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2525663000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"closingTotalEquity":{"value":2536060000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-02-09","accession":"0000802481-23-000013","form":"10-K"},"closingCash":{"value":260568000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":455924000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":161009000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"pretaxIncome":{"value":617545000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"effectiveTaxRate":{"value":0.26072431968520515,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":510520128.00362724,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5044594000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.790734405220901; cashConversion: 69.74280232007992; roce: 13.689268155177603

Calculation inputs: {"original":{"fcfTotal":{"value":142984000,"capex":{"accession":"0000802481-21-000015","end":"2018-12-30","filed":"2021-02-11","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-21-000015","end":"2018-12-30","filed":"2021-02-11","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":10937784000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"netIncome":{"value":246804000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"operatingIncome":{"value":495686000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"openingAssets":{"value":6248652000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"openingCurrentLiabilities":{"value":1452523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"openingCapitalEmployed":{"value":4796129000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1846156000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"openingTotalEquity":{"value":1855661000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"openingCash":{"value":581510000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"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":5931202000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"closingCurrentLiabilities":{"value":1296223000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"closingCapitalEmployed":{"value":4634979000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2009800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"closingTotalEquity":{"value":2019585000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2022-02-18","accession":"0000802481-22-000012","form":"10-K"},"closingCash":{"value":338386000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":247945000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":85423000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4715554000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.3072483420773349; cashConversion: 57.934231211811806; roce: 10.511723542981375

Calculation inputs: {"original":{"fcfTotal":{"value":461449000,"capex":{"accession":"0000802481-20-000009","end":"2017-12-31","filed":"2020-02-21","form":"10-K","start":"2016-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-20-000009","end":"2017-12-31","filed":"2020-02-21","form":"10-K","start":"2016-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":10767863000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"netIncome":{"value":718167000,"tag":"ProfitLoss","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"operatingIncome":{"value":1072322000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"openingAssets":{"value":5021942000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"openingCurrentLiabilities":{"value":1185157000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"openingCapitalEmployed":{"value":3836785000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2077860000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"openingTotalEquity":{"value":2086132000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-25","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"openingCash":{"value":292544000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","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 2016-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6248652000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"closingCurrentLiabilities":{"value":1452523000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"closingCapitalEmployed":{"value":4796129000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1846156000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"closingTotalEquity":{"value":1855661000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-11","accession":"0000802481-21-000015","form":"10-K"},"closingCash":{"value":581510000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"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":694579000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":263899000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-21","accession":"0000802481-20-000009","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":4316457000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.2854278513758945; cashConversion: 64.25371814633644; roce: 24.84264293609319

Calculation inputs: {"original":{"fcfTotal":{"value":454402000,"capex":{"accession":"0000802481-19-000015","end":"2016-12-25","filed":"2019-02-14","form":"10-K","start":"2015-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-19-000015","end":"2016-12-25","filed":"2019-02-14","form":"10-K","start":"2015-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":9878564000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"netIncome":{"value":480117000,"tag":"ProfitLoss","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"operatingIncome":{"value":792082000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"openingAssets":{"value":3318443000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingCurrentLiabilities":{"value":846960000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingCapitalEmployed":{"value":2471483000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1258856000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingTotalEquity":{"value":2659875000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-27","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"openingCash":{"value":439638000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingBorrowings":{"value":1014321000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K","reportedValue":86000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K","reportedValue":985509000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K","reportedValue":28726000}],"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 2015-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5021942000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"closingCurrentLiabilities":{"value":1185157000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"closingCapitalEmployed":{"value":3836785000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2077860000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"closingTotalEquity":{"value":2086132000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-25","filed":"2020-02-21","accession":"0000802481-20-000009","form":"10-K"},"closingCash":{"value":292544000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-16","accession":"0000802481-18-000011","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 2016-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":440532000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":243919000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3154134000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.599879091738435; cashConversion: 94.64401385495619; roce: 25.11250314666403

Calculation inputs: {"original":{"fcfTotal":{"value":830118000,"capex":{"accession":"0000802481-18-000011","end":"2015-12-27","filed":"2018-02-16","form":"10-K","start":"2014-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-18-000011","end":"2015-12-27","filed":"2018-02-16","form":"10-K","start":"2014-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8752672000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"netIncome":{"value":662972000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"operatingIncome":{"value":1061132000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"openingAssets":{"value":3091718000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"openingCurrentLiabilities":{"value":719557000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"openingCapitalEmployed":{"value":2372161000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2193895000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"openingTotalEquity":{"value":2196801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"openingCash":{"value":576143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3318443000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingCurrentLiabilities":{"value":846960000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingCapitalEmployed":{"value":2471483000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1258856000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingTotalEquity":{"value":2659875000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-27","filed":"2019-02-14","accession":"0000802481-19-000015","form":"10-K"},"closingCash":{"value":439638000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingBorrowings":{"value":1014321000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K","reportedValue":86000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K","reportedValue":985509000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K","reportedValue":28726000}],"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 2015-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":645914000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":338352000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2421822000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.484166663619979; cashConversion: 125.21162281363316; roce: 43.815441432111854

Calculation inputs: {"original":{"fcfTotal":{"value":895249000,"capex":{"accession":"0000802481-17-000010","end":"2014-12-28","filed":"2017-02-09","form":"10-K","start":"2013-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-17-000010","end":"2014-12-28","filed":"2017-02-09","form":"10-K","start":"2013-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8583365000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"netIncome":{"value":711438000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"operatingIncome":{"value":1203115000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingAssets":{"value":3172402000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"openingCurrentLiabilities":{"value":1083398000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"openingCapitalEmployed":{"value":2089004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1489818000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"openingTotalEquity":{"value":1492602000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingCash":{"value":508206000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3091718000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"closingCurrentLiabilities":{"value":719557000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"closingCapitalEmployed":{"value":2372161000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2193895000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"closingTotalEquity":{"value":2196801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-16","accession":"0000802481-18-000011","form":"10-K"},"closingCash":{"value":576143000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":711648000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":390953000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"pretaxIncome":{"value":506000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2015-02-12","accession":"0000802481-15-000015","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":2230582500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.430046957108313; cashConversion: 125.83654513815681; roce: 53.9372562996437

Calculation inputs: {"original":{"fcfTotal":{"value":762310000,"capex":{"accession":"0001628280-16-011068","end":"2013-12-29","filed":"2016-02-12","form":"10-K","start":"2012-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-16-011068","end":"2013-12-29","filed":"2016-02-12","form":"10-K","start":"2012-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8411148000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"netIncome":{"value":549713000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"operatingIncome":{"value":658863000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"openingAssets":{"value":2913869000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"openingCurrentLiabilities":{"value":730177000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"openingCapitalEmployed":{"value":2183692000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":906371000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"openingTotalEquity":{"value":908997000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"openingCash":{"value":68180000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3172402000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"closingCurrentLiabilities":{"value":1083398000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"closingCapitalEmployed":{"value":2089004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1489818000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"closingTotalEquity":{"value":1492602000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingCash":{"value":508206000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-09","accession":"0000802481-17-000010","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":549555000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24227000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"pretaxIncome":{"value":-1001000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2015-02-12","accession":"0000802481-15-000015","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":2136348000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.063091031093498; cashConversion: 138.6741808907557; roce: 30.840621471782686

Calculation inputs: {"original":{"fcfTotal":{"value":109297000,"capex":{"accession":"0000802481-15-000015","end":"2012-12-30","filed":"2015-02-12","form":"10-K","start":"2011-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000802481-15-000015","end":"2012-12-30","filed":"2015-02-12","form":"10-K","start":"2011-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":8121382000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"netIncome":{"value":174042000,"tag":"ProfitLoss","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"operatingIncome":{"value":250342000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"openingAssets":{"value":2879545000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-25","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"openingCurrentLiabilities":{"value":717173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-25","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"openingCapitalEmployed":{"value":2162372000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":555612000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-25","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"openingTotalEquity":{"value":558430000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"openingCash":{"value":41609000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2913869000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"closingCurrentLiabilities":{"value":730177000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"closingCapitalEmployed":{"value":2183692000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":906371000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"closingTotalEquity":{"value":908997000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"closingCash":{"value":68180000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-12","accession":"0001628280-16-011068","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":174234000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-20980000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"pretaxIncome":{"value":-445000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2014-02-21","accession":"0001206774-14-000606","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":2173032000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.3457931174768039; cashConversion: 62.79920938624011; roce: 11.520400988112463

Calculation inputs: {"original":{"fcfTotal":{"value":-264959000,"capex":{"accession":"0001206774-14-000606","end":"2011-12-25","filed":"2014-02-21","form":"10-K","start":"2010-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001206774-14-000606","end":"2011-12-25","filed":"2014-02-21","form":"10-K","start":"2010-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7535698000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"netIncome":{"value":-495690000,"tag":"ProfitLoss","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"operatingIncome":{"value":-373591000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"openingAssets":{"value":3218898000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"openingCurrentLiabilities":{"value":738635000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"openingCapitalEmployed":{"value":2480263000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1072663000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"openingTotalEquity":{"value":1078596000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"openingCash":{"value":106077000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-21","accession":"0001206774-14-000606","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 2010-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2879545000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-25","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"closingCurrentLiabilities":{"value":717173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-25","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"closingCapitalEmployed":{"value":2162372000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":555612000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-25","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"closingTotalEquity":{"value":558430000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"closingCash":{"value":41609000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-12","accession":"0000802481-15-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-496772000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8564000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-21","accession":"0001206774-14-000606","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":2321317500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -3.5160512005656277; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -16.09392080144142

Calculation inputs: {"original":{"fcfTotal":{"value":193937000,"capex":{"accession":"0001206774-13-000625","end":"2010-12-26","filed":"2013-02-15","form":"10-K","start":"2009-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001206774-13-000625","end":"2010-12-26","filed":"2013-02-15","form":"10-K","start":"2009-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6881629000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"netIncome":{"value":90326000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"operatingIncome":{"value":185427000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2013-02-15","accession":"0001206774-13-000625","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 2009-12-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":192808000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-27","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"openingCash":{"value":236300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-27","filed":"2013-02-15","accession":"0001206774-13-000625","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 2009-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3218898000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"closingCurrentLiabilities":{"value":738635000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"closingCapitalEmployed":{"value":2480263000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1072663000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"closingTotalEquity":{"value":1078596000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-21","accession":"0001206774-14-000606","form":"10-K"},"closingCash":{"value":106077000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-21","accession":"0001206774-14-000606","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 2010-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":87141000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-23838000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2013-02-15","accession":"0001206774-13-000625","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.818184473472778; cashConversion: 214.70783606049199; 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 2009-12-27

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":7088055000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-09-28","end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"netIncome":{"value":-151664000,"tag":"ProfitLoss","unit":"USD","start":"2008-09-28","end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"operatingIncome":{"value":67327000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-09-28","end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":358055000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-09-27","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"openingCash":{"value":61553000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-09-27","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-09-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-26"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":157121000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"closingCash":{"value":220029000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-09-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-151582000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-09-28","end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-21586000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-09-28","end":"2009-09-26","filed":"2012-02-17","accession":"0000802481-12-000008","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: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-09-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-09-26

revenue: 18497553000; operatingIncome: 1613539000; netIncome: 1083344000

revenue: 17878291000; operatingIncome: 1506069000; netIncome: 1087223000

revenue: 17362217000; operatingIncome: 522286000; netIncome: 322317000

revenue: 17468377000; operatingIncome: 1176595000; netIncome: 746538000

revenue: 14777458000; operatingIncome: 211164000; netIncome: 31268000

revenue: 12091901000; operatingIncome: 245463000; netIncome: 95070000

revenue: 11409219000; operatingIncome: 690568000; netIncome: 456536000

revenue: 10937784000; operatingIncome: 495686000; netIncome: 246804000

revenue: 10767863000; operatingIncome: 1072322000; netIncome: 718167000

revenue: 9878564000; operatingIncome: 792082000; netIncome: 480117000

revenue: 8752672000; operatingIncome: 1061132000; netIncome: 662972000

revenue: 8583365000; operatingIncome: 1203115000; netIncome: 711438000

revenue: 8411148000; operatingIncome: 658863000; netIncome: 549713000

revenue: 8121382000; operatingIncome: 250342000; netIncome: 174042000

revenue: 7535698000; operatingIncome: -373591000; netIncome: -495690000

revenue: 6881629000; operatingIncome: 185427000; netIncome: 90326000

revenue: 7088055000; operatingIncome: 67327000; netIncome: -151664000