Portillo's Inc. (PTLO)

revenue: 732066000; averageDilutedShares: 71086762; totalDebt: 334227000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 710554000; averageDilutedShares: 63982643; totalDebt: 311672000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 679905000; averageDilutedShares: 57307784; totalDebt: 306423000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 587104000; averageDilutedShares: 42715977; totalDebt: 318580000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 534952000; averageDilutedShares: 35807171; 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: 455471000; averageDilutedShares: 51189017; 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: 479417000; averageDilutedShares: 51175785; 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":-18524000,"capex":{"accession":"0001871509-26-000012","end":"2025-12-28","filed":"2026-02-24","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-26-000012","end":"2025-12-28","filed":"2026-02-24","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":732066000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"netIncome":{"value":21092000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"operatingIncome":{"value":43677000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingAssets":{"value":1500086000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingCurrentLiabilities":{"value":135569000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingCapitalEmployed":{"value":1364517000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":401061000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingTotalEquity":{"value":490103000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":311672000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":11250000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":275422000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":25000000}],"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 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":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingCommonEquity":{"value":401061000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1606534000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCurrentLiabilities":{"value":193956000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCapitalEmployed":{"value":1412578000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":467797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingTotalEquity":{"value":497273000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":334227000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":6250000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":237977000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":90000000}],"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 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":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCommonEquity":{"value":467797000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":19345000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2997000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"pretaxIncome":{"value":24089000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"effectiveTaxRate":{"value":0.1244136327784466,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":38242985.76113579,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1388547500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":434429000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.5303729445159315; cashConversion: -87.82476768443011; roce: 3.145517168119924

Calculation inputs: {"original":{"fcfTotal":{"value":9849000,"capex":{"accession":"0001871509-26-000012","end":"2024-12-29","filed":"2026-02-24","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-26-000012","end":"2024-12-29","filed":"2026-02-24","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":710554000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"netIncome":{"value":35076000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"operatingIncome":{"value":58033000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingAssets":{"value":1385541000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"openingCurrentLiabilities":{"value":104913000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"openingCapitalEmployed":{"value":1280628000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":322379000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"openingTotalEquity":{"value":460110000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":306423000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K","reportedValue":7500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K","reportedValue":283923000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K","reportedValue":15000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"openingCommonEquity":{"value":322379000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1500086000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCurrentLiabilities":{"value":135569000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCapitalEmployed":{"value":1364517000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":401061000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingTotalEquity":{"value":490103000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":311672000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":11250000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":275422000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K","reportedValue":25000000}],"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 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":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCommonEquity":{"value":401061000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":29517000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6799000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"pretaxIncome":{"value":41875000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"effectiveTaxRate":{"value":0.16236417910447762,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":48610519.59402985,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1322572500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":361720000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.3861015489322417; cashConversion: 28.07902839548409; roce: 4.3878879985785275

Calculation inputs: {"original":{"fcfTotal":{"value":-17137000,"capex":{"accession":"0001871509-26-000012","end":"2023-12-31","filed":"2026-02-24","form":"10-K","start":"2022-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-26-000012","end":"2023-12-31","filed":"2026-02-24","form":"10-K","start":"2022-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":679905000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"netIncome":{"value":24818000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"operatingIncome":{"value":55440000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingAssets":{"value":1280083000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"openingCurrentLiabilities":{"value":77297000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"openingCapitalEmployed":{"value":1202786000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":256336000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"openingTotalEquity":{"value":432901000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":318580000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K","reportedValue":4155000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K","reportedValue":314425000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"openingCommonEquity":{"value":256336000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1385541000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"closingCurrentLiabilities":{"value":104913000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"closingCapitalEmployed":{"value":1280628000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":322379000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"closingTotalEquity":{"value":460110000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":306423000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K","reportedValue":7500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K","reportedValue":283923000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K","reportedValue":15000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-31","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"closingCommonEquity":{"value":322379000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":18424000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3248000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"pretaxIncome":{"value":28066000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"effectiveTaxRate":{"value":0.11572721442314544,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":49024083.232380815,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1241707000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":289357500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.520499187386473; cashConversion: -69.05068901603674; roce: 4.464821411170268

Calculation inputs: {"original":{"fcfTotal":{"value":9828000,"capex":{"accession":"0001871509-25-000016","end":"2022-12-25","filed":"2025-02-25","form":"10-K","start":"2021-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-25-000016","end":"2022-12-25","filed":"2025-02-25","form":"10-K","start":"2021-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":587104000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"netIncome":{"value":17157000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"operatingIncome":{"value":41279000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"openingAssets":{"value":999573000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"openingCurrentLiabilities":{"value":66938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"openingCapitalEmployed":{"value":932635000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":171264000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"openingTotalEquity":{"value":423406000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"openingCommonEquity":{"value":171264000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1280083000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"closingCurrentLiabilities":{"value":77297000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"closingCapitalEmployed":{"value":1202786000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":256336000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"closingTotalEquity":{"value":432901000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-24","accession":"0001871509-26-000012","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":318580000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K","reportedValue":4155000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K","reportedValue":314425000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K","reportedValue":0}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"closingCommonEquity":{"value":256336000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":10851000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1823000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"pretaxIncome":{"value":18980000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"effectiveTaxRate":{"value":0.09604847207586933,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":37314215.12118019,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1067710500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":213800000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.67397939717665; cashConversion: 57.2827417380661; roce: 3.8661228863067283

Calculation inputs: {"original":{"fcfTotal":{"value":6691000,"capex":{"accession":"0001871509-24-000013","end":"2021-12-26","filed":"2024-02-27","form":"10-K","start":"2020-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-24-000013","end":"2021-12-26","filed":"2024-02-27","form":"10-K","start":"2020-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":534952000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"netIncome":{"value":-34592000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"operatingIncome":{"value":30012000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"openingAssets":{"value":910222000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"openingCurrentLiabilities":{"value":66352000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"openingCapitalEmployed":{"value":843870000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":140709000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"openingTotalEquity":{"value":140709000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":999573000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"closingCurrentLiabilities":{"value":66938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"closingCapitalEmployed":{"value":932635000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":171264000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"closingTotalEquity":{"value":423406000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-25","accession":"0001871509-25-000016","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-26","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"closingCommonEquity":{"value":171264000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-15184000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-3531000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"pretaxIncome":{"value":-16947000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-27","accession":"0001871509-24-000013","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":888252500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.250766423903453; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.3787689874219327

Calculation inputs: {"original":{"fcfTotal":{"value":36819000,"capex":{"accession":"0001871509-23-000017","end":"2020-12-27","filed":"2023-03-02","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-23-000017","end":"2020-12-27","filed":"2023-03-02","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":455471000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"netIncome":{"value":-8261000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"operatingIncome":{"value":57294000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-02","accession":"0001871509-23-000017","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 2019-12-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":147734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":910222000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"closingCurrentLiabilities":{"value":66352000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"closingCapitalEmployed":{"value":843870000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":140709000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"closingTotalEquity":{"value":140709000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-27","accession":"0001871509-24-000013","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":-8261000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"pretaxIncome":{"value":12263000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.083719929479594; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-29

Calculation inputs: {"original":{"fcfTotal":{"value":21280000,"capex":{"accession":"0001871509-22-000008","end":"2019-12-29","filed":"2022-03-10","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001871509-22-000008","end":"2019-12-29","filed":"2022-03-10","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":479417000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-01-01","end":"2019-12-29","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"netIncome":{"value":-12869000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-29","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"operatingIncome":{"value":48922000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-29","filed":"2022-03-10","accession":"0001871509-22-000008","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 2018-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":158762000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-31"},"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":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 2019-12-29"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":147734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-03-02","accession":"0001871509-23-000017","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":-12869000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-29","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-29","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"pretaxIncome":{"value":5555000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-01","end":"2019-12-29","filed":"2022-03-10","accession":"0001871509-22-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.438724534173798; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-29

revenue: 732066000; operatingIncome: 43677000; netIncome: 21092000

revenue: 710554000; operatingIncome: 58033000; netIncome: 35076000

revenue: 679905000; operatingIncome: 55440000; netIncome: 24818000

revenue: 587104000; operatingIncome: 41279000; netIncome: 17157000

revenue: 534952000; operatingIncome: 30012000; netIncome: -34592000

revenue: 455471000; operatingIncome: 57294000; netIncome: -8261000

revenue: 479417000; operatingIncome: 48922000; netIncome: -12869000