PAPA JOHNS INTERNATIONAL INC (PZZA)

revenue: 2053808000; averageDilutedShares: 32945000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32800000

revenue: 2059387000; averageDilutedShares: 32819000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32600000

revenue: 2135713000; averageDilutedShares: 33159000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32500000

revenue: 2102103000; averageDilutedShares: 35717000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34700000

revenue: 2068421000; averageDilutedShares: 35337000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35800000

revenue: 1813234000; averageDilutedShares: 32717000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32500000

revenue: 1619248000; averageDilutedShares: 31632000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31900000

revenue: 1662871000; averageDilutedShares: 32299000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31400000

revenue: 1783359000; averageDilutedShares: 36522000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33900000

revenue: 1713620000; averageDilutedShares: 37608000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 36700000

revenue: 1637375000; averageDilutedShares: 40000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38400000

revenue: 1598149000; averageDilutedShares: 41718000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39800000

revenue: 1439022000; averageDilutedShares: 44243000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41700000

revenue: 1342653000; averageDilutedShares: 47810000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44500000

revenue: 1217882000; averageDilutedShares: 50620000; 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: 1126397000; averageDilutedShares: 105872000; 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: 1078550000; averageDilutedShares: 111636000; 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: 1126341000; averageDilutedShares: 113056000; 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: 1063595000; averageDilutedShares: 120068000; 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":61305000,"capex":{"accession":"0001628280-26-011965","end":"2025-12-28","filed":"2026-02-26","form":"10-K","start":"2024-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-011965","end":"2025-12-28","filed":"2026-02-26","form":"10-K","start":"2024-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2053808000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"netIncome":{"value":32117000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"operatingIncome":{"value":89147000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingAssets":{"value":888952000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingCurrentLiabilities":{"value":277963000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingCapitalEmployed":{"value":610989000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-429526000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingTotalEquity":{"value":-414216000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingCash":{"value":37955000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","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":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":837508000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCurrentLiabilities":{"value":290991000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCapitalEmployed":{"value":546517000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-444750000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingTotalEquity":{"value":-433666000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCash":{"value":34591000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","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":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":29569000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"incomeTaxExpense":{"value":16261000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"pretaxIncome":{"value":48378000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-30","end":"2025-12-28","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"effectiveTaxRate":{"value":0.33612385795196165,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":59182566.43515647,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":578753000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.984943091077647; cashConversion: 190.8802191985553; roce: 15.40328948618841

Calculation inputs: {"original":{"fcfTotal":{"value":34148000,"capex":{"accession":"0001628280-26-011965","end":"2024-12-29","filed":"2026-02-26","form":"10-K","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-011965","end":"2024-12-29","filed":"2026-02-26","form":"10-K","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2059387000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"netIncome":{"value":84197000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"operatingIncome":{"value":156704000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingAssets":{"value":875005000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"openingCurrentLiabilities":{"value":304596000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"openingCapitalEmployed":{"value":570409000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-459092000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"openingTotalEquity":{"value":-443616000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingCash":{"value":40587000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","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":"2024-02-29","accession":"0001628280-24-007791","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":888952000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCurrentLiabilities":{"value":277963000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCapitalEmployed":{"value":610989000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-429526000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingTotalEquity":{"value":-414216000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCash":{"value":37955000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","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":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":83320000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"incomeTaxExpense":{"value":29929000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"pretaxIncome":{"value":114126000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-01","end":"2024-12-29","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"effectiveTaxRate":{"value":0.2622452377197133,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":115609122.26837005,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":590699000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.658163327242524; cashConversion: 40.557264510612015; roce: 26.528570388641253

Calculation inputs: {"original":{"fcfTotal":{"value":116435000,"capex":{"accession":"0001628280-26-011965","end":"2023-12-31","filed":"2026-02-26","form":"10-K","start":"2022-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-26-011965","end":"2023-12-31","filed":"2026-02-26","form":"10-K","start":"2022-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2135713000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"netIncome":{"value":82799000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"operatingIncome":{"value":147142000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingAssets":{"value":864227000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"openingCurrentLiabilities":{"value":265157000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"openingCapitalEmployed":{"value":599070000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-286393000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"openingTotalEquity":{"value":-270664000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"openingCash":{"value":47373000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","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":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"openingCommonEquity":{"value":-286393000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":875005000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"closingCurrentLiabilities":{"value":304596000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"closingCapitalEmployed":{"value":570409000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-459092000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"closingTotalEquity":{"value":-443616000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCash":{"value":40587000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-31","filed":"2025-02-27","accession":"0001628280-25-008427","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":"2024-02-29","accession":"0001628280-24-007791","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":82098000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"incomeTaxExpense":{"value":20874000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"pretaxIncome":{"value":103673000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-26","end":"2023-12-31","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"effectiveTaxRate":{"value":0.20134461238702459,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":117515751.04414843,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":584739500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.451809302092556; cashConversion: 140.62367902993998; roce: 25.163683999456165

Calculation inputs: {"original":{"fcfTotal":{"value":39417000,"capex":{"accession":"0001628280-25-008427","end":"2022-12-25","filed":"2025-02-27","form":"10-K","start":"2021-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-008427","end":"2022-12-25","filed":"2025-02-27","form":"10-K","start":"2021-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2102103000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"netIncome":{"value":69349000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"operatingIncome":{"value":109030000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"openingAssets":{"value":885704000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"openingCurrentLiabilities":{"value":287424000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"openingCapitalEmployed":{"value":598280000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-187670000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"openingTotalEquity":{"value":-172458000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"openingCash":{"value":70610000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"openingCommonEquity":{"value":-187670000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":864227000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"closingCurrentLiabilities":{"value":265157000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"closingCapitalEmployed":{"value":599070000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-286393000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"closingTotalEquity":{"value":-270664000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-25","filed":"2026-02-26","accession":"0001628280-26-011965","form":"10-K"},"closingCash":{"value":47373000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-25","filed":"2024-02-29","accession":"0001628280-24-007791","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":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"closingCommonEquity":{"value":-286393000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":67362000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"incomeTaxExpense":{"value":14420000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"pretaxIncome":{"value":83769000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-27","end":"2022-12-25","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"effectiveTaxRate":{"value":0.1721400518091418,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":90261570.15124926,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":598675000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.8751221990549465; cashConversion: 56.83859897042495; roce: 18.211884578444064

Calculation inputs: {"original":{"fcfTotal":{"value":116116000,"capex":{"accession":"0001628280-24-007791","end":"2021-12-26","filed":"2024-02-29","form":"10-K","start":"2020-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-007791","end":"2021-12-26","filed":"2024-02-29","form":"10-K","start":"2020-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2068421000,"tag":"Revenues","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"netIncome":{"value":124955000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"operatingIncome":{"value":168241000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"openingAssets":{"value":872770000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"openingCurrentLiabilities":{"value":288869000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"openingCapitalEmployed":{"value":583901000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-282178000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"openingTotalEquity":{"value":-266939000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"openingCash":{"value":130204000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"openingCommonEquity":{"value":-282178000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":885704000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"closingCurrentLiabilities":{"value":287424000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"closingCapitalEmployed":{"value":598280000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-187670000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"closingTotalEquity":{"value":-172458000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-26","filed":"2025-02-27","accession":"0001628280-25-008427","form":"10-K"},"closingCash":{"value":70610000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-26","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"closingCommonEquity":{"value":-187670000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":4073000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"incomeTaxExpense":{"value":25993000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-29","accession":"0001628280-24-007791","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":591090500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":116116000,"capex":{"accession":"0001628280-24-007791","end":"2021-12-26","filed":"2024-02-29","form":"10-K","start":"2020-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-007791","end":"2021-12-26","filed":"2024-02-29","form":"10-K","start":"2020-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2068421000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-28","end":"2021-12-26","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"}}}}; fcfMargin: 5.613750778975847; cashConversion: 92.92625345124245; roce: 28.462815761715

Calculation inputs: {"original":{"fcfTotal":{"value":150787000,"capex":{"accession":"0001628280-23-004682","end":"2020-12-27","filed":"2023-02-23","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-004682","end":"2020-12-27","filed":"2023-02-23","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1813234000,"tag":"Revenues","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"netIncome":{"value":60614000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"operatingIncome":{"value":90253000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"openingAssets":{"value":730721000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"openingCurrentLiabilities":{"value":207945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"openingCapitalEmployed":{"value":522776000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-332321000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"openingTotalEquity":{"value":-316656000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"openingCash":{"value":27911000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","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":872770000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"closingCurrentLiabilities":{"value":288869000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"closingCapitalEmployed":{"value":583901000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-282178000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"closingTotalEquity":{"value":-266939000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-27","filed":"2024-02-29","accession":"0001628280-24-007791","form":"10-K"},"closingCash":{"value":130204000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-27","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"closingCommonEquity":{"value":-282178000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":41737000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"incomeTaxExpense":{"value":14748000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-23","accession":"0001628280-23-004682","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":553338500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":150787000,"capex":{"accession":"0001628280-23-004682","end":"2020-12-27","filed":"2023-02-23","form":"10-K","start":"2019-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-004682","end":"2020-12-27","filed":"2023-02-23","form":"10-K","start":"2019-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1813234000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-30","end":"2020-12-27","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"}}}}; fcfMargin: 8.31591509976098; cashConversion: 248.76596165902268; roce: 16.310630834471123

Calculation inputs: {"original":{"fcfTotal":{"value":24038000,"capex":{"accession":"0001558370-22-001836","end":"2019-12-29","filed":"2022-02-24","form":"10-K","start":"2018-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-22-001836","end":"2019-12-29","filed":"2022-02-24","form":"10-K","start":"2018-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1619248000,"tag":"Revenues","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"netIncome":{"value":5657000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"operatingIncome":{"value":24535000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"openingAssets":{"value":595897000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"openingCurrentLiabilities":{"value":188894000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"openingCapitalEmployed":{"value":407003000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-319238000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"openingTotalEquity":{"value":-304013000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"openingCash":{"value":33258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-30","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"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":730721000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"closingCurrentLiabilities":{"value":207945000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"closingCapitalEmployed":{"value":522776000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-332321000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"closingTotalEquity":{"value":-316656000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-29","filed":"2023-02-23","accession":"0001628280-23-004682","form":"10-K"},"closingCash":{"value":27911000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-29","filed":"2021-02-25","accession":"0001558370-21-001725","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":-7633000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"incomeTaxExpense":{"value":-611000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"pretaxIncome":{"value":5046000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-31","end":"2019-12-29","filed":"2020-02-26","accession":"0001558370-20-001393","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":464889500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.484516269280555; cashConversion: 424.924871840198; roce: 5.277598224954532

Calculation inputs: {"original":{"fcfTotal":{"value":50426000,"capex":{"accession":"0001558370-21-001725","end":"2018-12-30","filed":"2021-02-25","form":"10-K","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-001725","end":"2018-12-30","filed":"2021-02-25","form":"10-K","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1662871000,"tag":"Revenues","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"netIncome":{"value":4073000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"operatingIncome":{"value":31553000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"openingAssets":{"value":555553000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingCurrentLiabilities":{"value":132860000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingCapitalEmployed":{"value":422693000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-121711000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingTotalEquity":{"value":-105954000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"openingCash":{"value":22345000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingCommonEquity":{"value":-121711000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":595897000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"closingCurrentLiabilities":{"value":188894000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"closingCapitalEmployed":{"value":407003000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-319238000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"closingTotalEquity":{"value":-304013000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-30","filed":"2022-02-24","accession":"0001558370-22-001836","form":"10-K"},"closingCash":{"value":33258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-30","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"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":2474000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"incomeTaxExpense":{"value":2624000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"pretaxIncome":{"value":6697000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-01","end":"2018-12-30","filed":"2020-02-26","accession":"0001558370-20-001393","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":414848000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.0324661383835547; cashConversion: 1238.0554873557576; roce: 7.605918312249306

Calculation inputs: {"original":{"fcfTotal":{"value":82382000,"capex":{"accession":"0001558370-20-001393","end":"2017-12-31","filed":"2020-02-26","form":"10-K","start":"2016-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-001393","end":"2017-12-31","filed":"2020-02-26","form":"10-K","start":"2016-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1783359000,"tag":"Revenues","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"netIncome":{"value":106525000,"tag":"ProfitLoss","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"operatingIncome":{"value":151017000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"openingAssets":{"value":512565000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingCurrentLiabilities":{"value":128030000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingCapitalEmployed":{"value":384535000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-3911000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingTotalEquity":{"value":9801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-25","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"openingCash":{"value":15563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingCommonEquity":{"value":-3911000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":555553000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"closingCurrentLiabilities":{"value":132860000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"closingCapitalEmployed":{"value":422693000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-121711000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"closingTotalEquity":{"value":-105954000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-31","filed":"2021-02-25","accession":"0001558370-21-001725","form":"10-K"},"closingCash":{"value":22345000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-31","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"closingCommonEquity":{"value":-121711000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":103288000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"incomeTaxExpense":{"value":33817000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"pretaxIncome":{"value":140342000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-12-26","end":"2017-12-31","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"effectiveTaxRate":{"value":0.24096136580638725,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":114627737.42001681,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":403614000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.619484915824576; cashConversion: 77.33583665806148; roce: 37.41619468105665

Calculation inputs: {"original":{"fcfTotal":{"value":94703000,"capex":{"accession":"0001558370-19-004247","end":"2016-12-25","filed":"2019-05-07","form":"10-K/A","start":"2015-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-004247","end":"2016-12-25","filed":"2019-05-07","form":"10-K/A","start":"2015-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1713620000,"tag":"Revenues","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"netIncome":{"value":109092000,"tag":"ProfitLoss","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"operatingIncome":{"value":164523000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingAssets":{"value":494058000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"openingCurrentLiabilities":{"value":132937000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"openingCapitalEmployed":{"value":361121000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":29181000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"openingTotalEquity":{"value":42206000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-27","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"openingCash":{"value":21006000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"openingCommonEquity":{"value":29181000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":512565000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingCurrentLiabilities":{"value":128030000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingCapitalEmployed":{"value":384535000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-3911000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingTotalEquity":{"value":9801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-25","filed":"2020-02-26","accession":"0001558370-20-001393","form":"10-K"},"closingCash":{"value":15563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-25","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingCommonEquity":{"value":-3911000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":102967000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"incomeTaxExpense":{"value":49717000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"pretaxIncome":{"value":158809000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-12-28","end":"2016-12-25","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"effectiveTaxRate":{"value":0.31306160230213653,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":113017166.0044456,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":372828000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.526487786090265; cashConversion: 86.81021523118102; roce: 44.12839164440439

Calculation inputs: {"original":{"fcfTotal":{"value":131491000,"capex":{"accession":"0001558370-18-001176","end":"2015-12-27","filed":"2018-02-27","form":"10-K","start":"2014-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-001176","end":"2015-12-27","filed":"2018-02-27","form":"10-K","start":"2014-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1637375000,"tag":"Revenues","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"netIncome":{"value":81964000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"operatingIncome":{"value":136307000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingAssets":{"value":504555000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"openingCurrentLiabilities":{"value":106762000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"openingCapitalEmployed":{"value":397793000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":86233000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"openingTotalEquity":{"value":98715000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"openingCash":{"value":20122000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-27","accession":"0001558370-18-001176","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"openingCommonEquity":{"value":86233000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":494058000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"closingCurrentLiabilities":{"value":132937000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"closingCapitalEmployed":{"value":361121000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":29181000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"closingTotalEquity":{"value":42206000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-27","filed":"2019-05-07","accession":"0001558370-19-004247","form":"10-K/A"},"closingCash":{"value":21006000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-27","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"closingCommonEquity":{"value":29181000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":75422000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"incomeTaxExpense":{"value":37183000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"pretaxIncome":{"value":119147000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-29","end":"2015-12-27","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"effectiveTaxRate":{"value":0.312076678388881,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":93768764.1988468,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":379457000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":57707000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.03059775555386; cashConversion: 160.42530867209993; roce: 35.92159322400166

Calculation inputs: {"original":{"fcfTotal":{"value":73977000,"capex":{"accession":"0001558370-17-000721","end":"2014-12-28","filed":"2017-02-21","form":"10-K","start":"2013-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-17-000721","end":"2014-12-28","filed":"2017-02-21","form":"10-K","start":"2013-12-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1598149000,"tag":"Revenues","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"netIncome":{"value":77697000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"operatingIncome":{"value":117630000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"openingAssets":{"value":464291000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"openingCurrentLiabilities":{"value":97861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"openingCapitalEmployed":{"value":366430000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":137674000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"openingTotalEquity":{"value":138184000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"openingCash":{"value":13670000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-21","accession":"0001558370-17-000721","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"openingCommonEquity":{"value":137674000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":504555000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"closingCurrentLiabilities":{"value":106762000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"closingCapitalEmployed":{"value":397793000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":86233000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"closingTotalEquity":{"value":98715000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-27","accession":"0001558370-18-001176","form":"10-K"},"closingCash":{"value":20122000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-28","filed":"2018-02-27","accession":"0001558370-18-001176","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-28","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"closingCommonEquity":{"value":86233000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":72869000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"incomeTaxExpense":{"value":36558000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"pretaxIncome":{"value":114255000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-12-30","end":"2014-12-28","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"effectiveTaxRate":{"value":0.3199684915320993,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":79992106.34107916,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":382111500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":111953500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.628917579024234; cashConversion: 95.21217035406772; roce: 30.784208274286435

Calculation inputs: {"original":{"fcfTotal":{"value":50610000,"capex":{"accession":"0001104659-16-099249","end":"2013-12-29","filed":"2016-02-23","form":"10-K","start":"2012-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-16-099249","end":"2013-12-29","filed":"2016-02-23","form":"10-K","start":"2012-12-31","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1439022000,"tag":"Revenues","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"netIncome":{"value":72979000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"operatingIncome":{"value":106503000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"openingAssets":{"value":438408000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"openingCurrentLiabilities":{"value":103581000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"openingCapitalEmployed":{"value":334827000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":181514000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"openingTotalEquity":{"value":181514000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"openingCash":{"value":16396000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-23","accession":"0001104659-16-099249","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"openingCommonEquity":{"value":181514000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":464291000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"closingCurrentLiabilities":{"value":97861000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"closingCapitalEmployed":{"value":366430000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":137674000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"closingTotalEquity":{"value":138184000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-21","accession":"0001558370-17-000721","form":"10-K"},"closingCash":{"value":13670000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-29","filed":"2017-02-21","accession":"0001558370-17-000721","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-29","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"closingCommonEquity":{"value":137674000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":68497000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"incomeTaxExpense":{"value":33130000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"pretaxIncome":{"value":106109000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-31","end":"2013-12-29","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"effectiveTaxRate":{"value":0.31222610711626725,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":73249982.91379619,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":350628500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":159594000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.516971943444923; cashConversion: 69.34871675413476; roce: 30.374883958377595

Calculation inputs: {"original":{"fcfTotal":{"value":61751000,"capex":{"accession":"0001104659-15-013526","end":"2012-12-30","filed":"2015-02-24","form":"10-K","start":"2011-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-15-013526","end":"2012-12-30","filed":"2015-02-24","form":"10-K","start":"2011-12-26","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1342653000,"tag":"Revenues","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"netIncome":{"value":66002000,"tag":"ProfitLoss","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"operatingIncome":{"value":99807000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"openingAssets":{"value":390382000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingCurrentLiabilities":{"value":79743000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingCapitalEmployed":{"value":310639000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":209653000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingTotalEquity":{"value":205647000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"openingCash":{"value":18942000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-24","accession":"0001104659-15-013526","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":438408000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"closingCurrentLiabilities":{"value":103581000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"closingCapitalEmployed":{"value":334827000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":181514000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"closingTotalEquity":{"value":181514000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-23","accession":"0001104659-16-099249","form":"10-K"},"closingCash":{"value":16396000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-30","filed":"2016-02-23","accession":"0001104659-16-099249","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-30","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"closingCommonEquity":{"value":181514000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":61660000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"incomeTaxExpense":{"value":32393000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"pretaxIncome":{"value":98395000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-12-26","end":"2012-12-30","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"effectiveTaxRate":{"value":0.32921388281924896,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":66949149.99745921,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":322733000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.5991778962993415; cashConversion: 93.55928608223994; roce: 30.92556385619072

Calculation inputs: {"original":{"fcfTotal":{"value":71689000,"capex":{"accession":"0001104659-14-013226","end":"2011-12-25","filed":"2014-02-25","form":"10-K","start":"2010-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-12-000927","end":"2011-12-25","filed":"2012-02-21","form":"10-K","start":"2010-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1217882000,"tag":"Revenues","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"netIncome":{"value":58467000,"tag":"ProfitLoss","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"operatingIncome":{"value":87017000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"openingAssets":{"value":415941000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingCurrentLiabilities":{"value":76183000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingCapitalEmployed":{"value":339758000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":198694000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingTotalEquity":{"value":195608000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"openingCash":{"value":47829000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-25","accession":"0001104659-14-013226","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":390382000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingCurrentLiabilities":{"value":79743000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingCapitalEmployed":{"value":310639000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":209653000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingTotalEquity":{"value":205647000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-24","accession":"0001104659-15-013526","form":"10-K"},"closingCash":{"value":18942000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-25","filed":"2015-02-24","accession":"0001104659-15-013526","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":54735000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"incomeTaxExpense":{"value":26324000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"pretaxIncome":{"value":84791000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"effectiveTaxRate":{"value":0.31045747779835126,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":60001921.65442087,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":325198500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":71689000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"}},"revenue":{"value":1217882000,"tag":"Revenues","unit":"USD","start":"2010-12-27","end":"2011-12-25","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"}}}}; fcfMargin: 5.8863666594957476; cashConversion: FCF and net income sources do not share a filing; roce: 26.75811850300662

Calculation inputs: {"original":{"fcfTotal":{"value":61456000,"capex":{"accession":"0001157523-13-001150","end":"2010-12-26","filed":"2013-02-28","form":"10-K","start":"2009-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-12-000927","end":"2010-12-26","filed":"2012-02-21","form":"10-K","start":"2009-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1126397000,"tag":"Revenues","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"netIncome":{"value":55425000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"operatingIncome":{"value":86744000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingAssets":{"value":393726000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-27","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"openingCurrentLiabilities":{"value":87085000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-27","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"openingCapitalEmployed":{"value":306641000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":176869000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-27","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"openingTotalEquity":{"value":185037000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingCash":{"value":25457000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","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":415941000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingCurrentLiabilities":{"value":76183000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingCapitalEmployed":{"value":339758000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":198694000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingTotalEquity":{"value":195608000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-25","accession":"0001104659-14-013226","form":"10-K"},"closingCash":{"value":47829000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-26","filed":"2014-02-25","accession":"0001104659-14-013226","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":51940000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26856000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"pretaxIncome":{"value":82281000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"effectiveTaxRate":{"value":0.3263936996390418,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":58431304.918510966,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":323199500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":61456000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"}},"revenue":{"value":1126397000,"tag":"Revenues","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":61456000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"}},"netIncome":{"value":55425000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-28","end":"2010-12-26","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"}}}}; fcfMargin: 5.455980440288815; cashConversion: 110.88137122237258; roce: 26.83915043185401

Calculation inputs: {"original":{"fcfTotal":{"value":70288000,"capex":{"accession":"0001157523-12-000927","end":"2009-12-27","filed":"2012-02-21","form":"10-K","start":"2008-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-12-000927","end":"2009-12-27","filed":"2012-02-21","form":"10-K","start":"2008-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1078550000,"tag":"Revenues","unit":"USD","start":"2008-12-29","end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"netIncome":{"value":61209000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-29","end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"operatingIncome":{"value":95218000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-29","end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingAssets":{"value":386468000,"tag":"Assets","unit":"USD","start":null,"end":"2008-12-28","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"openingCurrentLiabilities":{"value":100128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2008-12-28","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"openingCapitalEmployed":{"value":286340000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":129986000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-12-28","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"openingTotalEquity":{"value":138238000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-28","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingCash":{"value":10916000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-28","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-28"},"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":393726000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-27","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"closingCurrentLiabilities":{"value":87085000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-12-27","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"closingCapitalEmployed":{"value":306641000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":176869000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-27","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"closingTotalEquity":{"value":185037000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingCash":{"value":25457000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-27"},"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":57453000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-29","end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28985000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-29","end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"pretaxIncome":{"value":90194000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-12-29","end":"2009-12-27","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"effectiveTaxRate":{"value":0.3213628401002284,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":64618473.09133645,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":296490500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.516897686709007; cashConversion: 114.83278602819847; roce: 32.11502560790312

Calculation inputs: {"original":{"fcfTotal":{"value":43966000,"capex":{"accession":"0001157523-11-001056","end":"2008-12-28","filed":"2011-02-22","form":"10-K","start":"2007-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001157523-11-001056","end":"2008-12-28","filed":"2011-02-22","form":"10-K","start":"2007-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1126341000,"tag":"Revenues","unit":"USD","start":"2007-12-31","end":"2008-12-28","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"netIncome":{"value":38818000,"tag":"ProfitLoss","unit":"USD","start":"2007-12-31","end":"2008-12-28","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"operatingIncome":{"value":65486000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-12-31","end":"2008-12-28","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":134938000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-12-30","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"openingCash":{"value":8642000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-30","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2007-12-30"},"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":386468000,"tag":"Assets","unit":"USD","start":null,"end":"2008-12-28","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"closingCurrentLiabilities":{"value":100128000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2008-12-28","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"closingCapitalEmployed":{"value":286340000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":129986000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-12-28","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"closingTotalEquity":{"value":138238000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-28","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingCash":{"value":10916000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-28","filed":"2012-02-21","accession":"0001157523-12-000927","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-28"},"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":36796000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-12-31","end":"2008-12-28","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19980000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-12-31","end":"2008-12-28","filed":"2011-02-22","accession":"0001157523-11-001056","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: 3.9034359931850124; cashConversion: 113.26188881446751; 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 2007-12-30

Calculation inputs: {"original":{"fcfTotal":{"value":30443000,"capex":{"accession":"0001104659-10-008891","end":"2007-12-30","filed":"2010-02-23","form":"10-K","start":"2007-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-10-008891","end":"2007-12-30","filed":"2010-02-23","form":"10-K","start":"2007-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1063595000,"tag":"Revenues","unit":"USD","start":"2007-01-01","end":"2007-12-30","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"netIncome":{"value":33760000,"tag":"ProfitLoss","unit":"USD","start":"2007-01-01","end":"2007-12-30","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"operatingIncome":{"value":53072000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-01-01","end":"2007-12-30","filed":"2010-02-23","accession":"0001104659-10-008891","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 2006-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":153009000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2006-12-31","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"openingCash":{"value":12979000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2006-12-31","filed":"2010-02-23","accession":"0001104659-10-008891","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 2006-12-31"},"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 2007-12-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":134938000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-12-30","filed":"2011-02-22","accession":"0001157523-11-001056","form":"10-K"},"closingCash":{"value":8642000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-30","filed":"2011-02-22","accession":"0001157523-11-001056","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 2007-12-30"},"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":32735000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-01-01","end":"2007-12-30","filed":"2010-02-23","accession":"0001104659-10-008891","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13293000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-01-01","end":"2007-12-30","filed":"2010-02-23","accession":"0001104659-10-008891","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: 2.86227370380643; cashConversion: 90.17476303317535; 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 2006-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2007-12-30

revenue: 2053808000; operatingIncome: 89147000; netIncome: 32117000

revenue: 2059387000; operatingIncome: 156704000; netIncome: 84197000

revenue: 2135713000; operatingIncome: 147142000; netIncome: 82799000

revenue: 2102103000; operatingIncome: 109030000; netIncome: 69349000

revenue: 2068421000; operatingIncome: 168241000; netIncome: 124955000

revenue: 1813234000; operatingIncome: 90253000; netIncome: 60614000

revenue: 1619248000; operatingIncome: 24535000; netIncome: 5657000

revenue: 1662871000; operatingIncome: 31553000; netIncome: 4073000

revenue: 1783359000; operatingIncome: 151017000; netIncome: 106525000

revenue: 1713620000; operatingIncome: 164523000; netIncome: 109092000

revenue: 1637375000; operatingIncome: 136307000; netIncome: 81964000

revenue: 1598149000; operatingIncome: 117630000; netIncome: 77697000

revenue: 1439022000; operatingIncome: 106503000; netIncome: 72979000

revenue: 1342653000; operatingIncome: 99807000; netIncome: 66002000

revenue: 1217882000; operatingIncome: 87017000; netIncome: 58467000

revenue: 1126397000; operatingIncome: 86744000; netIncome: 55425000

revenue: 1078550000; operatingIncome: 95218000; netIncome: 61209000

revenue: 1126341000; operatingIncome: 65486000; netIncome: 38818000

revenue: 1063595000; operatingIncome: 53072000; netIncome: 33760000