SILICON LABORATORIES INC. (SLAB)

revenue: 784764000; averageDilutedShares: 32721000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32955000

revenue: 584386000; averageDilutedShares: 32191000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32458000

revenue: 782258000; averageDilutedShares: 31804000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31897000

revenue: 1024106000; averageDilutedShares: 36042000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31994000

revenue: 720860000; averageDilutedShares: 44315000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38481000

revenue: 510928000; averageDilutedShares: 44372000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43925000

revenue: 473785000; averageDilutedShares: 44290000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43496000

revenue: 868267000; averageDilutedShares: 44044000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43088000

revenue: 768867000; averageDilutedShares: 43332000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42707000

revenue: 697626000; averageDilutedShares: 42376000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41889000

revenue: 644826000; averageDilutedShares: 42945000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41727000

revenue: 620704000; averageDilutedShares: 43793000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42225000

revenue: 580087000; averageDilutedShares: 43537000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42779000

revenue: 563294000; averageDilutedShares: 43106000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41879000

revenue: 491625000; averageDilutedShares: 44832000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42068000

revenue: 493341000; averageDilutedShares: 46742000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43933000

revenue: 441020000; averageDilutedShares: 46542000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 45772000

revenue: 415630000; averageDilutedShares: 48989000; 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":65786000,"capex":{"accession":"0001038074-26-000005","end":"2026-01-03","filed":"2026-02-10","form":"10-K","start":"2024-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001038074-26-000005","end":"2026-01-03","filed":"2026-02-10","form":"10-K","start":"2024-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":784764000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"netIncome":{"value":-64907000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"operatingIncome":{"value":-70541000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingAssets":{"value":1222674000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingCurrentLiabilities":{"value":97883000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingCapitalEmployed":{"value":1124791000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1080021000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingTotalEquity":{"value":1080021000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":142653000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingCash":{"value":281607000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","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 2024-12-28"},"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":1269317000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingCurrentLiabilities":{"value":143787000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingCapitalEmployed":{"value":1125530000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1094418000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingTotalEquity":{"value":1094418000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":174899000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingCash":{"value":364222000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-03"},"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":-64907000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6995000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"pretaxIncome":{"value":-57912000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-29","end":"2026-01-03","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1125160500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.382902375746085; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -6.2694166743322395

Calculation inputs: {"original":{"fcfTotal":{"value":-25658000,"capex":{"accession":"0001038074-26-000005","end":"2024-12-28","filed":"2026-02-10","form":"10-K","start":"2023-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001038074-26-000005","end":"2024-12-28","filed":"2026-02-10","form":"10-K","start":"2023-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":584386000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"netIncome":{"value":-191010000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"operatingIncome":{"value":-165490000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingAssets":{"value":1443056000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"openingCurrentLiabilities":{"value":163570000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"openingCapitalEmployed":{"value":1279486000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1208682000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":234374000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"openingCash":{"value":227504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","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 2023-12-30"},"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":1222674000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingCurrentLiabilities":{"value":97883000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingCapitalEmployed":{"value":1124791000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1080021000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingTotalEquity":{"value":1080021000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":142653000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingCash":{"value":281607000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","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 2024-12-28"},"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":-191010000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"incomeTaxExpense":{"value":36197000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"pretaxIncome":{"value":-154813000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1202138500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-191010000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1144351500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1208682000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1208682000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":1080021000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1080021000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-12-28","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: -4.39059115036979; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.766300638403978

Calculation inputs: {"original":{"fcfTotal":{"value":-52630000,"capex":{"accession":"0001038074-26-000005","end":"2023-12-30","filed":"2026-02-10","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001038074-26-000005","end":"2023-12-30","filed":"2026-02-10","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":782258000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"netIncome":{"value":-34516000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"operatingIncome":{"value":-24154000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingAssets":{"value":2169428000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"openingCurrentLiabilities":{"value":185776000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"openingCapitalEmployed":{"value":1983652000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1405008000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":764420000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"openingCash":{"value":499915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","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 2022-12-31"},"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":1443056000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"closingCurrentLiabilities":{"value":163570000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"closingCapitalEmployed":{"value":1279486000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1208682000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":234374000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"closingCash":{"value":227504000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","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 2023-12-30"},"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":-34516000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"incomeTaxExpense":{"value":7943000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"pretaxIncome":{"value":-26573000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1631569000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-34516000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1306845000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1405008000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1405008000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":1208682000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1208682000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-12-30","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: -6.727959317769841; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.4804154773717815

Calculation inputs: {"original":{"fcfTotal":{"value":114749000,"capex":{"accession":"0001038074-25-000003","end":"2022-12-31","filed":"2025-02-04","form":"10-K","start":"2022-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001038074-25-000003","end":"2022-12-31","filed":"2025-02-04","form":"10-K","start":"2022-01-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1024106000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"netIncome":{"value":91402000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"operatingIncome":{"value":119260000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"openingAssets":{"value":2958295000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"openingCurrentLiabilities":{"value":668827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"openingCapitalEmployed":{"value":2289468000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2212424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-01","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":745871000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"openingCash":{"value":1074623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","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 2022-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2169428000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"closingCurrentLiabilities":{"value":185776000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"closingCapitalEmployed":{"value":1983652000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1405008000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-10","accession":"0001038074-26-000005","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":764420000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"closingCash":{"value":499915000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","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 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":91402000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"incomeTaxExpense":{"value":38450000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"pretaxIncome":{"value":129852000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2025-02-04","accession":"0001038074-25-000003","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":2136560000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":91402000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1808716000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2212424000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2212424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":1405008000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1405008000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-12-31","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}},"cashConversion":{"fcfTotal":{"value":114749000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"}},"netIncome":{"value":91402000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-02","end":"2022-12-31","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"}}}}; fcfMargin: 11.204797159669019; cashConversion: 125.5432047438787; roce: 5.581869921743364

Calculation inputs: {"original":{"fcfTotal":{"value":62621000,"capex":{"accession":"0001104659-24-025535","end":"2022-01-01","filed":"2024-02-20","form":"10-K","start":"2021-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-24-025535","end":"2022-01-01","filed":"2024-02-20","form":"10-K","start":"2021-01-03","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":720860000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"netIncome":{"value":2117399000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"operatingIncome":{"value":-32838000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"openingAssets":{"value":1993487000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"openingCurrentLiabilities":{"value":284498000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"openingCapitalEmployed":{"value":1708989000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1199841000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-02","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":793646000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"openingCash":{"value":202720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","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 2021-01-02"},"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":2958295000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"closingCurrentLiabilities":{"value":668827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"closingCapitalEmployed":{"value":2289468000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2212424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-01","filed":"2025-02-04","accession":"0001038074-25-000003","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":745871000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"closingCash":{"value":1074623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-01","filed":"2023-02-01","accession":"0001104659-23-009254","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 2022-01-01"},"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":2117399000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"incomeTaxExpense":{"value":13427000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"pretaxIncome":{"value":-44447000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1999228500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":2117399000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-01-03","end":"2022-01-01","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1706132500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1199841000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1199841000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":2212424000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2212424000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-01","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-01-01","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: 8.686984990150654; cashConversion: 2.957449210092193; roce: -1.642533607339031

Calculation inputs: {"original":{"fcfTotal":{"value":117630000,"capex":{"accession":"0001104659-23-009254","end":"2021-01-02","filed":"2023-02-01","form":"10-K","start":"2019-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-011613","end":"2021-01-02","filed":"2021-02-03","form":"10-K","start":"2019-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":510928000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"netIncome":{"value":12531000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"operatingIncome":{"value":-107088000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"openingAssets":{"value":1674853000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"openingCurrentLiabilities":{"value":137701000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"openingCapitalEmployed":{"value":1537152000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1115051000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":559802000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"openingCash":{"value":227146000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","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 2019-12-28"},"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":1993487000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"closingCurrentLiabilities":{"value":284498000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"closingCapitalEmployed":{"value":1708989000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1199841000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-02","filed":"2024-02-20","accession":"0001104659-24-025535","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":793646000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"closingCash":{"value":202720000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-02","filed":"2022-02-02","accession":"0001104659-22-010931","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 2021-01-02"},"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":12531000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"incomeTaxExpense":{"value":-14602000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"pretaxIncome":{"value":-130087000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1623070500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":12531000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-29","end":"2021-01-02","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1157446000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1115051000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1115051000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":1199841000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1199841000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-02","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-01-02","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: FCF and net income sources do not share a filing; roce: -6.597864972593611

Calculation inputs: {"original":{"fcfTotal":{"value":151222000,"capex":{"accession":"0001104659-22-010931","end":"2019-12-28","filed":"2022-02-02","form":"10-K","start":"2018-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-011613","end":"2019-12-28","filed":"2021-02-03","form":"10-K","start":"2018-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":473785000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"netIncome":{"value":19265000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"operatingIncome":{"value":-88643000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"openingAssets":{"value":1624354000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"openingCurrentLiabilities":{"value":144845000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"openingCapitalEmployed":{"value":1479509000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1067290000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":557064000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"openingCash":{"value":197043000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","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 2018-12-29"},"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":1674853000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"closingCurrentLiabilities":{"value":137701000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"closingCapitalEmployed":{"value":1537152000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1115051000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-02-01","accession":"0001104659-23-009254","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":559802000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"closingCash":{"value":227146000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-02-03","accession":"0001104659-21-011613","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 2019-12-28"},"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":19265000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"incomeTaxExpense":{"value":6984000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-02","accession":"0001104659-22-010931","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":1508330500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":19265000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1091170500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1067290000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1067290000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":1115051000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1115051000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-12-28","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: FCF and net income sources do not share a filing; roce: -5.876895017371856

Calculation inputs: {"original":{"fcfTotal":{"value":149080000,"capex":{"accession":"0001104659-21-011613","end":"2018-12-29","filed":"2021-02-03","form":"10-K","start":"2017-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-21-011613","end":"2018-12-29","filed":"2021-02-03","form":"10-K","start":"2017-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":868267000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"netIncome":{"value":83591000,"tag":"ProfitLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"operatingIncome":{"value":85208000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"openingAssets":{"value":1535082000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"openingCurrentLiabilities":{"value":162325000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"openingCapitalEmployed":{"value":1372757000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":953016000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":582066000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"openingCash":{"value":269366000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-30"},"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":1624354000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"closingCurrentLiabilities":{"value":144845000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"closingCapitalEmployed":{"value":1479509000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1067290000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-02-02","accession":"0001104659-22-010931","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":557064000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"closingCash":{"value":197043000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-01-29","accession":"0001104659-20-007928","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 2018-12-29"},"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":83591000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"incomeTaxExpense":{"value":-11430000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-02-03","accession":"0001104659-21-011613","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":1426133000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":83591000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":1010153000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":953016000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":953016000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":1067290000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1067290000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-12-29","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: 17.169833703227233; cashConversion: 178.34455862473234; roce: 5.9747583149678185

Calculation inputs: {"original":{"fcfTotal":{"value":177269000,"capex":{"accession":"0001104659-20-007928","end":"2017-12-30","filed":"2020-01-29","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-20-007928","end":"2017-12-30","filed":"2020-01-29","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":768867000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"netIncome":{"value":47092000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"operatingIncome":{"value":84974000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"openingAssets":{"value":1081844000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"openingCurrentLiabilities":{"value":139695000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"openingCapitalEmployed":{"value":942149000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":826958000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":254886000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"openingCash":{"value":141106000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","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 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-02-01","accession":"0001047469-17-000461","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":1535082000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"closingCurrentLiabilities":{"value":162325000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"closingCapitalEmployed":{"value":1372757000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":953016000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-02-03","accession":"0001104659-21-011613","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":582066000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"closingCash":{"value":269366000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-30"},"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":47092000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"incomeTaxExpense":{"value":29811000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-01-29","accession":"0001104659-20-007928","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":1157453000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":47092000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"averageCommonEquity":{"value":889987000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":826958000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":826958000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingCommonEquity":{"value":953016000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":953016000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-12-30","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001038074.json"},{"container":"original_companyfacts","file":"CIK0001038074.json","sha256":"fc6685ded7ccc439979bc924a7792a3c70072c8b8bc84a0d82b1525812e92e2a"}]}}}}; fcfMargin: 23.055873122399582; cashConversion: 376.43124097511253; roce: 7.341464405034157

Calculation inputs: {"original":{"fcfTotal":{"value":117983000,"capex":{"accession":"0001047469-19-000300","end":"2016-12-31","filed":"2019-01-30","form":"10-K","start":"2016-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-19-000300","end":"2016-12-31","filed":"2019-01-30","form":"10-K","start":"2016-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":697626000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"netIncome":{"value":61494000,"tag":"ProfitLoss","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"operatingIncome":{"value":66277000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"openingAssets":{"value":1011463000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"openingCurrentLiabilities":{"value":142321000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"openingCapitalEmployed":{"value":869142000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":761114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-02","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":250349000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"openingCash":{"value":114085000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","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 2016-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","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":1081844000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"closingCurrentLiabilities":{"value":139695000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"closingCapitalEmployed":{"value":942149000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":826958000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-01-29","accession":"0001104659-20-007928","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":254886000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"closingCash":{"value":141106000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-01-31","accession":"0001047469-18-000522","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 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-02-01","accession":"0001047469-17-000461","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":61494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"incomeTaxExpense":{"value":3002000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2019-01-30","accession":"0001047469-19-000300","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":905645500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":61494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-03","end":"2016-12-31","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"averageCommonEquity":{"value":794036000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":761114000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":761114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"closingCommonEquity":{"value":826958000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":826958000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"}}}}; fcfMargin: 16.91207036434995; cashConversion: 191.8609945685758; roce: 7.318205633440458

Calculation inputs: {"original":{"fcfTotal":{"value":94179000,"capex":{"accession":"0001047469-18-000522","end":"2016-01-02","filed":"2018-01-31","form":"10-K","start":"2015-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-18-000522","end":"2016-01-02","filed":"2018-01-31","form":"10-K","start":"2015-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":644826000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"netIncome":{"value":29586000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"operatingIncome":{"value":32234000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"openingAssets":{"value":1042561000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"openingCurrentLiabilities":{"value":163314000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"openingCapitalEmployed":{"value":879247000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":758056000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-03","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":284505000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"openingCash":{"value":141706000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-03","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","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":1011463000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"closingCurrentLiabilities":{"value":142321000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"closingCapitalEmployed":{"value":869142000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":761114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-02","filed":"2019-01-30","accession":"0001047469-19-000300","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":250349000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"closingCash":{"value":114085000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","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 2016-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-02","filed":"2017-02-01","accession":"0001047469-17-000461","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":29586000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"incomeTaxExpense":{"value":677000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2018-01-31","accession":"0001047469-18-000522","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":874194500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":29586000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-01-04","end":"2016-01-02","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"averageCommonEquity":{"value":759585000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":758056000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":758056000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"closingCommonEquity":{"value":761114000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":761114000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-02","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-02","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"}}}}; fcfMargin: 14.605335392803639; cashConversion: 318.32285540458327; roce: 3.6872801190124163

Calculation inputs: {"original":{"fcfTotal":{"value":126218000,"capex":{"accession":"0001047469-17-000461","end":"2015-01-03","filed":"2017-02-01","form":"10-K","start":"2013-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-17-000461","end":"2015-01-03","filed":"2017-02-01","form":"10-K","start":"2013-12-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":620704000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":51421000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"openingAssets":{"value":991150000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"openingCurrentLiabilities":{"value":109147000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"openingCapitalEmployed":{"value":882003000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":738562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":252588000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"openingCash":{"value":95800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-02-01","accession":"0001047469-17-000461","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 2013-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","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":1042561000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"closingCurrentLiabilities":{"value":163314000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"closingCapitalEmployed":{"value":879247000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":758056000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-03","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":284505000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"closingCash":{"value":141706000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-03","filed":"2018-01-31","accession":"0001047469-18-000522","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-03","filed":"2016-02-05","accession":"0001047469-16-010039","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":38021000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"incomeTaxExpense":{"value":11019000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2017-02-01","accession":"0001047469-17-000461","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":880625000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":38021000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-29","end":"2015-01-03","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"averageCommonEquity":{"value":748309000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":738562000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":738562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"closingCommonEquity":{"value":758056000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":758056000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-03","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-03","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"}}}}; fcfMargin: 20.334652265814302; cashConversion: No unambiguous matching annual USD fact; roce: 5.839148332150462

Calculation inputs: {"original":{"fcfTotal":{"value":109678000,"capex":{"accession":"0001047469-16-010039","end":"2013-12-28","filed":"2016-02-05","form":"10-K","start":"2012-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-16-010039","end":"2013-12-28","filed":"2016-02-05","form":"10-K","start":"2012-12-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":580087000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":64310000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"openingAssets":{"value":871966000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"openingCurrentLiabilities":{"value":106378000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"openingCapitalEmployed":{"value":765588000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":649973000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":221993000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"openingCash":{"value":105426000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-02-05","accession":"0001047469-16-010039","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 2012-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","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":991150000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"closingCurrentLiabilities":{"value":109147000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"closingCapitalEmployed":{"value":882003000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":738562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-02-01","accession":"0001047469-17-000461","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":252588000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"closingCash":{"value":95800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-02-01","accession":"0001047469-17-000461","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 2013-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-02-06","accession":"0001047469-15-000641","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":49819000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"incomeTaxExpense":{"value":12208000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-05","accession":"0001047469-16-010039","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":823795500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":49819000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"averageCommonEquity":{"value":694267500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":649973000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":649973000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"closingCommonEquity":{"value":738562000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":738562000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"}}}}; fcfMargin: 18.90716392541119; cashConversion: No unambiguous matching annual USD fact; roce: 7.806549076803648

Calculation inputs: {"original":{"fcfTotal":{"value":-4993000,"capex":{"accession":"0001047469-15-000641","end":"2012-12-29","filed":"2015-02-06","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-15-000641","end":"2012-12-29","filed":"2015-02-06","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":563294000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":85675000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"openingAssets":{"value":705991000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"openingCurrentLiabilities":{"value":82838000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"openingCapitalEmployed":{"value":623153000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":598939000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":107052000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"openingCash":{"value":94964000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-06","accession":"0001047469-15-000641","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 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","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":871966000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"closingCurrentLiabilities":{"value":106378000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"closingCapitalEmployed":{"value":765588000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":649973000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-02-05","accession":"0001047469-16-010039","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":221993000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"closingCash":{"value":105426000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-02-05","accession":"0001047469-16-010039","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 2012-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-01-31","accession":"0001047469-14-000500","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":63548000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"incomeTaxExpense":{"value":22800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-06","accession":"0001047469-15-000641","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":694370500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":63548000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"averageCommonEquity":{"value":624456000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":598939000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":598939000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"closingCommonEquity":{"value":649973000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":649973000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"}}}}; fcfMargin: -0.88639325112641; cashConversion: No unambiguous matching annual USD fact; roce: 12.338513804949951

Calculation inputs: {"original":{"fcfTotal":{"value":80052000,"capex":{"accession":"0001047469-14-000500","end":"2011-12-31","filed":"2014-01-31","form":"10-K","start":"2011-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-000500","end":"2011-12-31","filed":"2014-01-31","form":"10-K","start":"2011-01-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":491625000,"tag":"Revenues","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":50074000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"openingAssets":{"value":727658000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"openingCurrentLiabilities":{"value":79856000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"openingCapitalEmployed":{"value":647802000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":625430000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-01","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"openingTotalEquity":{"value":625430000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"openingCash":{"value":138567000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-01","filed":"2014-01-31","accession":"0001047469-14-000500","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 2011-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","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":705991000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"closingCurrentLiabilities":{"value":82838000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"closingCapitalEmployed":{"value":623153000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":598939000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-06","accession":"0001047469-15-000641","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":107052000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"closingCash":{"value":94964000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-06","accession":"0001047469-15-000641","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 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-01","accession":"0001047469-13-000608","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":35472000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"incomeTaxExpense":{"value":16868000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2014-01-31","accession":"0001047469-14-000500","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":635477500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":80052000,"capex":{"accession":"0001047469-14-000500","end":"2011-12-31","filed":"2014-01-31","form":"10-K","start":"2011-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-000500","end":"2011-12-31","filed":"2014-01-31","form":"10-K","start":"2011-01-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":491625000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"}},"roe":{"commonNetIncome":{"value":35472000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-01-02","end":"2011-12-31","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"averageCommonEquity":{"value":612184500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":625430000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":625430000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"closingCommonEquity":{"value":598939000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":598939000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"}}}}; fcfMargin: 16.283142639206712; cashConversion: No unambiguous matching annual USD fact; roce: 7.879743972052513

Calculation inputs: {"original":{"fcfTotal":{"value":104085000,"capex":{"accession":"0001047469-13-000608","end":"2011-01-01","filed":"2013-02-01","form":"10-K","start":"2010-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-000733","end":"2011-01-01","filed":"2011-02-10","form":"10-K","start":"2010-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":493341000,"tag":"Revenues","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"netIncome":{"value":73242000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"operatingIncome":{"value":86671000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"openingAssets":{"value":742838000,"tag":"Assets","unit":"USD","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"openingCurrentLiabilities":{"value":88639000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"openingCapitalEmployed":{"value":654199000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":629796000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-02","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"openingTotalEquity":{"value":629796000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"openingCash":{"value":195737000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-02","filed":"2013-02-01","accession":"0001047469-13-000608","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 2010-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","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":727658000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"closingCurrentLiabilities":{"value":79856000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"closingCapitalEmployed":{"value":647802000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":625430000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-01","filed":"2014-01-31","accession":"0001047469-14-000500","form":"10-K"},"closingTotalEquity":{"value":625430000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"closingCash":{"value":138567000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-01","filed":"2014-01-31","accession":"0001047469-14-000500","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 2011-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-01-01","filed":"2012-02-15","accession":"0001047469-12-001075","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":73242000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"incomeTaxExpense":{"value":14417000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2013-02-01","accession":"0001047469-13-000608","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":651000500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":104085000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}},"revenue":{"value":493341000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":104085000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}},"netIncome":{"value":73242000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-03","end":"2011-01-01","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}}}}; fcfMargin: 21.09798293675166; cashConversion: 142.11108380437454; roce: 13.313507439702427

Calculation inputs: {"original":{"fcfTotal":{"value":111998000,"capex":{"accession":"0001047469-12-001075","end":"2010-01-02","filed":"2012-02-15","form":"10-K","start":"2009-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-000733","end":"2010-01-02","filed":"2011-02-10","form":"10-K","start":"2009-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":441020000,"tag":"Revenues","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"netIncome":{"value":73092000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"operatingIncome":{"value":66511000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-03"},"openingParentEquity":{"value":502460000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-01-03","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"openingTotalEquity":{"value":502460000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-01-03","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"openingCash":{"value":172272000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-03","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-01-03"},"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":742838000,"tag":"Assets","unit":"USD","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"closingCurrentLiabilities":{"value":88639000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"closingCapitalEmployed":{"value":654199000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":629796000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-02","filed":"2013-02-01","accession":"0001047469-13-000608","form":"10-K"},"closingTotalEquity":{"value":629796000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"closingCash":{"value":195737000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-02","filed":"2013-02-01","accession":"0001047469-13-000608","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 2010-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","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":73092000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"incomeTaxExpense":{"value":-4126000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2012-02-15","accession":"0001047469-12-001075","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":{"fcfTotal":{"value":111998000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}},"revenue":{"value":441020000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":111998000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}},"netIncome":{"value":73092000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-04","end":"2010-01-02","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"}}}}; fcfMargin: 25.395220171420796; cashConversion: 153.22880753023585; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-03

Calculation inputs: {"original":{"fcfTotal":{"value":107157000,"capex":{"accession":"0001047469-11-000733","end":"2009-01-03","filed":"2011-02-10","form":"10-K","start":"2007-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-11-000733","end":"2009-01-03","filed":"2011-02-10","form":"10-K","start":"2007-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":415630000,"tag":"SalesRevenueNet","unit":"USD","start":"2007-12-30","end":"2009-01-03","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"netIncome":{"value":32935000,"tag":"ProfitLoss","unit":"USD","start":"2007-12-30","end":"2009-01-03","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"operatingIncome":{"value":43656000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-12-30","end":"2009-01-03","filed":"2011-02-10","accession":"0001047469-11-000733","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 2007-12-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":703545000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2007-12-29","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"openingCash":{"value":264408000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-12-29","filed":"2011-02-10","accession":"0001047469-11-000733","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 2007-12-29"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-03"},"closingParentEquity":{"value":502460000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-01-03","filed":"2012-02-15","accession":"0001047469-12-001075","form":"10-K"},"closingTotalEquity":{"value":502460000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-01-03","filed":"2011-02-10","accession":"0001047469-11-000733","form":"10-K"},"closingCash":{"value":172272000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-03","filed":"2012-02-15","accession":"0001047469-12-001075","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 2009-01-03"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20181000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-12-30","end":"2009-01-03","filed":"2011-02-10","accession":"0001047469-11-000733","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: 25.781825181050454; cashConversion: 325.3590405343859; 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 2007-12-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-03

revenue: 784764000; operatingIncome: -70541000; netIncome: -64907000

revenue: 584386000; operatingIncome: -165490000; netIncome: -191010000

revenue: 782258000; operatingIncome: -24154000; netIncome: -34516000

revenue: 1024106000; operatingIncome: 119260000; netIncome: 91402000

revenue: 720860000; operatingIncome: -32838000; netIncome: 2117399000

revenue: 510928000; operatingIncome: -107088000; netIncome: 12531000

revenue: 473785000; operatingIncome: -88643000; netIncome: 19265000

revenue: 868267000; operatingIncome: 85208000; netIncome: 83591000

revenue: 768867000; operatingIncome: 84974000; netIncome: 47092000

revenue: 697626000; operatingIncome: 66277000; netIncome: 61494000

revenue: 644826000; operatingIncome: 32234000; netIncome: 29586000

revenue: 620704000; operatingIncome: 51421000; netIncome: No unambiguous matching annual USD fact

revenue: 580087000; operatingIncome: 64310000; netIncome: No unambiguous matching annual USD fact

revenue: 563294000; operatingIncome: 85675000; netIncome: No unambiguous matching annual USD fact

revenue: 491625000; operatingIncome: 50074000; netIncome: No unambiguous matching annual USD fact

revenue: 493341000; operatingIncome: 86671000; netIncome: 73242000

revenue: 441020000; operatingIncome: 66511000; netIncome: 73092000

revenue: 415630000; operatingIncome: 43656000; netIncome: 32935000