STAAR SURGICAL CO (STAA)

revenue: 239442000; averageDilutedShares: 49568000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49403000

revenue: 313901000; averageDilutedShares: 49125000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 49294000

revenue: 322415000; averageDilutedShares: 49427000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48839000

revenue: 239442000; averageDilutedShares: 49380000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48212000

revenue: 230472000; averageDilutedShares: 49456000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 47716000

revenue: 163460000; averageDilutedShares: 47953000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 46488000

revenue: 150185000; averageDilutedShares: 46895000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44822000

revenue: 123954000; averageDilutedShares: 45257000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 44195000

revenue: 90611000; averageDilutedShares: 41004000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41383000

revenue: 82432000; averageDilutedShares: 40329000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40732

revenue: 77123000; averageDilutedShares: 39260000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39887

revenue: 74987000; averageDilutedShares: 38091000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 38429

revenue: 72215000; averageDilutedShares: 38607000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37911

revenue: 63783000; averageDilutedShares: 36253000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 36423000

revenue: 62765000; averageDilutedShares: 36878000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 36041000

revenue: 54958000; averageDilutedShares: 34825; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35084000

revenue: 51060000; averageDilutedShares: 32498000; 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":-40050000,"capex":{"accession":"0000718937-26-000004","end":"2026-01-02","filed":"2026-03-03","form":"10-K","start":"2024-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000718937-26-000004","end":"2026-01-02","filed":"2026-03-03","form":"10-K","start":"2024-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":239442000,"tag":"Revenues","unit":"USD","start":"2024-12-28","end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"netIncome":{"value":-80448000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-28","end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"operatingIncome":{"value":-91713000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-28","end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingAssets":{"value":509524000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingCurrentLiabilities":{"value":70306000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingCapitalEmployed":{"value":439218000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":397335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingTotalEquity":{"value":397335000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":112189000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingCash":{"value":144159000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","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 2024-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":451678000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingCurrentLiabilities":{"value":68504000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingCapitalEmployed":{"value":383174000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":344184000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingTotalEquity":{"value":344184000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":107494000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingCash":{"value":153150000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","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 2026-01-02"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-80448000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-28","end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1815000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-28","end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"pretaxIncome":{"value":-82263000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-28","end":"2026-01-02","filed":"2026-03-03","accession":"0000718937-26-000004","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":411196000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -16.726388854085748; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.303962100798646

Calculation inputs: {"original":{"fcfTotal":{"value":-7669000,"capex":{"accession":"0000718937-26-000004","end":"2024-12-27","filed":"2026-03-03","form":"10-K","start":"2023-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000718937-26-000004","end":"2024-12-27","filed":"2026-03-03","form":"10-K","start":"2023-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":313901000,"tag":"Revenues","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"netIncome":{"value":-20208000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"operatingIncome":{"value":-12611000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingAssets":{"value":488692000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"openingCurrentLiabilities":{"value":65036000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"openingCapitalEmployed":{"value":423656000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":385954000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","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":102738000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"openingCash":{"value":183038000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","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 2023-12-29"},"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":509524000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingCurrentLiabilities":{"value":70306000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingCapitalEmployed":{"value":439218000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":397335000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingTotalEquity":{"value":397335000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":112189000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"closingCash":{"value":144159000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","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 2024-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-20208000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11156000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"pretaxIncome":{"value":-9052000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-30","end":"2024-12-27","filed":"2026-03-03","accession":"0000718937-26-000004","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":431437000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.4431269731539564; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.92302236479486

Calculation inputs: {"original":{"fcfTotal":{"value":-3594000,"capex":{"accession":"0000718937-26-000004","end":"2023-12-29","filed":"2026-03-03","form":"10-K","start":"2022-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000718937-26-000004","end":"2023-12-29","filed":"2026-03-03","form":"10-K","start":"2022-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":322415000,"tag":"Revenues","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"netIncome":{"value":21347000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"operatingIncome":{"value":28097000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"openingAssets":{"value":418818000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"openingCurrentLiabilities":{"value":51716000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"openingCapitalEmployed":{"value":367102000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":336112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-30","filed":"2026-03-03","accession":"0000718937-26-000004","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":82706000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"openingCash":{"value":86480000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","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 2022-12-30"},"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":488692000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"closingCurrentLiabilities":{"value":65036000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"closingCapitalEmployed":{"value":423656000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":385954000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","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":102738000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"closingCash":{"value":183038000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-29","filed":"2025-02-21","accession":"0000950170-25-024813","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 2023-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":21347000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12349000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"pretaxIncome":{"value":33696000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-31","end":"2023-12-29","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"effectiveTaxRate":{"value":0.3664826685660019,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17799936.461301047,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":395379000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.114712404819875; cashConversion: -16.836089380240786; roce: 7.106346062891555

Calculation inputs: {"original":{"fcfTotal":{"value":17607000,"capex":{"accession":"0000950170-25-024813","end":"2022-12-30","filed":"2025-02-21","form":"10-K","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-024813","end":"2022-12-30","filed":"2025-02-21","form":"10-K","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":239442000,"tag":"Revenues","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2026-03-03","accession":"0000718937-26-000004","form":"10-K"},"netIncome":{"value":39665000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"operatingIncome":{"value":43802000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"openingAssets":{"value":345778000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"openingCurrentLiabilities":{"value":48802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"openingCapitalEmployed":{"value":296976000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":261568000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-21","accession":"0000950170-25-024813","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":87220000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"openingCash":{"value":199706000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"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":418818000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"closingCurrentLiabilities":{"value":51716000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"closingCapitalEmployed":{"value":367102000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":336112000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-30","filed":"2026-03-03","accession":"0000718937-26-000004","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":82706000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"closingCash":{"value":86480000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-30","filed":"2024-02-27","accession":"0000950170-24-020572","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 2022-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":39665000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5887000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"pretaxIncome":{"value":45552000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-01","end":"2022-12-30","filed":"2025-02-21","accession":"0000950170-25-024813","form":"10-K"},"effectiveTaxRate":{"value":0.12923691605198454,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":38141164.60309097,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":332039000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: 44.3892600529434; roce: 13.191823852017384

Calculation inputs: {"original":{"fcfTotal":{"value":30317000,"capex":{"accession":"0000950170-24-020572","end":"2021-12-31","filed":"2024-02-27","form":"10-K","start":"2021-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-020572","end":"2021-12-31","filed":"2024-02-27","form":"10-K","start":"2021-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":230472000,"tag":"Revenues","unit":"USD","start":"2021-01-02","end":"2021-12-31","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"netIncome":{"value":27511000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-02","end":"2021-12-31","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"operatingIncome":{"value":33339000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-02","end":"2021-12-31","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"openingAssets":{"value":257416000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"openingCurrentLiabilities":{"value":41236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"openingCapitalEmployed":{"value":216180000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":197222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-01","filed":"2024-02-27","accession":"0000950170-24-020572","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":60194000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"openingCash":{"value":152453000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","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 2021-01-01"},"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":345778000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"closingCurrentLiabilities":{"value":48802000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"closingCapitalEmployed":{"value":296976000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":261568000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-31","filed":"2025-02-21","accession":"0000950170-25-024813","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":87220000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"closingCash":{"value":199706000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-31","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":27511000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-02","end":"2021-12-31","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3793000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-02","end":"2021-12-31","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"pretaxIncome":{"value":31304000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-02","end":"2021-12-31","filed":"2024-02-27","accession":"0000950170-24-020572","form":"10-K"},"effectiveTaxRate":{"value":0.12116662407360082,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":29299425.920010224,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":256578000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.154309417196014; cashConversion: 110.19955654101996; roce: 12.993709515235134

Calculation inputs: {"original":{"fcfTotal":{"value":12547000,"capex":{"accession":"0001564590-23-002249","end":"2021-01-01","filed":"2023-02-23","form":"10-K","start":"2020-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-23-002249","end":"2021-01-01","filed":"2023-02-23","form":"10-K","start":"2020-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":163460000,"tag":"Revenues","unit":"USD","start":"2020-01-04","end":"2021-01-01","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"netIncome":{"value":5913000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-04","end":"2021-01-01","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"operatingIncome":{"value":6769000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-04","end":"2021-01-01","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"openingAssets":{"value":207523000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"openingCurrentLiabilities":{"value":34478000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"openingCapitalEmployed":{"value":173045000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":159884000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-03","filed":"2023-02-23","accession":"0001564590-23-002249","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":47639000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"openingCash":{"value":119968000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-03"},"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":257416000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"closingCurrentLiabilities":{"value":41236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"closingCapitalEmployed":{"value":216180000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":197222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-01","filed":"2024-02-27","accession":"0000950170-24-020572","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":60194000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"closingCash":{"value":152453000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-01","filed":"2022-02-23","accession":"0001564590-22-006264","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 2021-01-01"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5913000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-04","end":"2021-01-01","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2354000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-04","end":"2021-01-01","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"pretaxIncome":{"value":8267000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-04","end":"2021-01-01","filed":"2023-02-23","accession":"0001564590-23-002249","form":"10-K"},"effectiveTaxRate":{"value":0.28474658279908066,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":4841550.381033023,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":194612500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.675884008320079; cashConversion: 212.19347201082363; roce: 3.4781938467467404

Calculation inputs: {"original":{"fcfTotal":{"value":15700000,"capex":{"accession":"0001564590-22-006264","end":"2020-01-03","filed":"2022-02-23","form":"10-K","start":"2018-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-006264","end":"2020-01-03","filed":"2022-02-23","form":"10-K","start":"2018-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":150185000,"tag":"Revenues","unit":"USD","start":"2018-12-29","end":"2020-01-03","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"netIncome":{"value":14048000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-29","end":"2020-01-03","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"operatingIncome":{"value":11852000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-29","end":"2020-01-03","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"openingAssets":{"value":167339000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"openingCurrentLiabilities":{"value":27728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"openingCapitalEmployed":{"value":139611000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":132426000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-28","filed":"2022-02-23","accession":"0001564590-22-006264","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":34913000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"openingCash":{"value":103877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","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 2018-12-28"},"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":207523000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"closingCurrentLiabilities":{"value":34478000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"closingCapitalEmployed":{"value":173045000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":159884000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-03","filed":"2023-02-23","accession":"0001564590-23-002249","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":47639000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"closingCash":{"value":119968000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-03","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-03"},"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":14048000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-29","end":"2020-01-03","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1022000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-29","end":"2020-01-03","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"pretaxIncome":{"value":13026000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-29","end":"2020-01-03","filed":"2022-02-23","accession":"0001564590-22-006264","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":156328000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.453773679129075; cashConversion: 111.75968109339406; roce: 7.5814953175374855

Calculation inputs: {"original":{"fcfTotal":{"value":10522000,"capex":{"accession":"0001564590-21-008098","end":"2018-12-28","filed":"2021-02-24","form":"10-K","start":"2017-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-008098","end":"2018-12-28","filed":"2021-02-24","form":"10-K","start":"2017-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":123954000,"tag":"Revenues","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"netIncome":{"value":4968000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"operatingIncome":{"value":6595000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"openingAssets":{"value":67932000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"openingCurrentLiabilities":{"value":19088000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"openingCapitalEmployed":{"value":48844000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":42936000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-29","filed":"2021-02-24","accession":"0001564590-21-008098","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":24996000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"openingCash":{"value":18520000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","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 2017-12-29"},"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":167339000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"closingCurrentLiabilities":{"value":27728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"closingCapitalEmployed":{"value":139611000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":132426000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-28","filed":"2022-02-23","accession":"0001564590-22-006264","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":34913000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-12-28","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"closingCash":{"value":103877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","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 2018-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4968000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1671000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"pretaxIncome":{"value":6639000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-30","end":"2018-12-28","filed":"2021-02-24","accession":"0001564590-21-008098","form":"10-K"},"effectiveTaxRate":{"value":0.2516945323090827,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":4935074.5594216,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":94227500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.488632879939333; cashConversion: 211.7954911433172; roce: 6.999018333289114

Calculation inputs: {"original":{"fcfTotal":{"value":1807000,"capex":{"accession":"0001564590-20-006791","end":"2017-12-29","filed":"2020-02-26","form":"10-K","start":"2016-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-006791","end":"2017-12-29","filed":"2020-02-26","form":"10-K","start":"2016-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":90611000,"tag":"Revenues","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"netIncome":{"value":-2139000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"operatingIncome":{"value":-3631000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"openingAssets":{"value":65477000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"openingCurrentLiabilities":{"value":21067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"openingCapitalEmployed":{"value":44410000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":37905000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-30","filed":"2020-02-26","accession":"0001564590-20-006791","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":27572000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"openingCash":{"value":13999000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","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 2016-12-30"},"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":67932000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"closingCurrentLiabilities":{"value":19088000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"closingCapitalEmployed":{"value":48844000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":42936000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-29","filed":"2021-02-24","accession":"0001564590-21-008098","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":24996000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-12-29","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"closingCash":{"value":18520000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","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 2017-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-2139000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-157000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","form":"10-K"},"pretaxIncome":{"value":-2296000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-12-31","end":"2017-12-29","filed":"2020-02-26","accession":"0001564590-20-006791","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":46627000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.994239110041827; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -7.787333519205611

Calculation inputs: {"original":{"fcfTotal":{"value":-2156000,"capex":{"accession":"0001564590-19-003674","end":"2016-12-30","filed":"2019-02-21","form":"10-K","start":"2016-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-003674","end":"2016-12-30","filed":"2019-02-21","form":"10-K","start":"2016-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":82432000,"tag":"Revenues","unit":"USD","start":"2016-01-02","end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"netIncome":{"value":-12129000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-02","end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"operatingIncome":{"value":-12655000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-02","end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"openingAssets":{"value":62954000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-01","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"openingCurrentLiabilities":{"value":17887000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-01","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"openingCapitalEmployed":{"value":45067000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":38846000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-01","filed":"2019-02-21","accession":"0001564590-19-003674","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":24108000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-01","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"openingCash":{"value":13402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","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 2016-01-01"},"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":65477000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"closingCurrentLiabilities":{"value":21067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"closingCapitalEmployed":{"value":44410000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":37905000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-30","filed":"2020-02-26","accession":"0001564590-20-006791","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":27572000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-12-30","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"closingCash":{"value":13999000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","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 2016-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-12129000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-02","end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-315000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-02","end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","form":"10-K"},"pretaxIncome":{"value":-12444000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-02","end":"2016-12-30","filed":"2019-02-21","accession":"0001564590-19-003674","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":44738500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.6154891304347827; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -28.286598790750695

Calculation inputs: {"original":{"fcfTotal":{"value":-4207000,"capex":{"accession":"0001144204-18-011838","end":"2016-01-01","filed":"2018-02-28","form":"10-K","start":"2015-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-18-011838","end":"2016-01-01","filed":"2018-02-28","form":"10-K","start":"2015-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":77123000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-01-03","end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"netIncome":{"value":-6533000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-03","end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"operatingIncome":{"value":-5337000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-03","end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"openingAssets":{"value":58911000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-02","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"openingCurrentLiabilities":{"value":16371000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-02","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"openingCapitalEmployed":{"value":42540000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":37099000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-02","filed":"2018-02-28","accession":"0001144204-18-011838","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":21812000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-02","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"openingCash":{"value":13013000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-02","filed":"2018-02-28","accession":"0001144204-18-011838","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 2015-01-02"},"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":62954000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-01","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"closingCurrentLiabilities":{"value":17887000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-01","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"closingCapitalEmployed":{"value":45067000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":38846000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-01","filed":"2019-02-21","accession":"0001564590-19-003674","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":24108000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-01","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"closingCash":{"value":13402000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","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 2016-01-01"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6533000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-03","end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":928000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-03","end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","form":"10-K"},"pretaxIncome":{"value":-5605000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-03","end":"2016-01-01","filed":"2018-02-28","accession":"0001144204-18-011838","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":43803500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.454922656017012; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.183957902907302

Calculation inputs: {"original":{"fcfTotal":{"value":-12005000,"capex":{"accession":"0001144204-17-012557","end":"2015-01-02","filed":"2017-03-02","form":"10-K","start":"2014-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-17-012557","end":"2015-01-02","filed":"2017-03-02","form":"10-K","start":"2014-01-04","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":74987000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-01-04","end":"2015-01-02","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"netIncome":{"value":-8392000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-01-04","end":"2015-01-02","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"operatingIncome":{"value":-8027000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-04","end":"2015-01-02","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"openingAssets":{"value":61931000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-03","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"openingCurrentLiabilities":{"value":18412000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-03","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"openingCapitalEmployed":{"value":43519000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":38852000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-03","filed":"2017-03-02","accession":"0001144204-17-012557","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":23079000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-03","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"openingCash":{"value":22954000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-03","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-03"},"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":58911000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-02","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"closingCurrentLiabilities":{"value":16371000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-02","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"closingCapitalEmployed":{"value":42540000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":37099000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-02","filed":"2018-02-28","accession":"0001144204-18-011838","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":21812000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-02","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"closingCash":{"value":13013000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-02","filed":"2018-02-28","accession":"0001144204-18-011838","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 2015-01-02"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-8392000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-01-04","end":"2015-01-02","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-253000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-04","end":"2015-01-02","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"pretaxIncome":{"value":-8645000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-01-04","end":"2015-01-02","filed":"2017-03-02","accession":"0001144204-17-012557","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":43029500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -16.009441636550335; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -18.654643907087

Calculation inputs: {"original":{"fcfTotal":{"value":-93000,"capex":{"accession":"0001144204-16-087343","end":"2014-01-03","filed":"2016-03-11","form":"10-K","start":"2012-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-16-087343","end":"2014-01-03","filed":"2016-03-11","form":"10-K","start":"2012-12-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":72215000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-29","end":"2014-01-03","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"netIncome":{"value":398000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-29","end":"2014-01-03","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"operatingIncome":{"value":700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-29","end":"2014-01-03","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"openingAssets":{"value":54759000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"openingCurrentLiabilities":{"value":17949000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"openingCapitalEmployed":{"value":36810000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-03-11","accession":"0001144204-16-087343","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":23017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"openingCash":{"value":21675000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-03-11","accession":"0001144204-16-087343","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 2012-12-28"},"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":61931000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-03","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"closingCurrentLiabilities":{"value":18412000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-03","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"closingCapitalEmployed":{"value":43519000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":38852000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-03","filed":"2017-03-02","accession":"0001144204-17-012557","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":23079000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-03","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"closingCash":{"value":22954000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-03","filed":"2017-03-02","accession":"0001144204-17-012557","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-03"},"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":398000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-29","end":"2014-01-03","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":716000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-29","end":"2014-01-03","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"pretaxIncome":{"value":1114000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-29","end":"2014-01-03","filed":"2016-03-11","accession":"0001144204-16-087343","form":"10-K"},"effectiveTaxRate":{"value":0.6427289048473968,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":250089.76660682226,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":40164500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.1287821089801288; cashConversion: -23.366834170854272; roce: 1.7428326009286808

Calculation inputs: {"original":{"fcfTotal":{"value":946000,"capex":{"accession":"0001144204-15-016000","end":"2012-12-28","filed":"2015-03-13","form":"10-K","start":"2011-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-13-014619","end":"2012-12-28","filed":"2013-03-12","form":"10-K","start":"2011-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":63783000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"netIncome":{"value":-1763000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"operatingIncome":{"value":-1220000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"openingAssets":{"value":49006000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"openingCurrentLiabilities":{"value":14016000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"openingCapitalEmployed":{"value":34990000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":29458000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-03-13","accession":"0001144204-15-016000","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":19548000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"openingCash":{"value":16582000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-03-13","accession":"0001144204-15-016000","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 2011-12-30"},"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":54759000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"closingCurrentLiabilities":{"value":17949000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"closingCapitalEmployed":{"value":36810000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31742000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-03-11","accession":"0001144204-16-087343","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":23017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-12-28","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"closingCash":{"value":21675000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-28","filed":"2016-03-11","accession":"0001144204-16-087343","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 2012-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1763000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1244000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-03-13","accession":"0001144204-15-016000","form":"10-K"},"pretaxIncome":{"value":-519000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2015-03-13","accession":"0001144204-15-016000","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":35900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":946000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"}},"revenue":{"value":63783000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-12-31","end":"2012-12-28","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"}}}}; fcfMargin: 1.4831538184155653; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.3983286908077996

Calculation inputs: {"original":{"fcfTotal":{"value":4384000,"capex":{"accession":"0001144204-14-015041","end":"2011-12-30","filed":"2014-03-12","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-13-014619","end":"2011-12-30","filed":"2013-03-12","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":62765000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"netIncome":{"value":1348000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"operatingIncome":{"value":2783000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"openingAssets":{"value":40585000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"openingCurrentLiabilities":{"value":13447000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"openingCapitalEmployed":{"value":27138000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-03-12","accession":"0001144204-14-015041","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":18158000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"openingCash":{"value":9376000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"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":49006000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"closingCurrentLiabilities":{"value":14016000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"closingCapitalEmployed":{"value":34990000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":29458000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-03-13","accession":"0001144204-15-016000","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":19548000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"closingCash":{"value":16582000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-30","filed":"2015-03-13","accession":"0001144204-15-016000","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 2011-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1348000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1356000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"pretaxIncome":{"value":2704000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"effectiveTaxRate":{"value":0.5014792899408284,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1387383.1360946747,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":31064000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":4384000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"}},"revenue":{"value":62765000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":4384000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"}},"netIncome":{"value":1348000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-30","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"}}}}; fcfMargin: 6.984784513662073; cashConversion: 325.2225519287834; roce: 8.958923512747875

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":54958000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"netIncome":{"value":53000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"operatingIncome":{"value":-2602000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31"},"openingParentEquity":{"value":21070000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":6330000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":40585000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"closingCurrentLiabilities":{"value":13447000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"closingCapitalEmployed":{"value":27138000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22427000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-03-12","accession":"0001144204-14-015041","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":18158000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"closingCash":{"value":9376000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-03-12","accession":"0001144204-14-015041","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":53000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":432000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"pretaxIncome":{"value":-3681000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-12","accession":"0001144204-13-014619","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":874000,"capex":{"accession":"0001144204-12-013710","end":"2010-01-01","filed":"2012-03-08","form":"10-K","start":"2009-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144204-12-013710","end":"2010-01-01","filed":"2012-03-08","form":"10-K","start":"2009-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":51060000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-01-04","end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"netIncome":{"value":-6200000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-01-04","end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"operatingIncome":{"value":-4879000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-04","end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","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":16027000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-01-03","filed":"2012-03-08","accession":"0001144204-12-013710","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":4992000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-03","filed":"2012-03-08","accession":"0001144204-12-013710","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":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 2010-01-01"},"closingParentEquity":{"value":21070000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":6330000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","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 2010-01-01"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6200000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-01-04","end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1154000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-04","end":"2010-01-01","filed":"2012-03-08","accession":"0001144204-12-013710","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: 1.7117117117117115; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-03; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-01

revenue: 239442000; operatingIncome: -91713000; netIncome: -80448000

revenue: 313901000; operatingIncome: -12611000; netIncome: -20208000

revenue: 322415000; operatingIncome: 28097000; netIncome: 21347000

revenue: 239442000; operatingIncome: 43802000; netIncome: 39665000

revenue: 230472000; operatingIncome: 33339000; netIncome: 27511000

revenue: 163460000; operatingIncome: 6769000; netIncome: 5913000

revenue: 150185000; operatingIncome: 11852000; netIncome: 14048000

revenue: 123954000; operatingIncome: 6595000; netIncome: 4968000

revenue: 90611000; operatingIncome: -3631000; netIncome: -2139000

revenue: 82432000; operatingIncome: -12655000; netIncome: -12129000

revenue: 77123000; operatingIncome: -5337000; netIncome: -6533000

revenue: 74987000; operatingIncome: -8027000; netIncome: -8392000

revenue: 72215000; operatingIncome: 700000; netIncome: 398000

revenue: 63783000; operatingIncome: -1220000; netIncome: -1763000

revenue: 62765000; operatingIncome: 2783000; netIncome: 1348000

revenue: 54958000; operatingIncome: -2602000; netIncome: 53000

revenue: 51060000; operatingIncome: -4879000; netIncome: -6200000