TTM TECHNOLOGIES INC (TTMI)

revenue: 2906345000; averageDilutedShares: 105453000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 103379000

revenue: 2442753000; averageDilutedShares: 104098000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 101997000

revenue: 2232567000; averageDilutedShares: 102744000; totalDebt: 3500000; periodEndShares: 102108000

revenue: 2495046000; averageDilutedShares: 103866000; totalDebt: 50000000; periodEndShares: 102228000

revenue: 2248740000; averageDilutedShares: 108153000; totalDebt: 0; periodEndShares: 103533000

revenue: 2105322000; averageDilutedShares: 106366000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 106770000

revenue: 2133210000; averageDilutedShares: 106332000; totalDebt: 1475937000; periodEndShares: 105510000

revenue: 2237742000; averageDilutedShares: 134036000; totalDebt: 1492425000; periodEndShares: 103687000

revenue: 2658592000; averageDilutedShares: 132476000; totalDebt: 980057000; periodEndShares: 101820000

revenue: 2533359000; averageDilutedShares: 101482000; totalDebt: 1019682000; periodEndShares: 100396000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 92675000; totalDebt: 1170786000; periodEndShares: 99137000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 83941000; totalDebt: 502687000; periodEndShares: 83345000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 83132000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 82655000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 81800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 81937000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 81944000; totalDebt: 338247000; periodEndShares: 81339000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 70819000; totalDebt: 380118000; periodEndShares: 80262000

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 43579000; 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":-683000,"capex":{"accession":"0001193125-26-051976","end":"2025-12-29","filed":"2026-02-17","form":"10-K","start":"2024-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-051976","end":"2025-12-29","filed":"2026-02-17","form":"10-K","start":"2024-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2906345000,"tag":"Revenues","unit":"USD","start":"2024-12-31","end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"netIncome":{"value":177448000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-31","end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"operatingIncome":{"value":264684000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-31","end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingAssets":{"value":3472494000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingCurrentLiabilities":{"value":809054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingCapitalEmployed":{"value":2663440000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1563824000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","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":503932000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","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 2024-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingCommonEquity":{"value":1563824000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3840331000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCurrentLiabilities":{"value":962197000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCapitalEmployed":{"value":2878134000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1762253000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","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":501234000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCommonEquity":{"value":1762253000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":177448000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-31","end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32889000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-31","end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"pretaxIncome":{"value":210337000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-31","end":"2025-12-29","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"effectiveTaxRate":{"value":0.15636335975125631,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":223297120.48759845,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2770787000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1663038500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.02350030708673609; cashConversion: -0.38490149226815745; roce: 9.552665000954603

Calculation inputs: {"original":{"fcfTotal":{"value":51155000,"capex":{"accession":"0001193125-26-051976","end":"2024-12-30","filed":"2026-02-17","form":"10-K","start":"2024-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-051976","end":"2024-12-30","filed":"2026-02-17","form":"10-K","start":"2024-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2442753000,"tag":"Revenues","unit":"USD","start":"2024-01-02","end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"netIncome":{"value":56299000,"tag":"ProfitLoss","unit":"USD","start":"2024-01-02","end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"operatingIncome":{"value":116043000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-02","end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingAssets":{"value":3323663000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-01","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"openingCurrentLiabilities":{"value":703984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-01","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"openingCapitalEmployed":{"value":2619679000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1511039000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","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":450208000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-01","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"openingBorrowings":{"value":3500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-01-01","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingCommonEquity":{"value":1511039000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3472494000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCurrentLiabilities":{"value":809054000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCapitalEmployed":{"value":2663440000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1563824000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","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":503932000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","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 2024-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCommonEquity":{"value":1563824000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":56299000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-02","end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27650000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-02","end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"pretaxIncome":{"value":83949000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-02","end":"2024-12-30","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"effectiveTaxRate":{"value":0.32936663926908005,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":77822307.07929814,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2641559500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1537431500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.094153604560101; cashConversion: 90.86307039201407; roce: 4.3929731660407425

Calculation inputs: {"original":{"fcfTotal":{"value":27042000,"capex":{"accession":"0001193125-26-051976","end":"2024-01-01","filed":"2026-02-17","form":"10-K","start":"2023-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-051976","end":"2024-01-01","filed":"2026-02-17","form":"10-K","start":"2023-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2232567000,"tag":"Revenues","unit":"USD","start":"2023-01-03","end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"netIncome":{"value":-18718000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-03","end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"operatingIncome":{"value":42316000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-03","end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"openingAssets":{"value":3323604000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"openingCurrentLiabilities":{"value":761325000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"openingCapitalEmployed":{"value":2562279000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1535579000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-02","filed":"2026-02-17","accession":"0001193125-26-051976","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":402749000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"openingBorrowings":{"value":50000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-02","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3323663000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-01","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"closingCurrentLiabilities":{"value":703984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-01","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"closingCapitalEmployed":{"value":2619679000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1511039000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","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":450208000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-01","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"closingBorrowings":{"value":3500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-01-01","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"closingCommonEquity":{"value":1511039000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-18718000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-03","end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":19015000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-03","end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","form":"10-K"},"pretaxIncome":{"value":297000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-03","end":"2024-01-01","filed":"2026-02-17","accession":"0001193125-26-051976","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":2590979000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.2112514428458363; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.6332050549232549

Calculation inputs: {"original":{"fcfTotal":{"value":169989000,"capex":{"accession":"0000950170-25-024839","end":"2023-01-02","filed":"2025-02-21","form":"10-K","start":"2022-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-024839","end":"2023-01-02","filed":"2025-02-21","form":"10-K","start":"2022-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2495046000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"netIncome":{"value":94583000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"operatingIncome":{"value":210408000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"openingAssets":{"value":3025547000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"openingCurrentLiabilities":{"value":558148000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"openingCapitalEmployed":{"value":2467399000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1455417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-03","filed":"2025-02-21","accession":"0000950170-25-024839","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":537678000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"openingBorrowings":{"value":0,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-03","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3323604000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"closingCurrentLiabilities":{"value":761325000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"closingCapitalEmployed":{"value":2562279000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1535579000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-02","filed":"2026-02-17","accession":"0001193125-26-051976","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":402749000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"closingBorrowings":{"value":50000000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-01-02","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-02","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":94583000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":88280000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"pretaxIncome":{"value":182863000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"},"effectiveTaxRate":{"value":0.4827657864084041,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":108830216.41338052,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2514839000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":169989000,"capex":{"accession":"0000950170-25-024839","end":"2023-01-02","filed":"2025-02-21","form":"10-K","start":"2022-01-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-024839","end":"2023-01-02","filed":"2025-02-21","form":"10-K","start":"2022-01-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2495046000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-04","end":"2023-01-02","filed":"2025-02-21","accession":"0000950170-25-024839","form":"10-K"}}}}; fcfMargin: 6.813060761204402; cashConversion: 179.7246862544009; roce: 8.366658859672528

Calculation inputs: {"original":{"fcfTotal":{"value":94681000,"capex":{"accession":"0000950170-24-021098","end":"2022-01-03","filed":"2024-02-27","form":"10-K","start":"2020-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-021098","end":"2022-01-03","filed":"2024-02-27","form":"10-K","start":"2020-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2248740000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-12-29","end":"2022-01-03","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"netIncome":{"value":54414000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-29","end":"2022-01-03","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"operatingIncome":{"value":125991000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-29","end":"2022-01-03","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"openingAssets":{"value":2895944000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-28","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"openingCurrentLiabilities":{"value":518046000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-28","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"openingCapitalEmployed":{"value":2377898000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1444009000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-28","filed":"2024-02-27","accession":"0000950170-24-021098","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":451565000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-28","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-28","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3025547000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"closingCurrentLiabilities":{"value":558148000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"closingCapitalEmployed":{"value":2467399000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1455417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-03","filed":"2025-02-21","accession":"0000950170-25-024839","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":537678000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"closingBorrowings":{"value":0,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-01-03","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-03","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":54414000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-29","end":"2022-01-03","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15639000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-29","end":"2022-01-03","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"pretaxIncome":{"value":70053000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-29","end":"2022-01-03","filed":"2024-02-27","accession":"0000950170-24-021098","form":"10-K"},"effectiveTaxRate":{"value":0.22324525716243415,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":97864106.80484776,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2422648500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.210402269715486; cashConversion: 174.00117616789797; roce: 5.200548077857766

Calculation inputs: {"original":{"fcfTotal":{"value":183887000,"capex":{"accession":"0000950170-23-005994","end":"2020-12-28","filed":"2023-03-03","form":"10-K","start":"2019-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-005994","end":"2020-12-28","filed":"2023-03-03","form":"10-K","start":"2019-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2105322000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-12-31","end":"2020-12-28","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"netIncome":{"value":177535000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-31","end":"2020-12-28","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"operatingIncome":{"value":28092000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-31","end":"2020-12-28","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"openingAssets":{"value":3560933000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"openingCurrentLiabilities":{"value":946666000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"openingCapitalEmployed":{"value":2614267000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1279037000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-30","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"openingTotalEquity":{"value":1279037000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-30","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCash":{"value":379818000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"openingBorrowings":{"value":1475937000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K","reportedValue":249975000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K","reportedValue":1225962000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-30","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2895944000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-28","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"closingCurrentLiabilities":{"value":518046000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-28","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"closingCapitalEmployed":{"value":2377898000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1444009000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-28","filed":"2024-02-27","accession":"0000950170-24-021098","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":451565000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-28","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-28","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":177535000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-31","end":"2020-12-28","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-29891000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-31","end":"2020-12-28","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"pretaxIncome":{"value":-46277000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-31","end":"2020-12-28","filed":"2023-03-03","accession":"0000950170-23-005994","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":2496082500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.73438837384495; cashConversion: 103.57788605063791; roce: 1.1254435700743064

Calculation inputs: {"original":{"fcfTotal":{"value":169361000,"capex":{"accession":"0001564590-22-008035","end":"2019-12-30","filed":"2022-03-01","form":"10-K","start":"2019-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-008035","end":"2019-12-30","filed":"2022-03-01","form":"10-K","start":"2019-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2133210000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-01-01","end":"2019-12-30","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"netIncome":{"value":41301000,"tag":"ProfitLoss","unit":"USD","start":"2019-01-01","end":"2019-12-30","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"operatingIncome":{"value":109629000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-30","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"openingAssets":{"value":3457503000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCurrentLiabilities":{"value":673214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCapitalEmployed":{"value":2784289000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1227087000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"openingTotalEquity":{"value":1227087000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCash":{"value":256360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingBorrowings":{"value":1492425000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K","reportedValue":30000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K","reportedValue":1462425000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":2463152000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3560933000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"closingCurrentLiabilities":{"value":946666000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"closingCapitalEmployed":{"value":2614267000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1279037000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-30","filed":"2023-03-03","accession":"0000950170-23-005994","form":"10-K"},"closingTotalEquity":{"value":1279037000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-30","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCash":{"value":379818000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"closingBorrowings":{"value":1475937000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K","reportedValue":249975000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-12-30","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K","reportedValue":1225962000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-30","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":41301000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-01","end":"2019-12-30","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2405000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-01","end":"2019-12-30","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"pretaxIncome":{"value":34326000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-01","end":"2019-12-30","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2699278000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.939255863229593; cashConversion: 410.0651315948767; roce: 4.061419386961996

Calculation inputs: {"original":{"fcfTotal":{"value":123011000,"capex":{"accession":"0001564590-21-007045","end":"2018-12-31","filed":"2021-02-22","form":"10-K","start":"2018-01-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-007045","end":"2018-12-31","filed":"2021-02-22","form":"10-K","start":"2018-01-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2237742000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-01-02","end":"2018-12-31","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"netIncome":{"value":173584000,"tag":"ProfitLoss","unit":"USD","start":"2018-01-02","end":"2018-12-31","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"operatingIncome":{"value":118971000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-01-02","end":"2018-12-31","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"openingAssets":{"value":2781882000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCurrentLiabilities":{"value":720356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-01"},"openingParentEquity":{"value":1011380000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-01","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"openingTotalEquity":{"value":1011380000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCash":{"value":409326000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingBorrowings":{"value":980057000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K","reportedValue":4578000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K","reportedValue":975479000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3457503000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCurrentLiabilities":{"value":673214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCapitalEmployed":{"value":2784289000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1227087000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-31","filed":"2022-03-01","accession":"0001564590-22-008035","form":"10-K"},"closingTotalEquity":{"value":1227087000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCash":{"value":256360000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingBorrowings":{"value":1492425000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K","reportedValue":30000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-12-31","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K","reportedValue":1462425000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":2463152000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-31","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":173584000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-02","end":"2018-12-31","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-88207000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-02","end":"2018-12-31","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"pretaxIncome":{"value":47185000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-01-02","end":"2018-12-31","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.497103776932283; cashConversion: 70.86540234122961; 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 2018-01-01

Calculation inputs: {"original":{"fcfTotal":{"value":181410000,"capex":{"accession":"0001564590-20-006477","end":"2018-01-01","filed":"2020-02-26","form":"10-K","start":"2017-01-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-006477","end":"2018-01-01","filed":"2020-02-26","form":"10-K","start":"2017-01-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2658592000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"netIncome":{"value":124727000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"operatingIncome":{"value":212760000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingAssets":{"value":2500076000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingCurrentLiabilities":{"value":689065000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-02"},"openingParentEquity":{"value":820847000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingTotalEquity":{"value":829125000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-02","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"openingCash":{"value":256277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingBorrowings":{"value":1019682000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":110652000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":909030000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-02"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2781882000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCurrentLiabilities":{"value":720356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-01"},"closingParentEquity":{"value":1011380000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-01","filed":"2021-02-22","accession":"0001564590-21-007045","form":"10-K"},"closingTotalEquity":{"value":1011380000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCash":{"value":409326000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingBorrowings":{"value":980057000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K","reportedValue":4578000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K","reportedValue":975479000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":124214000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15231000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"pretaxIncome":{"value":139958000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"effectiveTaxRate":{"value":0.10882550479429542,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":189606285.5999657,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":189606285.5999657,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":212760000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"effectiveTaxRate":{"value":0.10882550479429542,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":15231000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"pretaxIncome":{"value":139958000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"averageInvestedCapital":{"value":1587320500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1592530000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1019682000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":110652000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":909030000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":829125000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingCash":{"value":256277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingInvestedCapital":{"value":1582111000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":980057000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":4578000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":975479000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1011380000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCash":{"value":409326000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"}},"roce":{"operatingIncome":{"value":212760000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-03","end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"averageCapitalEmployed":{"value":1936268500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1811011000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2500076000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingCurrentLiabilities":{"value":689065000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCapitalEmployed":{"value":2061526000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2781882000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCurrentLiabilities":{"value":720356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-01","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"}}}}; fcfMargin: 6.823536669033834; cashConversion: 145.44565330682212; roce: 10.98814549738324

Calculation inputs: {"original":{"fcfTotal":{"value":213197000,"capex":{"accession":"0001564590-19-004520","end":"2017-01-02","filed":"2019-02-26","form":"10-K","start":"2015-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-004520","end":"2017-01-02","filed":"2019-02-26","form":"10-K","start":"2015-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2533359000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"netIncome":{"value":35575000,"tag":"ProfitLoss","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"operatingIncome":{"value":173453000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingAssets":{"value":2640133000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingCurrentLiabilities":{"value":744994000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-28"},"openingParentEquity":{"value":819105000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingTotalEquity":{"value":826669000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-28","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingCash":{"value":259100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-28","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"openingBorrowings":{"value":1170786000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":157375000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":1013411000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-28","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2500076000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingCurrentLiabilities":{"value":689065000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-02"},"closingParentEquity":{"value":820847000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingTotalEquity":{"value":829125000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-02","filed":"2020-02-26","accession":"0001564590-20-006477","form":"10-K"},"closingCash":{"value":256277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingBorrowings":{"value":1019682000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":110652000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K","reportedValue":909030000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-02"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":34861000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":31427000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"pretaxIncome":{"value":67002000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"effectiveTaxRate":{"value":0.4690457001283544,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":92095616.17563656,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":173453000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"averageCapitalEmployed":{"value":1853075000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1895139000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2640133000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingCurrentLiabilities":{"value":744994000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingCapitalEmployed":{"value":1811011000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2500076000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingCurrentLiabilities":{"value":689065000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"}},"roic":{"nopat":{"value":92095616.17563656,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":173453000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"effectiveTaxRate":{"value":0.4690457001283544,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":31427000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"pretaxIncome":{"value":67002000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001193125-17-055058"},"domesticPretaxIncome":{"value":-85323000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"foreignPretaxIncome":{"value":152325000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2015-12-29","end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"averageInvestedCapital":{"value":1665442500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1738355000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1170786000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":157375000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":1013411000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":826669000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"openingCash":{"value":259100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"closingInvestedCapital":{"value":1592530000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1019682000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":110652000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":909030000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":829125000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"closingCash":{"value":256277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-02","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]}}}}; fcfMargin: 8.415585789459765; cashConversion: 599.2888264230498; roce: 9.36027953536689

Calculation inputs: {"original":{"fcfTotal":{"value":137537000,"capex":{"accession":"0001193125-18-055988","end":"2015-12-28","filed":"2018-02-23","form":"10-K","start":"2014-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-18-055988","end":"2015-12-28","filed":"2018-02-23","form":"10-K","start":"2014-12-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-25618000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-30","end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"operatingIncome":{"value":61342000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-30","end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingAssets":{"value":1601289000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-29","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingCurrentLiabilities":{"value":496012000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-29"},"openingParentEquity":{"value":715464000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"openingTotalEquity":{"value":715464000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-29","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingCash":{"value":279042000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-29","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"openingBorrowings":{"value":502687000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K","reportedValue":128045000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K","reportedValue":374642000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-29","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2640133000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCurrentLiabilities":{"value":744994000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-28"},"closingParentEquity":{"value":819105000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingTotalEquity":{"value":826669000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-28","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingCash":{"value":259100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-28","filed":"2019-02-26","accession":"0001564590-19-004520","form":"10-K"},"closingBorrowings":{"value":1170786000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":157375000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-12-28","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K","reportedValue":1013411000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-28","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-25882000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-30","end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":34594000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-30","end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"pretaxIncome":{"value":8976000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-30","end":"2015-12-28","filed":"2018-02-23","accession":"0001193125-18-055988","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; 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 2014-12-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-28

Calculation inputs: {"original":{"fcfTotal":{"value":20186000,"capex":{"accession":"0001193125-17-055058","end":"2014-12-29","filed":"2017-02-24","form":"10-K","start":"2013-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-055058","end":"2014-12-29","filed":"2017-02-24","form":"10-K","start":"2013-12-31","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":14693000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-31","end":"2014-12-29","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"operatingIncome":{"value":46539000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-31","end":"2014-12-29","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingAssets":{"value":1673575000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-30","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"openingCurrentLiabilities":{"value":458003000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-30","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-30"},"openingParentEquity":{"value":705295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingTotalEquity":{"value":705295000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-30","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingCash":{"value":330554000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-30","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingCommonEquity":{"value":705295000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1601289000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-29","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingCurrentLiabilities":{"value":496012000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-29"},"closingParentEquity":{"value":715464000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"closingTotalEquity":{"value":715464000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-29","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingCash":{"value":279042000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-29","filed":"2018-02-23","accession":"0001193125-18-055988","form":"10-K"},"closingBorrowings":{"value":502687000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K","reportedValue":128045000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K","reportedValue":374642000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-29","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":14693000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-31","end":"2014-12-29","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7598000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-31","end":"2014-12-29","filed":"2017-02-24","accession":"0001193125-17-055058","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":{"roce":{"operatingIncome":{"value":46539000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-31","end":"2014-12-29","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"averageCapitalEmployed":{"value":1160424500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1215572000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1673575000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-30","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingCurrentLiabilities":{"value":458003000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-30","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingCapitalEmployed":{"value":1105277000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1601289000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-29","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingCurrentLiabilities":{"value":496012000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-29","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 137.3851493908664; roce: 4.0105151175281115

Calculation inputs: {"original":{"fcfTotal":{"value":-31959000,"capex":{"accession":"0001193125-16-476374","end":"2013-12-30","filed":"2016-02-25","form":"10-K","start":"2013-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-062314","end":"2013-12-30","filed":"2014-02-21","form":"10-K","start":"2013-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":23893000,"tag":"ProfitLoss","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"operatingIncome":{"value":69128000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"openingAssets":{"value":1676962000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingCurrentLiabilities":{"value":369880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-31"},"openingParentEquity":{"value":653947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingTotalEquity":{"value":752830000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"openingCash":{"value":285433000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-25","accession":"0001193125-16-476374","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 2012-12-31"},"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":1673575000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-30","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"closingCurrentLiabilities":{"value":458003000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-30","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-30"},"closingParentEquity":{"value":705295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingTotalEquity":{"value":705295000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-30","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingCash":{"value":330554000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-30","filed":"2017-02-24","accession":"0001193125-17-055058","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingCommonEquity":{"value":705295000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":21877000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15879000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2016-02-25","accession":"0001193125-16-476374","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":{"roce":{"operatingIncome":{"value":69128000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"averageCapitalEmployed":{"value":1261327000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1307082000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1676962000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingCurrentLiabilities":{"value":369880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingCapitalEmployed":{"value":1215572000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1673575000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingCurrentLiabilities":{"value":458003000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":-31959000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"}},"netIncome":{"value":23893000,"tag":"ProfitLoss","unit":"USD","start":"2013-01-01","end":"2013-12-30","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -133.75884150169506; roce: 5.480577201629712

Calculation inputs: {"original":{"fcfTotal":{"value":43015000,"capex":{"accession":"0001193125-15-069683","end":"2012-12-31","filed":"2015-02-27","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-062314","end":"2012-12-31","filed":"2014-02-21","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-181100000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"operatingIncome":{"value":-142017000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingAssets":{"value":1749069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingCurrentLiabilities":{"value":437140000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"openingParentEquity":{"value":808917000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"openingTotalEquity":{"value":922670000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingCash":{"value":196052000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"openingBorrowings":{"value":338247000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":120882000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":217365000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"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":1676962000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingCurrentLiabilities":{"value":369880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-31"},"closingParentEquity":{"value":653947000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingTotalEquity":{"value":752830000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-25","accession":"0001193125-16-476374","form":"10-K"},"closingCash":{"value":285433000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-31","filed":"2016-02-25","accession":"0001193125-16-476374","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 2012-12-31"},"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":-174595000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12728000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","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":{"roce":{"operatingIncome":{"value":-142017000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"averageCapitalEmployed":{"value":1309505500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1311929000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1749069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"openingCurrentLiabilities":{"value":437140000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingCapitalEmployed":{"value":1307082000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1676962000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingCurrentLiabilities":{"value":369880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -10.845086179477672

Calculation inputs: {"original":{"fcfTotal":{"value":36595000,"capex":{"accession":"0001193125-14-062314","end":"2011-12-31","filed":"2014-02-21","form":"10-K","start":"2011-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-062314","end":"2011-12-31","filed":"2014-02-21","form":"10-K","start":"2011-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":47227000,"tag":"ProfitLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"operatingIncome":{"value":91120000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingAssets":{"value":1761952000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"openingCurrentLiabilities":{"value":418200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-31"},"openingParentEquity":{"value":728255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"openingTotalEquity":{"value":832858000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingCash":{"value":216078000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"openingBorrowings":{"value":380118000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":67123000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":312995000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":1749069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingCurrentLiabilities":{"value":437140000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"closingParentEquity":{"value":808917000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingTotalEquity":{"value":922670000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingCash":{"value":196052000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-27","accession":"0001193125-15-069683","form":"10-K"},"closingBorrowings":{"value":338247000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":120882000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":217365000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"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":41868000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26005000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","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":{"roce":{"operatingIncome":{"value":91120000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"averageCapitalEmployed":{"value":1327840500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1343752000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1761952000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"openingCurrentLiabilities":{"value":418200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"closingCapitalEmployed":{"value":1311929000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1749069000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"closingCurrentLiabilities":{"value":437140000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"}},"roic":{"nopat":{"value":58762893.81691064,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":91120000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"effectiveTaxRate":{"value":0.3551043259777147,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":26005000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"pretaxIncome":{"value":73232000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001193125-12-088549"},"domesticPretaxIncome":{"value":40138000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"foreignPretaxIncome":{"value":33094000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2011-01-01","end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"averageInvestedCapital":{"value":1030881500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":996898000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":380118000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":67123000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":312995000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":832858000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"openingCash":{"value":216078000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"closingInvestedCapital":{"value":1064865000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":338247000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":120882000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":217365000,"sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":922670000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]},"closingCash":{"value":196052000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001116942.json"},{"container":"original_companyfacts","file":"CIK0001116942.json","sha256":"443aeab7d284d13556b731dc5dfece0422f61146112bfd874720ec2ff132df1e"}]}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 77.48745421051517; roce: 6.8622699789620825

Calculation inputs: {"original":{"fcfTotal":{"value":57330000,"capex":{"accession":"0001193125-13-087442","end":"2010-12-31","filed":"2013-03-01","form":"10-K","start":"2010-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-087442","end":"2010-12-31","filed":"2013-03-01","form":"10-K","start":"2010-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":79899000,"tag":"ProfitLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"operatingIncome":{"value":125559000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"openingAssets":{"value":543058000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":340917000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"openingCash":{"value":94347000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","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":1761952000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingCurrentLiabilities":{"value":418200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-31"},"closingParentEquity":{"value":728255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"closingTotalEquity":{"value":832858000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingCash":{"value":216078000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-31","filed":"2014-02-21","accession":"0001193125-14-062314","form":"10-K"},"closingBorrowings":{"value":380118000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":67123000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2010-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K","reportedValue":312995000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":71531000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28738000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-01","end":"2010-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","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: No unambiguous matching annual USD fact; cashConversion: 71.75308827394585; 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 2009-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-31

Calculation inputs: {"original":{"fcfTotal":{"value":62470000,"capex":{"accession":"0001193125-12-088549","end":"2009-12-31","filed":"2012-02-29","form":"10-K","start":"2009-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-088549","end":"2009-12-31","filed":"2012-02-29","form":"10-K","start":"2009-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":4857000,"tag":"ProfitLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"operatingIncome":{"value":18453000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":330036000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"openingCash":{"value":148465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-12-31"},"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":543058000,"tag":"Assets","unit":"USD","start":null,"end":"2009-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":340917000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingCash":{"value":94347000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-31","filed":"2013-03-01","accession":"0001193125-13-087442","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-12-31"},"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":4857000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3266000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-01-01","end":"2009-12-31","filed":"2012-02-29","accession":"0001193125-12-088549","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: No unambiguous matching annual USD fact; cashConversion: 1286.1848877908174; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-12-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-31

revenue: 2906345000; operatingIncome: 264684000; netIncome: 177448000

revenue: 2442753000; operatingIncome: 116043000; netIncome: 56299000

revenue: 2232567000; operatingIncome: 42316000; netIncome: -18718000

revenue: 2495046000; operatingIncome: 210408000; netIncome: 94583000

revenue: 2248740000; operatingIncome: 125991000; netIncome: 54414000

revenue: 2105322000; operatingIncome: 28092000; netIncome: 177535000

revenue: 2133210000; operatingIncome: 109629000; netIncome: 41301000

revenue: 2237742000; operatingIncome: 118971000; netIncome: 173584000

revenue: 2658592000; operatingIncome: 212760000; netIncome: 124727000

revenue: 2533359000; operatingIncome: 173453000; netIncome: 35575000

revenue: No unambiguous matching annual USD fact; operatingIncome: 61342000; netIncome: -25618000

revenue: No unambiguous matching annual USD fact; operatingIncome: 46539000; netIncome: 14693000

revenue: No unambiguous matching annual USD fact; operatingIncome: 69128000; netIncome: 23893000

revenue: No unambiguous matching annual USD fact; operatingIncome: -142017000; netIncome: -181100000

revenue: No unambiguous matching annual USD fact; operatingIncome: 91120000; netIncome: 47227000

revenue: No unambiguous matching annual USD fact; operatingIncome: 125559000; netIncome: 79899000

revenue: No unambiguous matching annual USD fact; operatingIncome: 18453000; netIncome: 4857000