Texas Roadhouse, Inc. (TXRH)

revenue: 5878075000; averageDilutedShares: 66511000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 65943730

revenue: 5373332000; averageDilutedShares: 67011000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 66574626

revenue: 4631672000; averageDilutedShares: 67149000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 66789464

revenue: 4014919000; averageDilutedShares: 67920000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 66973311

revenue: 3463946000; averageDilutedShares: 70098000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 69382418

revenue: 2398123000; averageDilutedShares: 69893000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 69561861

revenue: 2756163000; averageDilutedShares: 70916000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 69400252

revenue: 2457449000; averageDilutedShares: 71964000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 71617510

revenue: 2219531000; averageDilutedShares: 71527000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 71168897

revenue: 1990714000; averageDilutedShares: 71052000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70619737

revenue: 1807368000; averageDilutedShares: 70747000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70091203

revenue: 1582148000; averageDilutedShares: 70608000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 69628781

revenue: 1422585000; averageDilutedShares: 71362000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 70352257

revenue: 1263331000; averageDilutedShares: 71485000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 68977045

revenue: 1109226000; averageDilutedShares: 72278000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 69186967

revenue: 1004993000; averageDilutedShares: 72929000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 72222991

revenue: 942331000; averageDilutedShares: 71298000; 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":342071000,"capex":{"accession":"0001104659-26-021292","end":"2025-12-30","filed":"2026-02-27","form":"10-K","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-021292","end":"2025-12-30","filed":"2026-02-27","form":"10-K","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5878075000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"netIncome":{"value":414335000,"tag":"ProfitLoss","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"operatingIncome":{"value":474740000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingAssets":{"value":3190779000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingCurrentLiabilities":{"value":828130000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingCapitalEmployed":{"value":2362649000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1358347000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingTotalEquity":{"value":1373723000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingCash":{"value":245225000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","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 2024-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingCommonEquity":{"value":1358347000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3549472000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCurrentLiabilities":{"value":908837000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCapitalEmployed":{"value":2640635000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1460820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingTotalEquity":{"value":1481702000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCash":{"value":134709000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","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 2025-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCommonEquity":{"value":1460820000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":405554000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"incomeTaxExpense":{"value":66421000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"pretaxIncome":{"value":480756000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-01","end":"2025-12-30","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"effectiveTaxRate":{"value":0.13815948214894874,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":409150167.4446081,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2501642000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1409583500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.819439187148854; cashConversion: 82.55904039002256; roce: 18.977135817195265

Calculation inputs: {"original":{"fcfTotal":{"value":399288000,"capex":{"accession":"0001104659-26-021292","end":"2024-12-31","filed":"2026-02-27","form":"10-K","start":"2023-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-021292","end":"2024-12-31","filed":"2026-02-27","form":"10-K","start":"2023-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5373332000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-12-27","end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"netIncome":{"value":444345000,"tag":"ProfitLoss","unit":"USD","start":"2023-12-27","end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"operatingIncome":{"value":516519000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-27","end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingAssets":{"value":2793376000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingCurrentLiabilities":{"value":745434000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingCapitalEmployed":{"value":2047942000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1141662000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingTotalEquity":{"value":1157511000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingCash":{"value":104246000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingCommonEquity":{"value":1141662000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3190779000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCurrentLiabilities":{"value":828130000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCapitalEmployed":{"value":2362649000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1358347000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingTotalEquity":{"value":1373723000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCash":{"value":245225000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","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 2024-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCommonEquity":{"value":1358347000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":433592000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-27","end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"incomeTaxExpense":{"value":80145000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-27","end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"pretaxIncome":{"value":524490000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-27","end":"2024-12-31","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"effectiveTaxRate":{"value":0.1528055825659212,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":437592013.298633,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2205295500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1250004500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.4309199580446545; cashConversion: 89.85990615400196; roce: 23.42175912479756

Calculation inputs: {"original":{"fcfTotal":{"value":217950000,"capex":{"accession":"0001104659-26-021292","end":"2023-12-26","filed":"2026-02-27","form":"10-K","start":"2022-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-021292","end":"2023-12-26","filed":"2026-02-27","form":"10-K","start":"2022-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4631672000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-28","end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"netIncome":{"value":313675000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-28","end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"operatingIncome":{"value":353989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-28","end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingAssets":{"value":2525665000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingCurrentLiabilities":{"value":652010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingCapitalEmployed":{"value":1873655000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1012638000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingTotalEquity":{"value":1027662000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-27","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"openingCash":{"value":173861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingCommonEquity":{"value":1012638000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2793376000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"closingCurrentLiabilities":{"value":745434000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"closingCapitalEmployed":{"value":2047942000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1141662000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"closingTotalEquity":{"value":1157511000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCash":{"value":104246000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-26","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"closingCommonEquity":{"value":1141662000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":304876000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-28","end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"incomeTaxExpense":{"value":44649000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-28","end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"pretaxIncome":{"value":358324000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-28","end":"2023-12-26","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"effectiveTaxRate":{"value":0.12460510599345843,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":309880163.13448167,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1960798500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1077150000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.705644095695895; cashConversion: 69.48274487925401; roce: 18.05330838431384

Calculation inputs: {"original":{"fcfTotal":{"value":265604000,"capex":{"accession":"0001558370-25-001904","end":"2022-12-27","filed":"2025-02-28","form":"10-K","start":"2021-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-25-001904","end":"2022-12-27","filed":"2025-02-28","form":"10-K","start":"2021-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4014919000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"netIncome":{"value":277597000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"operatingIncome":{"value":320197000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingAssets":{"value":2511952000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingCurrentLiabilities":{"value":602144000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-28"},"openingParentEquity":{"value":1058124000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingTotalEquity":{"value":1073484000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-28","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"openingCash":{"value":335645000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingCommonEquity":{"value":1058124000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2525665000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingCurrentLiabilities":{"value":652010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingCapitalEmployed":{"value":1873655000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1012638000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingTotalEquity":{"value":1027662000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-27","filed":"2026-02-27","accession":"0001104659-26-021292","form":"10-K"},"closingCash":{"value":173861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-27","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingCommonEquity":{"value":1012638000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":269818000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"incomeTaxExpense":{"value":43715000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"pretaxIncome":{"value":321312000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"effectiveTaxRate":{"value":0.13605156358928394,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":276633697.49340206,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1035381000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":320197000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-29","end":"2022-12-27","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"averageCapitalEmployed":{"value":1891731500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1909808000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2511952000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingCurrentLiabilities":{"value":602144000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingCapitalEmployed":{"value":1873655000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2525665000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-27","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingCurrentLiabilities":{"value":652010000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-27","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"}}}}; fcfMargin: 6.615426114449631; cashConversion: 95.67970835419692; roce: 16.926133544850313

Calculation inputs: {"original":{"fcfTotal":{"value":268134000,"capex":{"accession":"0001558370-24-001595","end":"2021-12-28","filed":"2024-02-23","form":"10-K","start":"2020-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-001595","end":"2021-12-28","filed":"2024-02-23","form":"10-K","start":"2020-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3463946000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"netIncome":{"value":253314000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"operatingIncome":{"value":297192000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingAssets":{"value":2325161000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingCurrentLiabilities":{"value":506318000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingCapitalEmployed":{"value":1818843000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":927505000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingTotalEquity":{"value":943051000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-29","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"openingCash":{"value":363155000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","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 2020-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingCommonEquity":{"value":927505000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2511952000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingCurrentLiabilities":{"value":602144000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-28"},"closingParentEquity":{"value":1058124000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingTotalEquity":{"value":1073484000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-28","filed":"2025-02-28","accession":"0001558370-25-001904","form":"10-K"},"closingCash":{"value":335645000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-28","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingCommonEquity":{"value":1058124000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":245294000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"incomeTaxExpense":{"value":39578000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"pretaxIncome":{"value":292892000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"effectiveTaxRate":{"value":0.13512830667959522,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":257032948.28127775,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":992814500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":297192000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-30","end":"2021-12-28","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"averageCapitalEmployed":{"value":1864325500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1818843000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2325161000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingCurrentLiabilities":{"value":506318000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingCapitalEmployed":{"value":1909808000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2511952000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-28","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingCurrentLiabilities":{"value":602144000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-28","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"}}}}; fcfMargin: 7.74070958380991; cashConversion: 105.85044648144199; roce: 15.94099313665988

Calculation inputs: {"original":{"fcfTotal":{"value":76037000,"capex":{"accession":"0001558370-23-001979","end":"2020-12-29","filed":"2023-02-24","form":"10-K","start":"2020-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-23-001979","end":"2020-12-29","filed":"2023-02-24","form":"10-K","start":"2020-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2398123000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"netIncome":{"value":34925000,"tag":"ProfitLoss","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"operatingIncome":{"value":23844000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingAssets":{"value":1983565000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingCurrentLiabilities":{"value":417220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingCapitalEmployed":{"value":1566345000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":915994000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingTotalEquity":{"value":931169000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"openingCash":{"value":107879000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingCommonEquity":{"value":915994000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2325161000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingCurrentLiabilities":{"value":506318000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingCapitalEmployed":{"value":1818843000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":927505000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingTotalEquity":{"value":943051000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-29","filed":"2024-02-23","accession":"0001558370-24-001595","form":"10-K"},"closingCash":{"value":363155000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","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 2020-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-29","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingCommonEquity":{"value":927505000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":31255000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"incomeTaxExpense":{"value":-15672000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"pretaxIncome":{"value":19253000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-01","end":"2020-12-29","filed":"2023-02-24","accession":"0001558370-23-001979","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":1692594000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":921749500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.1706880756324844; cashConversion: 217.71510379384392; roce: 1.4087253056551068

Calculation inputs: {"original":{"fcfTotal":{"value":159958000,"capex":{"accession":"0001558370-22-002141","end":"2019-12-31","filed":"2022-02-25","form":"10-K","start":"2018-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-22-002141","end":"2019-12-31","filed":"2022-02-25","form":"10-K","start":"2018-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2756163000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-26","end":"2019-12-31","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"netIncome":{"value":181518000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-26","end":"2019-12-31","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"operatingIncome":{"value":212023000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-26","end":"2019-12-31","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingAssets":{"value":1469276000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingCurrentLiabilities":{"value":385142000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingCapitalEmployed":{"value":1084134000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":945569000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingTotalEquity":{"value":960708000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-25","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"openingCash":{"value":210125000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingCommonEquity":{"value":945569000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1983565000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"closingCurrentLiabilities":{"value":417220000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"closingCapitalEmployed":{"value":1566345000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":915994000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"closingTotalEquity":{"value":931169000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-31","filed":"2023-02-24","accession":"0001558370-23-001979","form":"10-K"},"closingCash":{"value":107879000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-31","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"closingCommonEquity":{"value":915994000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":174452000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-26","end":"2019-12-31","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"incomeTaxExpense":{"value":32397000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-26","end":"2019-12-31","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"pretaxIncome":{"value":213915000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-26","end":"2019-12-31","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"effectiveTaxRate":{"value":0.15144800504873432,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":179912539.6255522,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1325239500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":930781500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.803648042586741; cashConversion: 88.12239006599897; roce: 15.998843982540514

Calculation inputs: {"original":{"fcfTotal":{"value":196888000,"capex":{"accession":"0001558370-21-001970","end":"2018-12-25","filed":"2021-02-26","form":"10-K","start":"2017-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-001970","end":"2018-12-25","filed":"2021-02-26","form":"10-K","start":"2017-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2457449000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-12-27","end":"2018-12-25","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"netIncome":{"value":164294000,"tag":"ProfitLoss","unit":"USD","start":"2017-12-27","end":"2018-12-25","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"operatingIncome":{"value":187789000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-27","end":"2018-12-25","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingAssets":{"value":1330623000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingCurrentLiabilities":{"value":329998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingCapitalEmployed":{"value":1000625000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":839079000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingTotalEquity":{"value":851391000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-26","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"openingCash":{"value":150918000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingCommonEquity":{"value":839079000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1469276000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"closingCurrentLiabilities":{"value":385142000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"closingCapitalEmployed":{"value":1084134000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":945569000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"closingTotalEquity":{"value":960708000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-25","filed":"2022-02-25","accession":"0001558370-22-002141","form":"10-K"},"closingCash":{"value":210125000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-25","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"closingCommonEquity":{"value":945569000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":158225000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-12-27","end":"2018-12-25","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"incomeTaxExpense":{"value":24257000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-27","end":"2018-12-25","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"pretaxIncome":{"value":188551000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-27","end":"2018-12-25","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"effectiveTaxRate":{"value":0.1286495430944413,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":163630030.95183796,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1042379500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":892324000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.011885495894319; cashConversion: 119.83882552010421; roce: 18.015415690734514

Calculation inputs: {"original":{"fcfTotal":{"value":124745000,"capex":{"accession":"0001558370-20-001734","end":"2017-12-26","filed":"2020-02-28","form":"10-K","start":"2016-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-001734","end":"2017-12-26","filed":"2020-02-28","form":"10-K","start":"2016-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2219531000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-12-28","end":"2017-12-26","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"netIncome":{"value":137536000,"tag":"ProfitLoss","unit":"USD","start":"2016-12-28","end":"2017-12-26","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"operatingIncome":{"value":186206000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-28","end":"2017-12-26","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingAssets":{"value":1179971000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingCurrentLiabilities":{"value":279527000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingCapitalEmployed":{"value":900444000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":750226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingTotalEquity":{"value":758242000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-27","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"openingCash":{"value":112944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingCommonEquity":{"value":750226000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1330623000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"closingCurrentLiabilities":{"value":329998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"closingCapitalEmployed":{"value":1000625000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":839079000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"closingTotalEquity":{"value":851391000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-26","filed":"2021-02-26","accession":"0001558370-21-001970","form":"10-K"},"closingCash":{"value":150918000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-26","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"closingCommonEquity":{"value":839079000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":131526000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-12-28","end":"2017-12-26","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"incomeTaxExpense":{"value":48581000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-28","end":"2017-12-26","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"pretaxIncome":{"value":186117000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-12-28","end":"2017-12-26","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"effectiveTaxRate":{"value":0.26102397953975187,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":137601768.86582097,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":950534500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":794652500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.620331502466062; cashConversion: 90.69988948348069; roce: 19.589609845828846

Calculation inputs: {"original":{"fcfTotal":{"value":92327000,"capex":{"accession":"0001558370-19-000899","end":"2016-12-27","filed":"2019-02-22","form":"10-K","start":"2015-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-000899","end":"2016-12-27","filed":"2019-02-22","form":"10-K","start":"2015-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1990714000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-12-30","end":"2016-12-27","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"netIncome":{"value":120573000,"tag":"ProfitLoss","unit":"USD","start":"2015-12-30","end":"2016-12-27","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"operatingIncome":{"value":171900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-30","end":"2016-12-27","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingAssets":{"value":1032706000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"openingCurrentLiabilities":{"value":256642000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"openingCapitalEmployed":{"value":776064000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":669662000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"openingTotalEquity":{"value":677182000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-29","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"openingCash":{"value":59334000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"openingCommonEquity":{"value":669662000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1179971000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingCurrentLiabilities":{"value":279527000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingCapitalEmployed":{"value":900444000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":750226000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingTotalEquity":{"value":758242000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-27","filed":"2020-02-28","accession":"0001558370-20-001734","form":"10-K"},"closingCash":{"value":112944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-27","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingCommonEquity":{"value":750226000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":115598000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-30","end":"2016-12-27","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"incomeTaxExpense":{"value":51183000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-30","end":"2016-12-27","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"pretaxIncome":{"value":171756000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-12-30","end":"2016-12-27","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"effectiveTaxRate":{"value":0.2979983232026829,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":120674088.24145882,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":838254000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":709944000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.637883693991201; cashConversion: 76.57352807013179; roce: 20.506910793148617

Calculation inputs: {"original":{"fcfTotal":{"value":54466000,"capex":{"accession":"0001558370-18-001026","end":"2015-12-29","filed":"2018-02-23","form":"10-K","start":"2014-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-001026","end":"2015-12-29","filed":"2018-02-23","form":"10-K","start":"2014-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1807368000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"netIncome":{"value":101261000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"operatingIncome":{"value":144565000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingAssets":{"value":943142000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"openingCurrentLiabilities":{"value":215971000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"openingCapitalEmployed":{"value":727171000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":607892000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"openingTotalEquity":{"value":614956000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingCash":{"value":86122000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"openingCommonEquity":{"value":607892000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1032706000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"closingCurrentLiabilities":{"value":256642000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"closingCapitalEmployed":{"value":776064000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":669662000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"closingTotalEquity":{"value":677182000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-29","filed":"2019-02-22","accession":"0001558370-19-000899","form":"10-K"},"closingCash":{"value":59334000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-29","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"closingCommonEquity":{"value":669662000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":96894000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"incomeTaxExpense":{"value":42986000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"pretaxIncome":{"value":144247000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-31","end":"2015-12-29","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"effectiveTaxRate":{"value":0.29800273142595685,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":101484235.13140656,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":751617500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":638777000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.0135534102628796; cashConversion: 53.787736640957526; roce: 19.23385232515209

Calculation inputs: {"original":{"fcfTotal":{"value":66268000,"capex":{"accession":"0001558370-17-001021","end":"2014-12-30","filed":"2017-02-24","form":"10-K","start":"2014-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-17-001021","end":"2014-12-30","filed":"2017-02-24","form":"10-K","start":"2014-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1582148000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"netIncome":{"value":90977000,"tag":"ProfitLoss","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"operatingIncome":{"value":130449000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"openingAssets":{"value":877644000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingCurrentLiabilities":{"value":175852000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingCapitalEmployed":{"value":701792000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":587659000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingTotalEquity":{"value":593860000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"openingCash":{"value":94874000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001558370-17-001021","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 2013-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingCommonEquity":{"value":587659000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":943142000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"closingCurrentLiabilities":{"value":215971000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"closingCapitalEmployed":{"value":727171000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":607892000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"closingTotalEquity":{"value":614956000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingCash":{"value":86122000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-30","filed":"2018-02-23","accession":"0001558370-18-001026","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-30","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"closingCommonEquity":{"value":607892000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":87022000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"incomeTaxExpense":{"value":38990000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"pretaxIncome":{"value":129967000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-01-01","end":"2014-12-30","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"effectiveTaxRate":{"value":0.2999992305739149,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":91314400.37086336,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":714481500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":597775500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.1884829990620345; cashConversion: 72.84038822999219; roce: 18.257855521801474

Calculation inputs: {"original":{"fcfTotal":{"value":62358000,"capex":{"accession":"0001558370-16-003617","end":"2013-12-31","filed":"2016-02-26","form":"10-K","start":"2012-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-16-003617","end":"2013-12-31","filed":"2016-02-26","form":"10-K","start":"2012-12-26","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1422585000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-12-26","end":"2013-12-31","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"netIncome":{"value":84087000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-26","end":"2013-12-31","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"operatingIncome":{"value":119715000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-26","end":"2013-12-31","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"openingAssets":{"value":791254000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingCurrentLiabilities":{"value":158662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingCapitalEmployed":{"value":632592000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":525084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingTotalEquity":{"value":530737000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-25","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"openingCash":{"value":81746000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-25","filed":"2016-02-26","accession":"0001558370-16-003617","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 2012-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingCommonEquity":{"value":525084000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":877644000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"closingCurrentLiabilities":{"value":175852000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"closingCapitalEmployed":{"value":701792000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":587659000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"closingTotalEquity":{"value":593860000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001558370-17-001021","form":"10-K"},"closingCash":{"value":94874000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-31","filed":"2017-02-24","accession":"0001558370-17-001021","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 2013-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-31","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"closingCommonEquity":{"value":587659000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":80423000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-26","end":"2013-12-31","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"incomeTaxExpense":{"value":34140000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-26","end":"2013-12-31","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"pretaxIncome":{"value":118227000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-26","end":"2013-12-31","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"effectiveTaxRate":{"value":0.2887665254129767,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":85145315.41018549,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":667192000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":556371500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.383428758211284; cashConversion: 74.15890684648043; roce: 17.94311082866701

Calculation inputs: {"original":{"fcfTotal":{"value":61061000,"capex":{"accession":"0001047469-15-001392","end":"2012-12-25","filed":"2015-02-27","form":"10-K","start":"2011-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-15-001392","end":"2012-12-25","filed":"2015-02-27","form":"10-K","start":"2011-12-28","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1263331000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-12-28","end":"2012-12-25","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"netIncome":{"value":73801000,"tag":"ProfitLoss","unit":"USD","start":"2011-12-28","end":"2012-12-25","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"operatingIncome":{"value":110458000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-28","end":"2012-12-25","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingAssets":{"value":740670000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"openingCurrentLiabilities":{"value":136372000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"openingCapitalEmployed":{"value":604298000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":491904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"openingTotalEquity":{"value":495822000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-27","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingCash":{"value":78777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"openingCommonEquity":{"value":491904000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":791254000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingCurrentLiabilities":{"value":158662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingCapitalEmployed":{"value":632592000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":525084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingTotalEquity":{"value":530737000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-25","filed":"2016-02-26","accession":"0001558370-16-003617","form":"10-K"},"closingCash":{"value":81746000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-25","filed":"2016-02-26","accession":"0001558370-16-003617","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 2012-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-25","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingCommonEquity":{"value":525084000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":71170000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-12-28","end":"2012-12-25","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"incomeTaxExpense":{"value":34738000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-28","end":"2012-12-25","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"pretaxIncome":{"value":108539000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-12-28","end":"2012-12-25","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"effectiveTaxRate":{"value":0.32005085729553434,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":75105822.40484987,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":618445000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":508494000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.833333465259698; cashConversion: 82.73736128236744; roce: 17.86060199371003

Calculation inputs: {"original":{"fcfTotal":{"value":56756000,"capex":{"accession":"0001047469-14-001564","end":"2011-12-27","filed":"2014-02-28","form":"10-K","start":"2010-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-14-001564","end":"2011-12-27","filed":"2014-02-28","form":"10-K","start":"2010-12-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1109226000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-12-29","end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"netIncome":{"value":66427000,"tag":"ProfitLoss","unit":"USD","start":"2010-12-29","end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"operatingIncome":{"value":95239000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-29","end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingAssets":{"value":702801000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"openingCurrentLiabilities":{"value":112058000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"openingCapitalEmployed":{"value":590743000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":496616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"openingTotalEquity":{"value":499382000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-28","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingCash":{"value":78777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-28","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"openingCommonEquity":{"value":496616000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":740670000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"closingCurrentLiabilities":{"value":136372000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"closingCapitalEmployed":{"value":604298000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":491904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"closingTotalEquity":{"value":495822000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-27","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"closingCash":{"value":78777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-27","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"closingCommonEquity":{"value":491904000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":63964000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-12-29","end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"incomeTaxExpense":{"value":26765000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-29","end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"pretaxIncome":{"value":93192000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-12-29","end":"2011-12-27","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"effectiveTaxRate":{"value":0.287202764185767,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":67886095.94171172,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":597520500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":494260000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.1167210288976275; cashConversion: 85.44116097370046; roce: 15.9390347276788

Calculation inputs: {"original":{"fcfTotal":{"value":75005000,"capex":{"accession":"0001047469-13-001478","end":"2010-12-28","filed":"2013-02-22","form":"10-K","start":"2009-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-13-001478","end":"2010-12-28","filed":"2013-02-22","form":"10-K","start":"2009-12-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":1004993000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"netIncome":{"value":60689000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"operatingIncome":{"value":90617000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":422950000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-29","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"openingCash":{"value":50749000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-29","filed":"2013-02-22","accession":"0001047469-13-001478","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 2009-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":702801000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"closingCurrentLiabilities":{"value":112058000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"closingCapitalEmployed":{"value":590743000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":496616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"closingTotalEquity":{"value":499382000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-28","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingCash":{"value":78777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-28","filed":"2015-02-27","accession":"0001047469-15-001392","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-12-28","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"closingCommonEquity":{"value":496616000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":58289000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"incomeTaxExpense":{"value":27683000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"pretaxIncome":{"value":88372000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-12-30","end":"2010-12-28","filed":"2013-02-22","accession":"0001047469-13-001478","form":"10-K"},"effectiveTaxRate":{"value":0.31325532974245235,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":62230741.7847282,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.463236062340732; cashConversion: 123.58911829161792; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29

Calculation inputs: {"original":{"fcfTotal":{"value":69613000,"capex":{"accession":"0001047469-12-001439","end":"2009-12-29","filed":"2012-02-24","form":"10-K","start":"2008-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001047469-12-001439","end":"2009-12-29","filed":"2012-02-24","form":"10-K","start":"2008-12-31","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":942331000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"netIncome":{"value":49318000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"operatingIncome":{"value":75861000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-24","accession":"0001047469-12-001439","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 2008-12-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":362797000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-30","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"openingCash":{"value":5258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-30","filed":"2012-02-24","accession":"0001047469-12-001439","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 2008-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":422950000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-29","filed":"2014-02-28","accession":"0001047469-14-001564","form":"10-K"},"closingCash":{"value":50749000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-29","filed":"2013-02-22","accession":"0001047469-13-001478","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 2009-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":47479000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"incomeTaxExpense":{"value":23491000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"pretaxIncome":{"value":72809000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-12-31","end":"2009-12-29","filed":"2012-02-24","accession":"0001047469-12-001439","form":"10-K"},"effectiveTaxRate":{"value":0.32263868477798074,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":51385306.734057605,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.387319317734427; cashConversion: 141.15130378360843; 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 2008-12-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-29

revenue: 5878075000; operatingIncome: 474740000; netIncome: 414335000

revenue: 5373332000; operatingIncome: 516519000; netIncome: 444345000

revenue: 4631672000; operatingIncome: 353989000; netIncome: 313675000

revenue: 4014919000; operatingIncome: 320197000; netIncome: 277597000

revenue: 3463946000; operatingIncome: 297192000; netIncome: 253314000

revenue: 2398123000; operatingIncome: 23844000; netIncome: 34925000

revenue: 2756163000; operatingIncome: 212023000; netIncome: 181518000

revenue: 2457449000; operatingIncome: 187789000; netIncome: 164294000

revenue: 2219531000; operatingIncome: 186206000; netIncome: 137536000

revenue: 1990714000; operatingIncome: 171900000; netIncome: 120573000

revenue: 1807368000; operatingIncome: 144565000; netIncome: 101261000

revenue: 1582148000; operatingIncome: 130449000; netIncome: 90977000

revenue: 1422585000; operatingIncome: 119715000; netIncome: 84087000

revenue: 1263331000; operatingIncome: 110458000; netIncome: 73801000

revenue: 1109226000; operatingIncome: 95239000; netIncome: 66427000

revenue: 1004993000; operatingIncome: 90617000; netIncome: 60689000

revenue: 942331000; operatingIncome: 75861000; netIncome: 49318000