UFP INDUSTRIES INC (UFPI)

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 56795000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 56591900

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 58878000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60724308

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 60639000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61621004

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 60653000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61618193

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 60354000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61901851

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 59928000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61205780

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 60130000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61408589

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 60433000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 60883749

revenue: 3941182000; averageDilutedShares: 60363000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61191888

revenue: 3240493000; averageDilutedShares: 60225000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 61026207

revenue: 2887071000; averageDilutedShares: 59865000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 181275381

revenue: 2660329000; averageDilutedShares: 178686000; totalDebt: 98645000; periodEndShares: 179860059

revenue: 2470448000; averageDilutedShares: 178335000; totalDebt: 84700000; periodEndShares: 179534430

revenue: 2054933000; averageDilutedShares: 176697000; totalDebt: 95790000; periodEndShares: 178196454

revenue: 1822336000; averageDilutedShares: 175797000; totalDebt: 52470000; periodEndShares: 176614227

revenue: 1890851000; averageDilutedShares: 175284000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 173998098

revenue: 1673000000; averageDilutedShares: 175212; 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":276360000,"capex":{"accession":"0001104659-26-019567","end":"2025-12-27","filed":"2026-02-25","form":"10-K","start":"2024-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-019567","end":"2025-12-27","filed":"2026-02-25","form":"10-K","start":"2024-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":295992000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"operatingIncome":{"value":363901000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingAssets":{"value":4150938000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCurrentLiabilities":{"value":512448000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCapitalEmployed":{"value":3638490000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3224072000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingTotalEquity":{"value":3244625000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCash":{"value":1171828000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCommonEquity":{"value":3224072000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4022893000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCurrentLiabilities":{"value":494221000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCapitalEmployed":{"value":3528672000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3062359000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingTotalEquity":{"value":3084244000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCash":{"value":914199000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","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 2025-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCommonEquity":{"value":3062359000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":294792000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":96249000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"pretaxIncome":{"value":392241000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-29","end":"2025-12-27","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"effectiveTaxRate":{"value":0.24538230322684268,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":274606134.4734487,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3583581000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3143215500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 93.3673883077921; roce: 10.15467489084243

Calculation inputs: {"original":{"fcfTotal":{"value":410297000,"capex":{"accession":"0001104659-26-019567","end":"2024-12-28","filed":"2026-02-25","form":"10-K","start":"2023-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-019567","end":"2024-12-28","filed":"2026-02-25","form":"10-K","start":"2023-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":418733000,"tag":"ProfitLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"operatingIncome":{"value":492242000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingAssets":{"value":4017797000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCurrentLiabilities":{"value":567976000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-12-30"},"openingParentEquity":{"value":2999761000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingTotalEquity":{"value":3030190000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCash":{"value":1118329000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingCommonEquity":{"value":2999761000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4150938000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCurrentLiabilities":{"value":512448000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCapitalEmployed":{"value":3638490000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3224072000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingTotalEquity":{"value":3244625000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCash":{"value":1171828000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCommonEquity":{"value":3224072000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":414560000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":121422000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"pretaxIncome":{"value":540155000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"effectiveTaxRate":{"value":0.2247910322037193,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":381590412.72597677,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3111916500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":492242000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-31","end":"2024-12-28","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"averageCapitalEmployed":{"value":3544155500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3449821000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":4017797000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingCurrentLiabilities":{"value":567976000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingCapitalEmployed":{"value":3638490000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4150938000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingCurrentLiabilities":{"value":512448000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-28","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 97.98535104708729; roce: 13.88883755241552

Calculation inputs: {"original":{"fcfTotal":{"value":779508000,"capex":{"accession":"0001104659-26-019567","end":"2023-12-30","filed":"2026-02-25","form":"10-K","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001104659-26-019567","end":"2023-12-30","filed":"2026-02-25","form":"10-K","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":514457000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"operatingIncome":{"value":646534000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingAssets":{"value":3672073000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingCurrentLiabilities":{"value":611835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-12-31"},"openingParentEquity":{"value":2563982000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingTotalEquity":{"value":2596823000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingCash":{"value":559397000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingCommonEquity":{"value":2563982000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4017797000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCurrentLiabilities":{"value":567976000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-12-30"},"closingParentEquity":{"value":2999761000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingTotalEquity":{"value":3030190000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCash":{"value":1118329000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-30","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingCommonEquity":{"value":2999761000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":514312000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":156784000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"pretaxIncome":{"value":671241000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"effectiveTaxRate":{"value":0.23357333655125356,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":495520896.42617184,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2781871500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":646534000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-01","end":"2023-12-30","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"averageCapitalEmployed":{"value":3255029500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":3060238000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":3672073000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingCurrentLiabilities":{"value":611835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingCapitalEmployed":{"value":3449821000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":4017797000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-30","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingCurrentLiabilities":{"value":567976000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-30","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 151.52053524395626; roce: 19.862615684435426

Calculation inputs: {"original":{"fcfTotal":{"value":657443000,"capex":{"accession":"0001558370-25-001595","end":"2022-12-31","filed":"2025-02-26","form":"10-K","start":"2021-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-25-001595","end":"2022-12-31","filed":"2025-02-26","form":"10-K","start":"2021-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":704964000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"operatingIncome":{"value":950184000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingAssets":{"value":3245271000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingCurrentLiabilities":{"value":776042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-25"},"openingParentEquity":{"value":1978613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingTotalEquity":{"value":2016569000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-25","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"openingCash":{"value":286662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-25","filed":"2025-02-26","accession":"0001558370-25-001595","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 2021-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingCommonEquity":{"value":1978613000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3672073000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingCurrentLiabilities":{"value":611835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-12-31"},"closingParentEquity":{"value":2563982000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingTotalEquity":{"value":2596823000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingCash":{"value":559397000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-31","filed":"2026-02-25","accession":"0001104659-26-019567","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-31","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingCommonEquity":{"value":2563982000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":692651000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":229852000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"pretaxIncome":{"value":934816000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"effectiveTaxRate":{"value":0.24587940300551125,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":716553325.3346113,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":2271297500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":950184000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-26","end":"2022-12-31","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"averageCapitalEmployed":{"value":2764733500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":2469229000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":3245271000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingCurrentLiabilities":{"value":776042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingCapitalEmployed":{"value":3060238000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3672073000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingCurrentLiabilities":{"value":611835000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-31","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 93.2590884073513; roce: 34.36801413228436

Calculation inputs: {"original":{"fcfTotal":{"value":361311000,"capex":{"accession":"0001558370-24-001963","end":"2021-12-25","filed":"2024-02-28","form":"10-K","start":"2020-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-24-001963","end":"2021-12-25","filed":"2024-02-28","form":"10-K","start":"2020-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":552364000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"operatingIncome":{"value":737554000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingAssets":{"value":2404891000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingCurrentLiabilities":{"value":463749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-12-26"},"openingParentEquity":{"value":1460316000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingTotalEquity":{"value":1483152000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-26","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"openingCash":{"value":436507000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-26","filed":"2024-02-28","accession":"0001558370-24-001963","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 2020-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingCommonEquity":{"value":1460316000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":3245271000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingCurrentLiabilities":{"value":776042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-25"},"closingParentEquity":{"value":1978613000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingTotalEquity":{"value":2016569000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-25","filed":"2025-02-26","accession":"0001558370-25-001595","form":"10-K"},"closingCash":{"value":286662000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-25","filed":"2025-02-26","accession":"0001558370-25-001595","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 2021-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-25","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingCommonEquity":{"value":1978613000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":535640000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":173972000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"pretaxIncome":{"value":726336000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"effectiveTaxRate":{"value":0.2395200017622698,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":560895064.6202308,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1719464500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":737554000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-27","end":"2021-12-25","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"averageCapitalEmployed":{"value":2205185500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1941142000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":2404891000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingCurrentLiabilities":{"value":463749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingCapitalEmployed":{"value":2469229000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":3245271000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-25","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingCurrentLiabilities":{"value":776042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-25","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 65.4117574642808; roce: 33.4463472574076

Calculation inputs: {"original":{"fcfTotal":{"value":247295000,"capex":{"accession":"0001558370-23-002546","end":"2020-12-26","filed":"2023-03-01","form":"10-K","start":"2019-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-23-002546","end":"2020-12-26","filed":"2023-03-01","form":"10-K","start":"2019-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":253882000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"operatingIncome":{"value":345826000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingAssets":{"value":1889477000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingCurrentLiabilities":{"value":354042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-28"},"openingParentEquity":{"value":1243715000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingTotalEquity":{"value":1257733000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingCash":{"value":168336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingCommonEquity":{"value":1243715000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":2404891000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingCurrentLiabilities":{"value":463749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-12-26"},"closingParentEquity":{"value":1460316000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingTotalEquity":{"value":1483152000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-26","filed":"2024-02-28","accession":"0001558370-24-001963","form":"10-K"},"closingCash":{"value":436507000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-26","filed":"2024-02-28","accession":"0001558370-24-001963","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 2020-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-26","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingCommonEquity":{"value":1460316000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":246778000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":87101000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"pretaxIncome":{"value":340983000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"effectiveTaxRate":{"value":0.2554408870823472,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":257487899.78386018,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1352015500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":345826000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-29","end":"2020-12-26","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"averageCapitalEmployed":{"value":1738288500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1535435000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1889477000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingCurrentLiabilities":{"value":354042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingCapitalEmployed":{"value":1941142000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":2404891000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-26","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingCurrentLiabilities":{"value":463749000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-26","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 97.40548758872232; roce: 19.894626237244278

Calculation inputs: {"original":{"fcfTotal":{"value":264358000,"capex":{"accession":"0001558370-22-001761","end":"2019-12-28","filed":"2022-02-23","form":"10-K","start":"2018-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-22-001761","end":"2019-12-28","filed":"2022-02-23","form":"10-K","start":"2018-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":182404000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"operatingIncome":{"value":244906000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingAssets":{"value":1647548000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingCurrentLiabilities":{"value":310170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-29"},"openingParentEquity":{"value":1073403000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingTotalEquity":{"value":1088684000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingCash":{"value":27316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingCommonEquity":{"value":1073403000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1889477000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingCurrentLiabilities":{"value":354042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-12-28"},"closingParentEquity":{"value":1243715000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingTotalEquity":{"value":1257733000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingCash":{"value":168336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-28","filed":"2023-03-01","accession":"0001558370-23-002546","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-28","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingCommonEquity":{"value":1243715000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":179650000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":58270000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"pretaxIncome":{"value":240674000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"effectiveTaxRate":{"value":0.242111736207484,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":185611383.1323699,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1158559000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":244906000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-30","end":"2019-12-28","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"averageCapitalEmployed":{"value":1436406500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1337378000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1647548000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingCurrentLiabilities":{"value":310170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingCapitalEmployed":{"value":1535435000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1889477000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-28","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingCurrentLiabilities":{"value":354042000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-28","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 144.92993574702308; roce: 17.049908922021725

Calculation inputs: {"original":{"fcfTotal":{"value":20823000,"capex":{"accession":"0001558370-21-002324","end":"2018-12-29","filed":"2021-03-03","form":"10-K","start":"2017-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-21-002324","end":"2018-12-29","filed":"2021-03-03","form":"10-K","start":"2017-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":152412000,"tag":"ProfitLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"operatingIncome":{"value":207263000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingAssets":{"value":1464677000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingCurrentLiabilities":{"value":303246000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-12-30"},"openingParentEquity":{"value":959476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingTotalEquity":{"value":974023000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingCash":{"value":28339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingCommonEquity":{"value":959476000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1647548000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingCurrentLiabilities":{"value":310170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-12-29"},"closingParentEquity":{"value":1073403000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingTotalEquity":{"value":1088684000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingCash":{"value":27316000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-29","filed":"2022-02-23","accession":"0001558370-22-001761","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-29","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingCommonEquity":{"value":1073403000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":148598000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":45441000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"pretaxIncome":{"value":197853000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"effectiveTaxRate":{"value":0.229670512956589,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":159660800.4730785,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1016439500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":207263000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-31","end":"2018-12-29","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"averageCapitalEmployed":{"value":1249404500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1161431000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1464677000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingCurrentLiabilities":{"value":303246000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingCapitalEmployed":{"value":1337378000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1647548000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-29","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingCurrentLiabilities":{"value":310170000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-29","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 13.662310054326433; roce: 16.588942972432065

Calculation inputs: {"original":{"fcfTotal":{"value":65467000,"capex":{"accession":"0001558370-20-001462","end":"2017-12-30","filed":"2020-02-26","form":"10-K","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-20-001462","end":"2017-12-30","filed":"2020-02-26","form":"10-K","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3941182000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"netIncome":{"value":124040000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"operatingIncome":{"value":181469000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingAssets":{"value":1292058000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingCurrentLiabilities":{"value":271777000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-12-31"},"openingParentEquity":{"value":849180000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingTotalEquity":{"value":860466000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingCash":{"value":34091000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingCommonEquity":{"value":849180000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1464677000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingCurrentLiabilities":{"value":303246000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-12-30"},"closingParentEquity":{"value":959476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingTotalEquity":{"value":974023000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingCash":{"value":28339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-30","filed":"2021-03-03","accession":"0001558370-21-002324","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-30","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingCommonEquity":{"value":959476000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":119512000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":51967000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"pretaxIncome":{"value":176007000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"effectiveTaxRate":{"value":0.29525530234592945,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":127889315.53858653,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":904328000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":181469000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"averageCapitalEmployed":{"value":1090856000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1020281000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1292058000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingCurrentLiabilities":{"value":271777000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingCapitalEmployed":{"value":1161431000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1464677000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingCurrentLiabilities":{"value":303246000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":65467000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"}},"revenue":{"value":3941182000,"tag":"Revenues","unit":"USD","start":"2017-01-01","end":"2017-12-30","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"}}}}; fcfMargin: 1.661100654575201; cashConversion: 52.77894227668494; roce: 16.635467926105736

Calculation inputs: {"original":{"fcfTotal":{"value":118758000,"capex":{"accession":"0001558370-19-001176","end":"2016-12-31","filed":"2019-02-27","form":"10-K","start":"2015-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-19-001176","end":"2016-12-31","filed":"2019-02-27","form":"10-K","start":"2015-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3240493000,"tag":"Revenues","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"netIncome":{"value":105497000,"tag":"ProfitLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"operatingIncome":{"value":164438000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingAssets":{"value":1107679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingCurrentLiabilities":{"value":204175000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-26"},"openingParentEquity":{"value":752755000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingTotalEquity":{"value":766409000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingCash":{"value":87756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingCommonEquity":{"value":752755000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1292058000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingCurrentLiabilities":{"value":271777000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-12-31"},"closingParentEquity":{"value":849180000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingTotalEquity":{"value":860466000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingCash":{"value":34091000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-31","filed":"2020-02-26","accession":"0001558370-20-001462","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingCommonEquity":{"value":849180000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":101179000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":55174000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"pretaxIncome":{"value":160671000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"effectiveTaxRate":{"value":0.3433973772491613,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":107970422.07990241,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":800967500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":164438000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"averageCapitalEmployed":{"value":961892500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":903504000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1107679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingCurrentLiabilities":{"value":204175000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingCapitalEmployed":{"value":1020281000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1292058000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingCurrentLiabilities":{"value":271777000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-31","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":118758000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"}},"revenue":{"value":3240493000,"tag":"Revenues","unit":"USD","start":"2015-12-27","end":"2016-12-31","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"}}}}; fcfMargin: 3.6648127306554894; cashConversion: 112.57002568793426; roce: 17.095257526178862

Calculation inputs: {"original":{"fcfTotal":{"value":125274000,"capex":{"accession":"0001558370-18-001251","end":"2015-12-26","filed":"2018-02-28","form":"10-K","start":"2014-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001558370-18-001251","end":"2015-12-26","filed":"2018-02-28","form":"10-K","start":"2014-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2887071000,"tag":"Revenues","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"netIncome":{"value":85132000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"operatingIncome":{"value":135467000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingAssets":{"value":1023800000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingCurrentLiabilities":{"value":175460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-27"},"openingParentEquity":{"value":685694000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingTotalEquity":{"value":699560000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-27","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"openingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingBorrowings":{"value":98645000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-12-27","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingCommonEquity":{"value":685694000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1107679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingCurrentLiabilities":{"value":204175000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-12-26"},"closingParentEquity":{"value":752755000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingTotalEquity":{"value":766409000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingCash":{"value":87756000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-26","filed":"2019-02-27","accession":"0001558370-19-001176","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-26","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingCommonEquity":{"value":752755000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":80595000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":45870000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"pretaxIncome":{"value":131002000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"effectiveTaxRate":{"value":0.35014732599502296,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":88033592.18943222,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":719224500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":135467000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-28","end":"2015-12-26","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"averageCapitalEmployed":{"value":875922000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":848340000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1023800000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingCurrentLiabilities":{"value":175460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingCapitalEmployed":{"value":903504000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1107679000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-26","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingCurrentLiabilities":{"value":204175000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-26","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"}}}}; fcfMargin: 4.3391381784514484; cashConversion: 147.15265705022787; roce: 15.465646484504328

Calculation inputs: {"original":{"fcfTotal":{"value":27815000,"capex":{"accession":"0000912767-17-000007","end":"2014-12-27","filed":"2017-03-01","form":"10-K","start":"2013-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000912767-17-000007","end":"2014-12-27","filed":"2017-03-01","form":"10-K","start":"2013-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2660329000,"tag":"Revenues","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"netIncome":{"value":61564000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"operatingIncome":{"value":97367000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingAssets":{"value":916987000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingCurrentLiabilities":{"value":139099000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-28"},"openingParentEquity":{"value":640623000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingTotalEquity":{"value":649734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"openingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingBorrowings":{"value":84700000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingCommonEquity":{"value":640623000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1023800000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingCurrentLiabilities":{"value":175460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-12-27"},"closingParentEquity":{"value":685694000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingTotalEquity":{"value":699560000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-27","filed":"2018-02-28","accession":"0001558370-18-001251","form":"10-K"},"closingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingBorrowings":{"value":98645000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-12-27","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-12-27","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingCommonEquity":{"value":685694000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":57551000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":34149000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":663158500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":97367000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-29","end":"2014-12-27","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"averageCapitalEmployed":{"value":813114000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":777888000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":916987000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingCurrentLiabilities":{"value":139099000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingCapitalEmployed":{"value":848340000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1023800000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-27","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingCurrentLiabilities":{"value":175460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-27","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"}}}}; fcfMargin: 1.0455473740277987; cashConversion: 45.18062504060815; roce: 11.974581669974937

Calculation inputs: {"original":{"fcfTotal":{"value":13338000,"capex":{"accession":"0000912767-16-000036","end":"2013-12-28","filed":"2016-02-24","form":"10-K","start":"2012-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-14-009715","end":"2013-12-28","filed":"2014-02-26","form":"10-K","start":"2012-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2470448000,"tag":"Revenues","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"netIncome":{"value":45804000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"operatingIncome":{"value":74268000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingAssets":{"value":860540000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingCurrentLiabilities":{"value":114784000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-29"},"openingParentEquity":{"value":599768000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingTotalEquity":{"value":607525000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"openingCash":{"value":7647000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingBorrowings":{"value":95790000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingCommonEquity":{"value":599768000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":916987000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingCurrentLiabilities":{"value":139099000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-28"},"closingParentEquity":{"value":640623000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingTotalEquity":{"value":649734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-28","filed":"2017-03-01","accession":"0000912767-17-000007","form":"10-K"},"closingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingBorrowings":{"value":84700000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-12-28","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingCommonEquity":{"value":640623000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":43082000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24454000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":620195500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":74268000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"averageCapitalEmployed":{"value":761822000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":745756000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":860540000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingCurrentLiabilities":{"value":114784000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingCapitalEmployed":{"value":777888000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":916987000,"tag":"Assets","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingCurrentLiabilities":{"value":139099000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"roic":{"nopat":{"value":48418279.37032082,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":74268000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"effectiveTaxRate":{"value":0.3480600074012924,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":24454000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"pretaxIncome":{"value":70258000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001140361-14-009715"},"domesticPretaxIncome":{"value":59334000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"foreignPretaxIncome":{"value":10924000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"averageInvestedCapital":{"value":715051000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":695668000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":95790000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":607525000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"openingCash":{"value":7647000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"closingInvestedCapital":{"value":734434000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":84700000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":649734000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"closingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]}},"fcfMargin":{"fcfTotal":{"value":13338000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"revenue":{"value":2470448000,"tag":"Revenues","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":13338000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"netIncome":{"value":45804000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-30","end":"2013-12-28","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}}}}; fcfMargin: 0.5399020744415587; cashConversion: 29.119727534713125; roce: 9.748733956225996

Calculation inputs: {"original":{"fcfTotal":{"value":-36065000,"capex":{"accession":"0001140361-15-008949","end":"2012-12-29","filed":"2015-02-25","form":"10-K","start":"2012-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-14-009715","end":"2012-12-29","filed":"2014-02-26","form":"10-K","start":"2012-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2054933000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"netIncome":{"value":26010000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"operatingIncome":{"value":44528000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingAssets":{"value":764007000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingCurrentLiabilities":{"value":132795000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"openingParentEquity":{"value":576805000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingTotalEquity":{"value":582599000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"openingCash":{"value":10652000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingBorrowings":{"value":52470000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingCommonEquity":{"value":576805000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":860540000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingCurrentLiabilities":{"value":114784000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-29"},"closingParentEquity":{"value":599768000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingTotalEquity":{"value":607525000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-29","filed":"2016-02-24","accession":"0000912767-16-000036","form":"10-K"},"closingCash":{"value":7647000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingBorrowings":{"value":95790000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingCommonEquity":{"value":599768000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":23934000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15054000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":588286500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":44528000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"averageCapitalEmployed":{"value":688484000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":631212000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":764007000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingCurrentLiabilities":{"value":132795000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingCapitalEmployed":{"value":745756000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":860540000,"tag":"Assets","unit":"USD","start":null,"end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingCurrentLiabilities":{"value":114784000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"}},"roic":{"nopat":{"value":28204102.863822326,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":44528000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"effectiveTaxRate":{"value":0.36659848042080656,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":15054000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"pretaxIncome":{"value":41064000,"inputNames":["domesticPretaxIncome","foreignPretaxIncome"],"accession":"0001140361-13-009280"},"domesticPretaxIncome":{"value":31768000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"foreignPretaxIncome":{"value":9296000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"averageInvestedCapital":{"value":660042500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":624417000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":52470000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":582599000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"openingCash":{"value":10652000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"closingInvestedCapital":{"value":695668000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":95790000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":607525000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]},"closingCash":{"value":7647000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-29","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000912767.json"},{"container":"original_companyfacts","file":"CIK0000912767.json","sha256":"0db70a0ecd5e9021c447215c5080a74533a7a37be11dcd07eac9d9a5ca97bbbb"}]}},"fcfMargin":{"fcfTotal":{"value":-36065000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"revenue":{"value":2054933000,"tag":"Revenues","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":-36065000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}},"netIncome":{"value":26010000,"tag":"ProfitLoss","unit":"USD","start":"2012-01-01","end":"2012-12-29","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"}}}}; fcfMargin: -1.755045054996927; cashConversion: -138.65820838139177; roce: 6.467543181831386

Calculation inputs: {"original":{"fcfTotal":{"value":-21417000,"capex":{"accession":"0001140361-14-009715","end":"2011-12-31","filed":"2014-02-26","form":"10-K","start":"2010-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-14-009715","end":"2011-12-31","filed":"2014-02-26","form":"10-K","start":"2010-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1822336000,"tag":"Revenues","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"netIncome":{"value":5913000,"tag":"ProfitLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"operatingIncome":{"value":12011000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingAssets":{"value":789396000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingCurrentLiabilities":{"value":119237000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-25"},"openingParentEquity":{"value":574509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"openingTotalEquity":{"value":581176000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-25","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"openingCash":{"value":43363000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","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 2010-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"openingCommonEquity":{"value":574509000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":764007000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingCurrentLiabilities":{"value":132795000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-12-31"},"closingParentEquity":{"value":576805000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingTotalEquity":{"value":582599000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-12-31","filed":"2015-02-25","accession":"0001140361-15-008949","form":"10-K"},"closingCash":{"value":10652000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingBorrowings":{"value":52470000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-12-31","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingCommonEquity":{"value":576805000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":4549000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2874000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":575657000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":12011000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-26","end":"2011-12-31","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"averageCapitalEmployed":{"value":650685500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":670159000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":789396000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"openingCurrentLiabilities":{"value":119237000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"closingCapitalEmployed":{"value":631212000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":764007000,"tag":"Assets","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"closingCurrentLiabilities":{"value":132795000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-12-31","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"}}}}; fcfMargin: -1.1752497892814497; cashConversion: -362.2019279553526; roce: 1.8458994398983841

Calculation inputs: {"original":{"fcfTotal":{"value":2317000,"capex":{"accession":"0001140361-13-009280","end":"2010-12-25","filed":"2013-02-26","form":"10-K","start":"2009-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-13-009280","end":"2010-12-25","filed":"2013-02-26","form":"10-K","start":"2009-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1890851000,"tag":"Revenues","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"netIncome":{"value":19911000,"tag":"ProfitLoss","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"operatingIncome":{"value":30289000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","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 2009-12-26"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":568946000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-26","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"openingCash":{"value":67410000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","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 2009-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":789396000,"tag":"Assets","unit":"USD","start":null,"end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingCurrentLiabilities":{"value":119237000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-25"},"closingParentEquity":{"value":574509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"closingTotalEquity":{"value":581176000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-12-25","filed":"2014-02-26","accession":"0001140361-14-009715","form":"10-K"},"closingCash":{"value":43363000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","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 2010-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-12-25","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"closingCommonEquity":{"value":574509000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":17411000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-27","end":"2010-12-25","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.12253741833703449; cashConversion: 11.63678368740897; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-26; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-12-25

Calculation inputs: {"original":{"fcfTotal":{"value":111270000,"capex":{"accession":"0001140361-12-015431","end":"2009-12-26","filed":"2012-03-14","form":"10-K","start":"2008-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001140361-12-015431","end":"2009-12-26","filed":"2012-03-14","form":"10-K","start":"2008-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1673000000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"netIncome":{"value":24745000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"operatingIncome":{"value":42817000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","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 2008-12-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":548226000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-12-27","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"openingCash":{"value":0,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-12-27","filed":"2012-03-14","accession":"0001140361-12-015431","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 2008-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2009-12-26"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":568946000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-12-26","filed":"2013-02-26","accession":"0001140361-13-009280","form":"10-K"},"closingCash":{"value":67410000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","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 2009-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":24272000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13852000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-28","end":"2009-12-26","filed":"2012-03-14","accession":"0001140361-12-015431","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.650926479378362; cashConversion: 449.6665993129925; 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 2008-12-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-12-26

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 363901000; netIncome: 295992000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 492242000; netIncome: 418733000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 646534000; netIncome: 514457000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 950184000; netIncome: 704964000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 737554000; netIncome: 552364000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 345826000; netIncome: 253882000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 244906000; netIncome: 182404000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 207263000; netIncome: 152412000

revenue: 3941182000; operatingIncome: 181469000; netIncome: 124040000

revenue: 3240493000; operatingIncome: 164438000; netIncome: 105497000

revenue: 2887071000; operatingIncome: 135467000; netIncome: 85132000

revenue: 2660329000; operatingIncome: 97367000; netIncome: 61564000

revenue: 2470448000; operatingIncome: 74268000; netIncome: 45804000

revenue: 2054933000; operatingIncome: 44528000; netIncome: 26010000

revenue: 1822336000; operatingIncome: 12011000; netIncome: 5913000

revenue: 1890851000; operatingIncome: 30289000; netIncome: 19911000

revenue: 1673000000; operatingIncome: 42817000; netIncome: 24745000