Albertsons Companies, Inc. (ACI)

revenue: 83172500000; averageDilutedShares: 547200000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 80390900000; averageDilutedShares: 583800000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 79237700000; averageDilutedShares: 581100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 77649700000; averageDilutedShares: 534000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 71887000000; averageDilutedShares: 475300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 69690400000; averageDilutedShares: 578100000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 62455100000; averageDilutedShares: 580300000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 277882010

revenue: 60534500000; averageDilutedShares: 580700000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 277882010

revenue: 59924600000; averageDilutedShares: 579500000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 579443146.016

revenue: 59678200000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 58734000000; averageDilutedShares: No positive shares on the exact annual duration; 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":527300000,"capex":{"accession":"0001646972-26-000032","end":"2026-02-28","filed":"2026-04-27","form":"10-K","start":"2025-02-23","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001646972-26-000032","end":"2026-02-28","filed":"2026-04-27","form":"10-K","start":"2025-02-23","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":83172500000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-23","end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"netIncome":{"value":217400000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-23","end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"operatingIncome":{"value":727600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-23","end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingAssets":{"value":26755700000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingCurrentLiabilities":{"value":7251000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingCapitalEmployed":{"value":19504700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3385900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":293600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","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 2025-02-22"},"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":26765900000,"tag":"Assets","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingCurrentLiabilities":{"value":7824000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingCapitalEmployed":{"value":18941900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1836200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":198600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":217400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-02-23","end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"incomeTaxExpense":{"value":50400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-23","end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"pretaxIncome":{"value":267800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-23","end":"2026-02-28","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"effectiveTaxRate":{"value":0.1882001493651979,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":590665571.321882,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":19223300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.6339835883254682; cashConversion: 242.54829806807726; roce: 3.7849900901510143

Calculation inputs: {"original":{"fcfTotal":{"value":749400000,"capex":{"accession":"0001646972-26-000032","end":"2025-02-22","filed":"2026-04-27","form":"10-K","start":"2024-02-25","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001646972-26-000032","end":"2025-02-22","filed":"2026-04-27","form":"10-K","start":"2024-02-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":80390900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-25","end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"netIncome":{"value":958600000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-25","end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"operatingIncome":{"value":1546100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-25","end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingAssets":{"value":26221100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-24","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"openingCurrentLiabilities":{"value":7457700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-24","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"openingCapitalEmployed":{"value":18763400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2747500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":188700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-24","filed":"2025-04-21","accession":"0001646972-25-000052","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 2024-02-24"},"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":26755700000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingCurrentLiabilities":{"value":7251000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingCapitalEmployed":{"value":19504700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3385900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":293600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","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 2025-02-22"},"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":958600000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-25","end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"incomeTaxExpense":{"value":171100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-25","end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"pretaxIncome":{"value":1129700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-25","end":"2025-02-22","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"effectiveTaxRate":{"value":0.15145613879791095,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1311933663.80455,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":19134050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.9321950618788942; cashConversion: 78.17650740663467; roce: 8.080359359361976

Calculation inputs: {"original":{"fcfTotal":{"value":628200000,"capex":{"accession":"0001646972-26-000032","end":"2024-02-24","filed":"2026-04-27","form":"10-K","start":"2023-02-26","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001646972-26-000032","end":"2024-02-24","filed":"2026-04-27","form":"10-K","start":"2023-02-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":79237700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-26","end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"netIncome":{"value":1296000000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-26","end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"operatingIncome":{"value":2068900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-26","end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingAssets":{"value":26168200000,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-25","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"openingCurrentLiabilities":{"value":8428800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-25","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"openingCapitalEmployed":{"value":17739400000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1610700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-25","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":455800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-25","filed":"2024-04-22","accession":"0001646972-24-000060","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 2023-02-25"},"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":26221100000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-24","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"closingCurrentLiabilities":{"value":7457700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-24","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"closingCapitalEmployed":{"value":18763400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2747500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":188700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-24","filed":"2025-04-21","accession":"0001646972-25-000052","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 2024-02-24"},"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":1295000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-26","end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"incomeTaxExpense":{"value":293000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-26","end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"pretaxIncome":{"value":1589000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-26","end":"2024-02-24","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"effectiveTaxRate":{"value":0.18439269981120202,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1687409943.3606043,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":18251400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.7928044352625075; cashConversion: 48.47222222222222; roce: 11.335568778285502

Calculation inputs: {"original":{"fcfTotal":{"value":700000000,"capex":{"accession":"0001646972-25-000052","end":"2023-02-25","filed":"2025-04-21","form":"10-K","start":"2022-02-27","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001646972-25-000052","end":"2023-02-25","filed":"2025-04-21","form":"10-K","start":"2022-02-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":77649700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-27","end":"2023-02-25","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"netIncome":{"value":1513500000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-27","end":"2023-02-25","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"operatingIncome":{"value":2307100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-27","end":"2023-02-25","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"openingAssets":{"value":28123000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-26","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"openingCurrentLiabilities":{"value":8348500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-26","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"openingCapitalEmployed":{"value":19774500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3024600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-26","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":2902000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-26","filed":"2023-04-25","accession":"0001646972-23-000045","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 2022-02-26"},"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":26168200000,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-25","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"closingCurrentLiabilities":{"value":8428800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-25","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"closingCapitalEmployed":{"value":17739400000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1610700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-25","filed":"2026-04-27","accession":"0001646972-26-000032","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":455800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-25","filed":"2024-04-22","accession":"0001646972-24-000060","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 2023-02-25"},"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":1210300000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-27","end":"2023-02-25","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"incomeTaxExpense":{"value":422000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-27","end":"2023-02-25","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"pretaxIncome":{"value":1935500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-27","end":"2023-02-25","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"effectiveTaxRate":{"value":0.21803151640402996,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1804079488.5042624,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":18756950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.9014844873837247; cashConversion: 46.250412950115624; roce: 12.29997414291769

Calculation inputs: {"original":{"fcfTotal":{"value":1906900000,"capex":{"accession":"0001646972-24-000060","end":"2022-02-26","filed":"2024-04-22","form":"10-K","start":"2021-02-28","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001646972-24-000060","end":"2022-02-26","filed":"2024-04-22","form":"10-K","start":"2021-02-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":71887000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-28","end":"2022-02-26","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"netIncome":{"value":1619600000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-28","end":"2022-02-26","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"operatingIncome":{"value":2436900000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-28","end":"2022-02-26","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"openingAssets":{"value":26598000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-27","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"openingCurrentLiabilities":{"value":6832200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-27","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"openingCapitalEmployed":{"value":19765800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1324300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-27","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":1717000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-27","filed":"2022-04-26","accession":"0001646972-22-000031","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 2021-02-27"},"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":28123000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-26","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"closingCurrentLiabilities":{"value":8348500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-26","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"closingCapitalEmployed":{"value":19774500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3024600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-26","filed":"2025-04-21","accession":"0001646972-25-000052","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":2902000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-26","filed":"2023-04-25","accession":"0001646972-23-000045","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 2022-02-26"},"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":1284000000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-28","end":"2022-02-26","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"incomeTaxExpense":{"value":479900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-28","end":"2022-02-26","filed":"2024-04-22","accession":"0001646972-24-000060","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":19770150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.652635386092061; cashConversion: 117.73894788836749; roce: 12.326158375126136

Calculation inputs: {"original":{"fcfTotal":{"value":2259300000,"capex":{"accession":"0001646972-21-000026","end":"2021-02-27","filed":"2021-04-28","form":"10-K","start":"2020-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001646972-23-000045","end":"2021-02-27","filed":"2023-04-25","form":"10-K","start":"2020-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":69690400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"netIncome":{"value":850200000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"operatingIncome":{"value":1617500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"openingAssets":{"value":24735100000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"openingCurrentLiabilities":{"value":5904300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"openingCapitalEmployed":{"value":18830800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2278100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":470700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","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 2020-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-02-29","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"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":26598000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-27","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"closingCurrentLiabilities":{"value":6832200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-27","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"closingCapitalEmployed":{"value":19765800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1324300000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-27","filed":"2024-04-22","accession":"0001646972-24-000060","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":1717000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-27","filed":"2022-04-26","accession":"0001646972-22-000031","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 2021-02-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":764200000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"incomeTaxExpense":{"value":278500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"pretaxIncome":{"value":1128700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":19298300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":2259300000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}},"revenue":{"value":69690400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":2259300000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}},"netIncome":{"value":850200000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-27","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}}}}; fcfMargin: 3.2419099330754304; cashConversion: 265.7374735356387; roce: 8.38156728831037

Calculation inputs: {"original":{"fcfTotal":{"value":436500000,"capex":{"accession":"0001646972-21-000026","end":"2020-02-29","filed":"2021-04-28","form":"10-K","start":"2019-02-24","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001646972-22-000031","end":"2020-02-29","filed":"2022-04-26","form":"10-K","start":"2019-02-24","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":62455100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"netIncome":{"value":466400000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"operatingIncome":{"value":1437100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"openingAssets":{"value":20776600000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"openingCurrentLiabilities":{"value":5152700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"openingCapitalEmployed":{"value":15623900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1450700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-23","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":926100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"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 2019-02-23"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"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":24735100000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"closingCurrentLiabilities":{"value":5904300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"closingCapitalEmployed":{"value":18830800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2278100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2023-04-25","accession":"0001646972-23-000045","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":470700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","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 2020-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-02-29","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"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":466400000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"incomeTaxExpense":{"value":132800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"pretaxIncome":{"value":599200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":17227350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":436500000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}},"revenue":{"value":62455100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":436500000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}},"netIncome":{"value":466400000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-24","end":"2020-02-29","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"}}}}; fcfMargin: 0.6989020912623629; cashConversion: 93.58919382504288; roce: 8.34196785924707

Calculation inputs: {"original":{"fcfTotal":{"value":344200000,"capex":{"accession":"0001646972-21-000026","end":"2019-02-23","filed":"2021-04-28","form":"10-K","start":"2018-02-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001646972-21-000026","end":"2019-02-23","filed":"2021-04-28","form":"10-K","start":"2018-02-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":60534500000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-25","end":"2019-02-23","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"netIncome":{"value":131100000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-25","end":"2019-02-23","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"operatingIncome":{"value":787300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-25","end":"2019-02-23","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"openingAssets":{"value":21812300000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"openingCurrentLiabilities":{"value":5029600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"openingCapitalEmployed":{"value":16782700000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1398200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-24","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":670300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","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 2018-02-24"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":20776600000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"closingCurrentLiabilities":{"value":5152700000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"closingCapitalEmployed":{"value":15623900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1450700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-23","filed":"2022-04-26","accession":"0001646972-22-000031","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":926100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"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 2019-02-23"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"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":131100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-25","end":"2019-02-23","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"incomeTaxExpense":{"value":-78900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-25","end":"2019-02-23","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"pretaxIncome":{"value":52200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-25","end":"2019-02-23","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":16203300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.5686013760748003; cashConversion: 262.5476735316552; roce: 4.858886769978954

Calculation inputs: {"original":{"fcfTotal":{"value":-501700000,"capex":{"accession":"0001646972-20-000038","end":"2018-02-24","filed":"2020-08-07","form":"10-K/A","start":"2017-02-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001646972-20-000038","end":"2018-02-24","filed":"2020-08-07","form":"10-K/A","start":"2017-02-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":59924600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-02-26","end":"2018-02-24","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"netIncome":{"value":46300000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-26","end":"2018-02-24","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"operatingIncome":{"value":-56600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-26","end":"2018-02-24","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"openingAssets":{"value":23755000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-25","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"openingCurrentLiabilities":{"value":5740800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-25","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"openingCapitalEmployed":{"value":18014200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":1219200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","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 2017-02-25"},"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":21812300000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"closingCurrentLiabilities":{"value":5029600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"closingCapitalEmployed":{"value":16782700000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1398200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-24","filed":"2021-04-28","accession":"0001646972-21-000026","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":670300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","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 2018-02-24"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":46300000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-26","end":"2018-02-24","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-963800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-26","end":"2018-02-24","filed":"2020-08-07","accession":"0001646972-20-000038","form":"10-K/A"},"pretaxIncome":{"value":-917500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-26","end":"2018-02-24","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":17398450000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.8372187715896309; cashConversion: -1083.585313174946; roce: -0.32531633565058954

Calculation inputs: {"original":{"fcfTotal":{"value":438000000,"capex":{"accession":"0001646972-19-000036","end":"2017-02-25","filed":"2019-04-24","form":"10-K","start":"2016-02-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001646972-19-000036","end":"2017-02-25","filed":"2019-04-24","form":"10-K","start":"2016-02-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":59678200000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-02-28","end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"netIncome":{"value":-373300000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-28","end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"operatingIncome":{"value":607600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-28","end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","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 2016-02-27"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":579700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","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 2016-02-27"},"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":23755000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-25","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"closingCurrentLiabilities":{"value":5740800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-25","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"closingCapitalEmployed":{"value":18014200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":1219200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","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 2017-02-25"},"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":-373300000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-28","end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-90300000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-28","end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"pretaxIncome":{"value":-463600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-28","end":"2017-02-25","filed":"2019-04-24","accession":"0001646972-19-000036","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.7339363452651052; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-27

Calculation inputs: {"original":{"fcfTotal":{"value":-10100000,"capex":{"accession":"0001646972-18-000017","end":"2016-02-27","filed":"2018-05-11","form":"10-K","start":"2015-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001646972-18-000017","end":"2016-02-27","filed":"2018-05-11","form":"10-K","start":"2015-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":58734000000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-03-01","end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"netIncome":{"value":-502200000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"operatingIncome":{"value":401700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","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 2015-02-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":1125800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-28","filed":"2018-05-11","accession":"0001646972-18-000017","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 2015-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":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 2016-02-27"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":579700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","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 2016-02-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-502200000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-39600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-01","end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"pretaxIncome":{"value":-541800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-03-01","end":"2016-02-27","filed":"2018-05-11","accession":"0001646972-18-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.01719617257465863; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-27

revenue: 83172500000; operatingIncome: 727600000; netIncome: 217400000

revenue: 80390900000; operatingIncome: 1546100000; netIncome: 958600000

revenue: 79237700000; operatingIncome: 2068900000; netIncome: 1296000000

revenue: 77649700000; operatingIncome: 2307100000; netIncome: 1513500000

revenue: 71887000000; operatingIncome: 2436900000; netIncome: 1619600000

revenue: 69690400000; operatingIncome: 1617500000; netIncome: 850200000

revenue: 62455100000; operatingIncome: 1437100000; netIncome: 466400000

revenue: 60534500000; operatingIncome: 787300000; netIncome: 131100000

revenue: 59924600000; operatingIncome: -56600000; netIncome: 46300000

revenue: 59678200000; operatingIncome: 607600000; netIncome: -373300000

revenue: 58734000000; operatingIncome: 401700000; netIncome: -502200000