BLACKBERRY Ltd (BB)

revenue: 549100000; averageDilutedShares: 597585000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 587431120

revenue: 534900000; averageDilutedShares: 591470000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 596230655

revenue: 759100000; averageDilutedShares: 592497000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 589232539

revenue: 526300000; averageDilutedShares: 639487000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 582157203

revenue: 718000000; averageDilutedShares: 631440000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 576227898

revenue: 893000000; averageDilutedShares: 561305000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 565505328

revenue: 1040000000; averageDilutedShares: 614361000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 554199016

revenue: 904000000; averageDilutedShares: 616467000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 547357972

revenue: 932000000; averageDilutedShares: 545886000; 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":46500000,"capex":{"accession":"0001070235-26-000039","end":"2026-02-28","filed":"2026-04-09","form":"10-K","start":"2025-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-26-000039","end":"2026-02-28","filed":"2026-04-09","form":"10-K","start":"2025-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":549100000,"tag":"Revenues","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"netIncome":{"value":53200000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"operatingIncome":{"value":48300000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingAssets":{"value":1295600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingCurrentLiabilities":{"value":344300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingCapitalEmployed":{"value":951300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":719900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingTotalEquity":{"value":719900000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":575700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingCash":{"value":266700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","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 2025-02-28"},"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":1245200000,"tag":"Assets","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingCurrentLiabilities":{"value":268100000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingCapitalEmployed":{"value":977100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":746000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingTotalEquity":{"value":746000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":499200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingCash":{"value":274700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":53200000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"pretaxIncome":{"value":59000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"effectiveTaxRate":{"value":0.09830508474576272,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":43551864.40677966,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":964200000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.468402841012566; cashConversion: 87.40601503759399; roce: 5.009334163036715

Calculation inputs: {"original":{"fcfTotal":{"value":13400000,"capex":{"accession":"0001070235-26-000039","end":"2025-02-28","filed":"2026-04-09","form":"10-K","start":"2024-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-26-000039","end":"2025-02-28","filed":"2026-04-09","form":"10-K","start":"2024-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":534900000,"tag":"Revenues","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"netIncome":{"value":-79000000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"operatingIncome":{"value":800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingAssets":{"value":1395000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"openingCurrentLiabilities":{"value":356900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"openingCapitalEmployed":{"value":1038100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":775100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","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":619900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"openingCash":{"value":175100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","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 2024-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1295600000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingCurrentLiabilities":{"value":344300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingCapitalEmployed":{"value":951300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":719900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingTotalEquity":{"value":719900000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":575700000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"closingCash":{"value":266700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","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 2025-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-79000000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":17000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"pretaxIncome":{"value":8500000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":994700000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.505141147878108; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.08042625917362019

Calculation inputs: {"original":{"fcfTotal":{"value":-10600000,"capex":{"accession":"0001070235-26-000039","end":"2024-02-29","filed":"2026-04-09","form":"10-K","start":"2023-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-26-000039","end":"2024-02-29","filed":"2026-04-09","form":"10-K","start":"2023-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":759100000,"tag":"Revenues","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"netIncome":{"value":-130200000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"operatingIncome":{"value":11000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"openingAssets":{"value":1679000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"openingCurrentLiabilities":{"value":729000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"openingCapitalEmployed":{"value":950000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":856800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","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":822000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"openingCash":{"value":295700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","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 2023-02-28"},"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":1395000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"closingCurrentLiabilities":{"value":356900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"closingCapitalEmployed":{"value":1038100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":775100000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","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":619900000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"closingCash":{"value":175100000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","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 2024-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-130200000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"pretaxIncome":{"value":29800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-09","accession":"0001070235-26-000039","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":994050000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.396390462389672; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.1065841758462853

Calculation inputs: {"original":{"fcfTotal":{"value":-269500000,"capex":{"accession":"0001070235-25-000068","end":"2023-02-28","filed":"2025-04-02","form":"10-K","start":"2022-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-25-000068","end":"2023-02-28","filed":"2025-04-02","form":"10-K","start":"2022-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":526300000,"tag":"Revenues","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"netIncome":{"value":-734400000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"operatingIncome":{"value":-206800000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"openingAssets":{"value":2567000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"openingCurrentLiabilities":{"value":397000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"openingCapitalEmployed":{"value":2170000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1555900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","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":1011000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"openingCash":{"value":378000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","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 2022-02-28"},"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":1679000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"closingCurrentLiabilities":{"value":729000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"closingCapitalEmployed":{"value":950000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":856800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2026-04-09","accession":"0001070235-26-000039","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":822000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"closingCash":{"value":295700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","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 2023-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-734400000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","form":"10-K"},"pretaxIncome":{"value":-201800000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","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":1560000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -51.206536196085885; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.256410256410255

Calculation inputs: {"original":{"fcfTotal":{"value":-36000000,"capex":{"accession":"0001070235-24-000057","end":"2022-02-28","filed":"2024-04-04","form":"10-K","start":"2021-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-24-000057","end":"2022-02-28","filed":"2024-04-04","form":"10-K","start":"2021-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":718000000,"tag":"Revenues","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"netIncome":{"value":12000000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"operatingIncome":{"value":-2000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"openingAssets":{"value":2818000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"openingCurrentLiabilities":{"value":429000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"openingCapitalEmployed":{"value":2389000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1504000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","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":1314000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"openingCash":{"value":214000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","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 2021-02-28"},"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":2567000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"closingCurrentLiabilities":{"value":397000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"closingCapitalEmployed":{"value":2170000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1555900000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2025-04-02","accession":"0001070235-25-000068","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":1011000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"closingCash":{"value":378000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","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 2022-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":12000000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"pretaxIncome":{"value":19000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","form":"10-K"},"effectiveTaxRate":{"value":0.3684210526315789,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-1263157.894736842,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2279500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.013927576601671; cashConversion: -300; roce: -0.08773853915332311

Calculation inputs: {"original":{"fcfTotal":{"value":74000000,"capex":{"accession":"0001070235-23-000054","end":"2021-02-28","filed":"2023-03-31","form":"10-K","start":"2020-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-23-000054","end":"2021-02-28","filed":"2023-03-31","form":"10-K","start":"2020-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":893000000,"tag":"Revenues","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"netIncome":{"value":-1104000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"operatingIncome":{"value":-1107000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"openingAssets":{"value":3888000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"openingCurrentLiabilities":{"value":1121000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"openingCapitalEmployed":{"value":2767000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2529000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2023-03-31","accession":"0001070235-23-000054","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":1359000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"openingCash":{"value":377000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","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":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":2818000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"closingCurrentLiabilities":{"value":429000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"closingCapitalEmployed":{"value":2389000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1504000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2024-04-04","accession":"0001070235-24-000057","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":1314000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"closingCash":{"value":214000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","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 2021-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1104000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-9000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","form":"10-K"},"pretaxIncome":{"value":-1113000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-03-31","accession":"0001070235-23-000054","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":2578000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.286674132138858; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -42.94026377036462

Calculation inputs: {"original":{"fcfTotal":{"value":14000000,"capex":{"accession":"0001070235-22-000048","end":"2020-02-29","filed":"2022-04-01","form":"10-K","start":"2019-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-22-000048","end":"2020-02-29","filed":"2022-04-01","form":"10-K","start":"2019-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1040000000,"tag":"Revenues","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"netIncome":{"value":-152000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"operatingIncome":{"value":-149000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"openingAssets":{"value":3968000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"openingCurrentLiabilities":{"value":510000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"openingCapitalEmployed":{"value":3458000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2636000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","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":1332000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"openingCash":{"value":548000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","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 2019-02-28"},"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":3888000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"closingCurrentLiabilities":{"value":1121000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"closingCapitalEmployed":{"value":2767000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2529000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2023-03-31","accession":"0001070235-23-000054","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":1359000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"closingCash":{"value":377000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","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":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":-152000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","form":"10-K"},"pretaxIncome":{"value":-148000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-01","accession":"0001070235-22-000048","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":3112500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.3461538461538463; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.78714859437751

Calculation inputs: {"original":{"fcfTotal":{"value":83000000,"capex":{"accession":"0001070235-21-000029","end":"2019-02-28","filed":"2021-03-31","form":"10-K","start":"2018-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-21-000029","end":"2019-02-28","filed":"2021-03-31","form":"10-K","start":"2018-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":904000000,"tag":"Revenues","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"netIncome":{"value":93000000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"operatingIncome":{"value":60000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","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 2018-02-28"},"openingParentEquity":{"value":2505000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","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":816000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","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 2018-02-28"},"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":3968000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"closingCurrentLiabilities":{"value":510000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"closingCapitalEmployed":{"value":3458000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2636000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2022-04-01","accession":"0001070235-22-000048","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":1332000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"closingCash":{"value":548000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","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 2019-02-28"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":93000000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-16000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"pretaxIncome":{"value":77000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.18141592920354; cashConversion: 89.24731182795699; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":689000000,"capex":{"accession":"0001070235-20-000025","end":"2018-02-28","filed":"2020-04-07","form":"10-K","start":"2017-03-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001070235-20-000025","end":"2018-02-28","filed":"2020-04-07","form":"10-K","start":"2017-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":932000000,"tag":"Revenues","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"netIncome":{"value":405000000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"operatingIncome":{"value":283000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","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 2017-02-28"},"openingParentEquity":{"value":2057000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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 2017-02-28"},"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 2018-02-28"},"closingParentEquity":{"value":2505000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2021-03-31","accession":"0001070235-21-000029","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":816000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","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 2018-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":405000000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"pretaxIncome":{"value":406000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-07","accession":"0001070235-20-000025","form":"10-K"},"effectiveTaxRate":{"value":0.0024630541871921183,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":282302955.66502464,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 73.92703862660944; cashConversion: 170.12345679012347; 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 2017-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-28

revenue: 549100000; operatingIncome: 48300000; netIncome: 53200000

revenue: 534900000; operatingIncome: 800000; netIncome: -79000000

revenue: 759100000; operatingIncome: 11000000; netIncome: -130200000

revenue: 526300000; operatingIncome: -206800000; netIncome: -734400000

revenue: 718000000; operatingIncome: -2000000; netIncome: 12000000

revenue: 893000000; operatingIncome: -1107000000; netIncome: -1104000000

revenue: 1040000000; operatingIncome: -149000000; netIncome: -152000000

revenue: 904000000; operatingIncome: 60000000; netIncome: 93000000

revenue: 932000000; operatingIncome: 283000000; netIncome: 405000000