Capri Holdings Ltd (CPRI)

revenue: 3474000000; averageDilutedShares: 119848361; totalDebt: 371000000; periodEndShares: 115175268

revenue: 3621000000; averageDilutedShares: 118256350; totalDebt: 1514000000; periodEndShares: 117913201

revenue: 4140000000; averageDilutedShares: 118057806; totalDebt: 1734000000; periodEndShares: 116629634

revenue: 5619000000; averageDilutedShares: 134002480; totalDebt: 1831000000; periodEndShares: 117347045

revenue: 5654000000; averageDilutedShares: 152497907; totalDebt: 1181000000; periodEndShares: 142806269

revenue: 4060000000; averageDilutedShares: 150453568; totalDebt: 1359000000; periodEndShares: 151280011

revenue: 5551000000; averageDilutedShares: 150714598; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 149425612

revenue: 5238000000; averageDilutedShares: 151614350; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 150932306

revenue: 4719000000; averageDilutedShares: 155102885; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 149698407

revenue: 4494000000; averageDilutedShares: 168123813; totalDebt: 266200000; periodEndShares: 155833304

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 189054289; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 176441891

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 205865769; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 199656833

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 205638107; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 204261580

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 201540144; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 201454408

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 189299197; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 192731390

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 179177268; 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":14000000,"capex":{"accession":"0001530721-26-000047","end":"2026-03-28","filed":"2026-05-27","form":"10-K","start":"2025-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-26-000047","end":"2026-03-28","filed":"2026-05-27","form":"10-K","start":"2025-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3474000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"netIncome":{"value":138000000,"tag":"ProfitLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"operatingIncome":{"value":23000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingAssets":{"value":5213000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingCurrentLiabilities":{"value":1336000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingCapitalEmployed":{"value":3877000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":368000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingTotalEquity":{"value":372000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingCash":{"value":107000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingBorrowings":{"value":1514000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":24000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":1466000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":24000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":1779000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":3234000000,"tag":"Assets","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCurrentLiabilities":{"value":954000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCapitalEmployed":{"value":2280000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":80000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingTotalEquity":{"value":84000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCash":{"value":135000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingBorrowings":{"value":371000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":14000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":343000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":14000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":320000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":137000000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":27000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"pretaxIncome":{"value":107000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-30","end":"2026-03-28","filed":"2026-05-27","accession":"0001530721-26-000047","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":1049500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3078500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.40299366724237184; cashConversion: 10.144927536231885; roce: 0.7471171024849764

Calculation inputs: {"original":{"fcfTotal":{"value":207000000,"capex":{"accession":"0001530721-26-000047","end":"2025-03-29","filed":"2026-05-27","form":"10-K","start":"2024-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-26-000047","end":"2025-03-29","filed":"2026-05-27","form":"10-K","start":"2024-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3621000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"netIncome":{"value":-1179000000,"tag":"ProfitLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"operatingIncome":{"value":-26000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingAssets":{"value":6689000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"openingCurrentLiabilities":{"value":1695000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"openingCapitalEmployed":{"value":4994000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1599000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"openingTotalEquity":{"value":1600000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingCash":{"value":199000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"openingBorrowings":{"value":1734000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K","reportedValue":462000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K","reportedValue":1261000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K","reportedValue":11000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5213000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCurrentLiabilities":{"value":1336000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCapitalEmployed":{"value":3877000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":368000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingTotalEquity":{"value":372000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCash":{"value":107000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingBorrowings":{"value":1514000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":24000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":1466000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K","reportedValue":24000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":1779000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":-1182000000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":524000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"pretaxIncome":{"value":-2000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-31","end":"2025-03-29","filed":"2026-05-27","accession":"0001530721-26-000047","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":4435500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.716652858326429; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.5861796866193214

Calculation inputs: {"original":{"fcfTotal":{"value":174000000,"capex":{"accession":"0001530721-26-000047","end":"2024-03-30","filed":"2026-05-27","form":"10-K","start":"2023-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-26-000047","end":"2024-03-30","filed":"2026-05-27","form":"10-K","start":"2023-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4140000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"netIncome":{"value":-229000000,"tag":"ProfitLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"operatingIncome":{"value":59000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingAssets":{"value":7295000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"openingCurrentLiabilities":{"value":1450000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"openingCapitalEmployed":{"value":5845000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1848000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"openingTotalEquity":{"value":1849000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"openingCash":{"value":249000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"openingBorrowings":{"value":1831000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K","reportedValue":5000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K","reportedValue":1822000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K","reportedValue":4000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-01"},"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":6689000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"closingCurrentLiabilities":{"value":1695000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"closingCapitalEmployed":{"value":4994000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1599000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"closingTotalEquity":{"value":1600000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCash":{"value":199000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"closingBorrowings":{"value":1734000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K","reportedValue":462000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K","reportedValue":1261000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2024-03-30","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K","reportedValue":11000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-30"},"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":-229000000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"pretaxIncome":{"value":21000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-02","end":"2024-03-30","filed":"2026-05-27","accession":"0001530721-26-000047","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":5419500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.202898550724638; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.0886613156195222

Calculation inputs: {"original":{"fcfTotal":{"value":545000000,"capex":{"accession":"0001530721-25-000052","end":"2023-04-01","filed":"2025-05-28","form":"10-K","start":"2022-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-25-000052","end":"2023-04-01","filed":"2025-05-28","form":"10-K","start":"2022-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5619000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"netIncome":{"value":619000000,"tag":"ProfitLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"operatingIncome":{"value":679000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"openingAssets":{"value":7480000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingCurrentLiabilities":{"value":1566000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingCapitalEmployed":{"value":5914000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2559000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingTotalEquity":{"value":2558000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-04-02","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"openingCash":{"value":169000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingBorrowings":{"value":1181000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":29000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":1131000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":21000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-02"},"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":7295000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"closingCurrentLiabilities":{"value":1450000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"closingCapitalEmployed":{"value":5845000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1848000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"closingTotalEquity":{"value":1849000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-01","filed":"2026-05-27","accession":"0001530721-26-000047","form":"10-K"},"closingCash":{"value":249000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"closingBorrowings":{"value":1831000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K","reportedValue":5000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K","reportedValue":1822000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-04-01","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K","reportedValue":4000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-04-01"},"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":616000000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":29000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"pretaxIncome":{"value":648000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"effectiveTaxRate":{"value":0.044753086419753084,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":648612654.3209877,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5879500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":648612654.3209877,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":679000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"effectiveTaxRate":{"value":0.044753086419753084,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":29000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"pretaxIncome":{"value":648000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-03","end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"averageInvestedCapital":{"value":3500500000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3570000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1181000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":29000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":1131000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":21000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2558000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingCash":{"value":169000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingInvestedCapital":{"value":3431000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1831000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":5000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":1822000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":4000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1849000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingCash":{"value":249000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-04-01","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"}}}}; fcfMargin: 9.69923473927745; cashConversion: 88.04523424878838; roce: 11.548601071519688

Calculation inputs: {"original":{"fcfTotal":{"value":573000000,"capex":{"accession":"0001530721-24-000041","end":"2022-04-02","filed":"2024-05-29","form":"10-K","start":"2021-03-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-24-000041","end":"2022-04-02","filed":"2024-05-29","form":"10-K","start":"2021-03-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5654000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"netIncome":{"value":823000000,"tag":"ProfitLoss","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"operatingIncome":{"value":903000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"openingAssets":{"value":7481000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingCurrentLiabilities":{"value":1621000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingCapitalEmployed":{"value":5860000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2158000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingTotalEquity":{"value":2157000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-27","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"openingCash":{"value":232000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingBorrowings":{"value":1359000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":123000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":1219000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":17000000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-27"},"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":7480000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingCurrentLiabilities":{"value":1566000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingCapitalEmployed":{"value":5914000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2559000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingTotalEquity":{"value":2558000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-04-02","filed":"2025-05-28","accession":"0001530721-25-000052","form":"10-K"},"closingCash":{"value":169000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingBorrowings":{"value":1181000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":29000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":1131000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-02","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K","reportedValue":21000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-02"},"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":822000000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":92000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"pretaxIncome":{"value":915000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"effectiveTaxRate":{"value":0.1005464480874317,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":812206557.3770491,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5887000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":812206557.3770491,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":903000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"effectiveTaxRate":{"value":0.1005464480874317,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":92000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"pretaxIncome":{"value":915000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-28","end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"averageInvestedCapital":{"value":3427000000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":3284000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1359000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":123000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":1219000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":17000000}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":2157000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingCash":{"value":232000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingInvestedCapital":{"value":3570000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1181000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":29000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":1131000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":21000000}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":2558000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingCash":{"value":169000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-02","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"}}}}; fcfMargin: 10.134418111071808; cashConversion: 69.62332928311056; roce: 15.338882282996433

Calculation inputs: {"original":{"fcfTotal":{"value":513000000,"capex":{"accession":"0001530721-23-000087","end":"2021-03-27","filed":"2023-05-31","form":"10-K","start":"2020-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-23-000087","end":"2021-03-27","filed":"2023-05-31","form":"10-K","start":"2020-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4060000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"netIncome":{"value":-63000000,"tag":"ProfitLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"operatingIncome":{"value":19000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingAssets":{"value":7946000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"openingCurrentLiabilities":{"value":1401000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"openingCapitalEmployed":{"value":6545000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2167000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"openingTotalEquity":{"value":2168000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"openingCash":{"value":592000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","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 2020-03-28"},"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":7481000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingCurrentLiabilities":{"value":1621000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingCapitalEmployed":{"value":5860000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2158000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingTotalEquity":{"value":2157000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-03-27","filed":"2024-05-29","accession":"0001530721-24-000041","form":"10-K"},"closingCash":{"value":232000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingBorrowings":{"value":1359000000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":123000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":1219000000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2021-03-27","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K","reportedValue":17000000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-03-27"},"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":-62000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":66000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"pretaxIncome":{"value":3000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-29","end":"2021-03-27","filed":"2023-05-31","accession":"0001530721-23-000087","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":6202500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.635467980295568; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 0.3063280935106812

Calculation inputs: {"original":{"fcfTotal":{"value":636000000,"capex":{"accession":"0001530721-22-000054","end":"2020-03-28","filed":"2022-06-01","form":"10-K","start":"2019-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-22-000054","end":"2020-03-28","filed":"2022-06-01","form":"10-K","start":"2019-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5551000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"netIncome":{"value":-225000000,"tag":"ProfitLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"operatingIncome":{"value":-192000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingAssets":{"value":6650000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"openingCurrentLiabilities":{"value":1542000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"openingCapitalEmployed":{"value":5108000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2429000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"openingTotalEquity":{"value":2432000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"openingCash":{"value":172000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","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 2019-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7946000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"closingCurrentLiabilities":{"value":1401000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"closingCapitalEmployed":{"value":6545000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2167000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"closingTotalEquity":{"value":2168000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-03-28","filed":"2023-05-31","accession":"0001530721-23-000087","form":"10-K"},"closingCash":{"value":592000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-03-28","filed":"2021-05-26","accession":"0001530721-21-000057","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 2020-03-28"},"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":-223000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":10000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"pretaxIncome":{"value":-215000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-31","end":"2020-03-28","filed":"2022-06-01","accession":"0001530721-22-000054","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":5826500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.457395063952442; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.295288766841157

Calculation inputs: {"original":{"fcfTotal":{"value":513000000,"capex":{"accession":"0001530721-21-000057","end":"2019-03-30","filed":"2021-05-26","form":"10-K","start":"2018-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-21-000057","end":"2019-03-30","filed":"2021-05-26","form":"10-K","start":"2018-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5238000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"netIncome":{"value":542000000,"tag":"ProfitLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"operatingIncome":{"value":735000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"openingAssets":{"value":4059000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"openingCurrentLiabilities":{"value":960000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"openingCapitalEmployed":{"value":3099000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2018000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"openingTotalEquity":{"value":2034000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"openingCash":{"value":163000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6650000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"closingCurrentLiabilities":{"value":1542000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"closingCapitalEmployed":{"value":5108000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2429000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"closingTotalEquity":{"value":2432000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-03-30","filed":"2022-06-01","accession":"0001530721-22-000054","form":"10-K"},"closingCash":{"value":172000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-30","filed":"2020-07-08","accession":"0001530721-20-000062","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 2019-03-30"},"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":543000000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":79000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-04-01","end":"2019-03-30","filed":"2021-05-26","accession":"0001530721-21-000057","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":4103500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.793814432989691; cashConversion: 94.64944649446494; roce: 17.911538930181553

Calculation inputs: {"original":{"fcfTotal":{"value":942000000,"capex":{"accession":"0001530721-20-000062","end":"2018-03-31","filed":"2020-07-08","form":"10-K","start":"2017-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-20-000062","end":"2018-03-31","filed":"2020-07-08","form":"10-K","start":"2017-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4719000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"netIncome":{"value":592000000,"tag":"ProfitLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"operatingIncome":{"value":749000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"openingAssets":{"value":2409600000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"openingCurrentLiabilities":{"value":565800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"openingCapitalEmployed":{"value":1843800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1592600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"openingTotalEquity":{"value":1595000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-01","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"openingCash":{"value":227700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"openingBorrowings":{"value":266200000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K","reportedValue":133100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K","reportedValue":133100000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-01"},"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":4059000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"closingCurrentLiabilities":{"value":960000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"closingCapitalEmployed":{"value":3099000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2018000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"closingTotalEquity":{"value":2034000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-03-31","filed":"2021-05-26","accession":"0001530721-21-000057","form":"10-K"},"closingCash":{"value":163000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-31","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":592000000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":150000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-02","end":"2018-03-31","filed":"2020-07-08","accession":"0001530721-20-000062","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":2471400000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.96185632549269; cashConversion: 159.1216216216216; roce: 30.306708748078016

Calculation inputs: {"original":{"fcfTotal":{"value":870000000,"capex":{"accession":"0001530721-19-000023","end":"2017-04-01","filed":"2019-05-29","form":"10-K","start":"2016-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-19-000023","end":"2017-04-01","filed":"2019-05-29","form":"10-K","start":"2016-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4494000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"netIncome":{"value":552000000,"tag":"ProfitLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"operatingIncome":{"value":690000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"openingAssets":{"value":2566800000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"openingCurrentLiabilities":{"value":435500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"openingCapitalEmployed":{"value":2131300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1995700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"openingTotalEquity":{"value":1999000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"openingCash":{"value":702000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","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 2016-04-02"},"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":2409600000,"tag":"Assets","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"closingCurrentLiabilities":{"value":565800000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"closingCapitalEmployed":{"value":1843800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1592600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"closingTotalEquity":{"value":1595000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-04-01","filed":"2020-07-08","accession":"0001530721-20-000062","form":"10-K"},"closingCash":{"value":227700000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"closingBorrowings":{"value":266200000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K","reportedValue":133100000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K","reportedValue":0},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2017-04-01","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K","reportedValue":133100000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-04-01"},"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":553000000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":137000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-03","end":"2017-04-01","filed":"2019-05-29","accession":"0001530721-19-000023","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":1987550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 19.359145527369826; cashConversion: 157.6086956521739; roce: 34.71610777087369

Calculation inputs: {"original":{"fcfTotal":{"value":880300000,"capex":{"accession":"0001530721-18-000035","end":"2016-04-02","filed":"2018-05-30","form":"10-K","start":"2015-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-18-000035","end":"2016-04-02","filed":"2018-05-30","form":"10-K","start":"2015-03-29","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":837700000,"tag":"ProfitLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"operatingIncome":{"value":1175100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"openingAssets":{"value":2684600000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingCurrentLiabilities":{"value":326300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingCapitalEmployed":{"value":2358300000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2241000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingTotalEquity":{"value":2241000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"openingCash":{"value":978900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","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 2015-03-28"},"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":2566800000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"closingCurrentLiabilities":{"value":435500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"closingCapitalEmployed":{"value":2131300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1995700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"closingTotalEquity":{"value":1999000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-04-02","filed":"2019-05-29","accession":"0001530721-19-000023","form":"10-K"},"closingCash":{"value":702000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-02","filed":"2017-05-31","accession":"0001530721-17-000022","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 2016-04-02"},"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":839100000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":334600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-29","end":"2016-04-02","filed":"2018-05-30","accession":"0001530721-18-000035","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":2244800000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 105.08535275158171; roce: 52.34764789736279

Calculation inputs: {"original":{"fcfTotal":{"value":501700000,"capex":{"accession":"0001530721-17-000022","end":"2015-03-28","filed":"2017-05-31","form":"10-K","start":"2014-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001530721-17-000022","end":"2015-03-28","filed":"2017-05-31","form":"10-K","start":"2014-03-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":881000000,"tag":"ProfitLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"operatingIncome":{"value":1257000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"openingAssets":{"value":2216973000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"openingCurrentLiabilities":{"value":308370000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"openingCapitalEmployed":{"value":1908603000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1806131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"openingTotalEquity":{"value":1806200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"openingCash":{"value":971200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-29"},"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":2684600000,"tag":"Assets","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingCurrentLiabilities":{"value":326300000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingCapitalEmployed":{"value":2358300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2241000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingTotalEquity":{"value":2241000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-03-28","filed":"2018-05-30","accession":"0001530721-18-000035","form":"10-K"},"closingCash":{"value":978900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-03-28","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-03-28"},"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":881000000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":374800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-30","end":"2015-03-28","filed":"2017-05-31","accession":"0001530721-17-000022","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":2133451500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 56.9466515323496; roce: 58.91861146128703

Calculation inputs: {"original":{"fcfTotal":{"value":447079000,"capex":{"accession":"0001530721-16-000090","end":"2014-03-29","filed":"2016-06-01","form":"10-K","start":"2013-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-215187","end":"2014-03-29","filed":"2014-05-28","form":"10-K","start":"2013-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":661500000,"tag":"ProfitLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"operatingIncome":{"value":1008200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingAssets":{"value":1289565000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"openingCurrentLiabilities":{"value":164248000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"openingCapitalEmployed":{"value":1125317000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1047246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"openingTotalEquity":{"value":1047200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingCash":{"value":487300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2216973000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"closingCurrentLiabilities":{"value":308370000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"closingCapitalEmployed":{"value":1908603000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1806131000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-29","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"closingTotalEquity":{"value":1806200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-29","filed":"2017-05-31","accession":"0001530721-17-000022","form":"10-K"},"closingCash":{"value":971200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-29","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-03-29"},"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":661485000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"incomeTaxExpense":{"value":346200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-31","end":"2014-03-29","filed":"2016-06-01","accession":"0001530721-16-000090","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":1516960000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: FCF and net income sources do not share a filing; roce: 66.46187111064233

Calculation inputs: {"original":{"fcfTotal":{"value":235015000,"capex":{"accession":"0001193125-15-201923","end":"2013-03-30","filed":"2015-05-27","form":"10-K","start":"2012-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-215187","end":"2013-03-30","filed":"2014-05-28","form":"10-K","start":"2012-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":630014000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"openingAssets":{"value":674425000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"openingCurrentLiabilities":{"value":165006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"openingCapitalEmployed":{"value":509419000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":456237000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201923","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":218188000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"openingCash":{"value":113626000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1289565000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"closingCurrentLiabilities":{"value":164248000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"closingCapitalEmployed":{"value":1125317000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1047246000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"closingTotalEquity":{"value":1047200000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingCash":{"value":487300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-30","filed":"2016-06-01","accession":"0001530721-16-000090","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-03-30"},"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":397602000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"incomeTaxExpense":{"value":229525000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-04-01","end":"2013-03-30","filed":"2015-05-27","accession":"0001193125-15-201923","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":817368000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 77.07837840483111

Calculation inputs: {"original":{"fcfTotal":{"value":27103000,"capex":{"accession":"0001193125-14-215187","end":"2012-03-31","filed":"2014-05-28","form":"10-K","start":"2011-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-215187","end":"2012-03-31","filed":"2014-05-28","form":"10-K","start":"2011-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":247682000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215187","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 2011-04-02"},"openingParentEquity":{"value":125320000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001193125-14-215187","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":21065000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-02"},"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":674425000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"closingCurrentLiabilities":{"value":165006000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"closingCapitalEmployed":{"value":509419000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":456237000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201923","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":218188000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-03-31","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"closingCash":{"value":113626000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-31","filed":"2015-05-27","accession":"0001193125-15-201923","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":126137000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"incomeTaxExpense":{"value":101452000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-04-03","end":"2012-03-31","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2011-04-02

Calculation inputs: {"original":{"fcfTotal":{"value":52960000,"capex":{"accession":"0001193125-13-239625","end":"2011-04-02","filed":"2013-05-29","form":"10-K","start":"2010-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-239625","end":"2011-04-02","filed":"2013-05-29","form":"10-K","start":"2010-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":136866000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001193125-13-239625","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 2010-04-03"},"openingParentEquity":{"value":49011000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-03","filed":"2013-05-29","accession":"0001193125-13-239625","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":5664000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-03","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-04-03"},"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 2011-04-02"},"closingParentEquity":{"value":125320000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001193125-14-215187","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":21065000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-02","filed":"2014-05-28","accession":"0001193125-14-215187","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-04-02"},"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":56877000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"incomeTaxExpense":{"value":60713000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-04-04","end":"2011-04-02","filed":"2013-05-29","accession":"0001193125-13-239625","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2010-04-03; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-04-02

revenue: 3474000000; operatingIncome: 23000000; netIncome: 138000000

revenue: 3621000000; operatingIncome: -26000000; netIncome: -1179000000

revenue: 4140000000; operatingIncome: 59000000; netIncome: -229000000

revenue: 5619000000; operatingIncome: 679000000; netIncome: 619000000

revenue: 5654000000; operatingIncome: 903000000; netIncome: 823000000

revenue: 4060000000; operatingIncome: 19000000; netIncome: -63000000

revenue: 5551000000; operatingIncome: -192000000; netIncome: -225000000

revenue: 5238000000; operatingIncome: 735000000; netIncome: 542000000

revenue: 4719000000; operatingIncome: 749000000; netIncome: 592000000

revenue: 4494000000; operatingIncome: 690000000; netIncome: 552000000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 1175100000; netIncome: 837700000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 1257000000; netIncome: 881000000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 1008200000; netIncome: 661500000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 630014000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 247682000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 136866000; netIncome: Consolidated income including noncontrolling interests is not confirmed