Gen Digital Inc. (GENVR)

revenue: 5000000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 3935000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 3800000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 3317000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2796000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2551000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2490000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 2456000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 4834000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 4019000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 3600000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

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

revenue: 6676000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 6906000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 6730000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 6190000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 5985000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 6150000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

revenue: 5874000000; averageDilutedShares: Ambiguous share-class allocation; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: Ambiguous share-class allocation

Calculation inputs: {"original":{"fcfTotal":{"value":1523000000,"capex":{"accession":"0000849399-26-000017","end":"2026-04-03","filed":"2026-05-21","form":"10-K","start":"2025-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-26-000017","end":"2026-04-03","filed":"2026-05-21","form":"10-K","start":"2025-03-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5000000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-29","end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":2120000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-29","end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingAssets":{"value":15495000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingCurrentLiabilities":{"value":2851000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingCapitalEmployed":{"value":12644000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2269000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingTotalEquity":{"value":2269000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":13226000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingCash":{"value":1006000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-28","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-28"},"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":15589000000,"tag":"Assets","unit":"USD","start":null,"end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingCurrentLiabilities":{"value":2710000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingCapitalEmployed":{"value":12879000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2611000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingTotalEquity":{"value":2611000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":12978000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-04-03"},"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":973000000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-29","end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":538000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-29","end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"pretaxIncome":{"value":1511000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-29","end":"2026-04-03","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":12761500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 30.459999999999997; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 16.612467186459273

Calculation inputs: {"original":{"fcfTotal":{"value":1206000000,"capex":{"accession":"0000849399-26-000017","end":"2025-03-28","filed":"2026-05-21","form":"10-K","start":"2024-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-26-000017","end":"2025-03-28","filed":"2026-05-21","form":"10-K","start":"2024-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3935000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":1610000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingAssets":{"value":15793000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"openingCurrentLiabilities":{"value":2726000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"openingCapitalEmployed":{"value":13067000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2140000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","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":13653000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"openingCash":{"value":846000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-29"},"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":15495000000,"tag":"Assets","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingCurrentLiabilities":{"value":2851000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingCapitalEmployed":{"value":12644000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2269000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingTotalEquity":{"value":2269000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":13226000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"closingCash":{"value":1006000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-03-28","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-03-28"},"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":643000000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":386000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"pretaxIncome":{"value":1029000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-30","end":"2025-03-28","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":12855500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 30.64803049555273; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 12.523822488429076

Calculation inputs: {"original":{"fcfTotal":{"value":2044000000,"capex":{"accession":"0000849399-26-000017","end":"2024-03-29","filed":"2026-05-21","form":"10-K","start":"2023-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-26-000017","end":"2024-03-29","filed":"2026-05-21","form":"10-K","start":"2023-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3800000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":1110000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"openingAssets":{"value":15947000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"openingCurrentLiabilities":{"value":2849000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"openingCapitalEmployed":{"value":13098000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2152000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-05-21","accession":"0000849399-26-000017","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":13747000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"openingCash":{"value":750000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-03-31"},"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":15793000000,"tag":"Assets","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"closingCurrentLiabilities":{"value":2726000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"closingCapitalEmployed":{"value":13067000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2140000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","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":13653000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"closingCash":{"value":846000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-03-29","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-03-29"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":607000000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-160000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"pretaxIncome":{"value":447000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-04-01","end":"2024-03-29","filed":"2026-05-21","accession":"0000849399-26-000017","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":13082500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 53.789473684210535; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 8.484616854576725

Calculation inputs: {"original":{"fcfTotal":{"value":751000000,"capex":{"accession":"0000849399-25-000033","end":"2023-03-31","filed":"2025-05-15","form":"10-K","start":"2022-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-25-000033","end":"2023-03-31","filed":"2025-05-15","form":"10-K","start":"2022-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3317000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-04-02","end":"2023-03-31","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":1206000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-04-02","end":"2023-03-31","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"openingAssets":{"value":6943000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"openingCurrentLiabilities":{"value":3065000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"openingCapitalEmployed":{"value":3878000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-126000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-01","filed":"2025-05-15","accession":"0000849399-25-000033","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":7036000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"openingCash":{"value":1887000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-01"},"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":15947000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"closingCurrentLiabilities":{"value":2849000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"closingCapitalEmployed":{"value":13098000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2152000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-03-31","filed":"2026-05-21","accession":"0000849399-26-000017","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":13747000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"closingCash":{"value":750000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-03-31","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-03-31"},"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":1334000000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-04-02","end":"2023-03-31","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-551000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-04-02","end":"2023-03-31","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"pretaxIncome":{"value":783000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-04-02","end":"2023-03-31","filed":"2025-05-15","accession":"0000849399-25-000033","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8488000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 22.64094060898402; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 14.208294062205468

Calculation inputs: {"original":{"fcfTotal":{"value":968000000,"capex":{"accession":"0000849399-24-000036","end":"2022-04-01","filed":"2024-05-16","form":"10-K","start":"2021-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-24-000036","end":"2022-04-01","filed":"2024-05-16","form":"10-K","start":"2021-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2796000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-04-03","end":"2022-04-01","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":1005000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-04-03","end":"2022-04-01","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"openingAssets":{"value":6361000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"openingCurrentLiabilities":{"value":2136000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"openingCapitalEmployed":{"value":4225000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-500000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-02","filed":"2024-05-16","accession":"0000849399-24-000036","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":6861000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"openingCash":{"value":933000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-02"},"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":6943000000,"tag":"Assets","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"closingCurrentLiabilities":{"value":3065000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"closingCapitalEmployed":{"value":3878000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-126000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-04-01","filed":"2025-05-15","accession":"0000849399-25-000033","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":7036000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"closingCash":{"value":1887000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-04-01","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-04-01"},"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":836000000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-04-03","end":"2022-04-01","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":206000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-04-03","end":"2022-04-01","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"pretaxIncome":{"value":1042000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-04-03","end":"2022-04-01","filed":"2024-05-16","accession":"0000849399-24-000036","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4051500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 34.620886981402; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 24.805627545353573

Calculation inputs: {"original":{"fcfTotal":{"value":700000000,"capex":{"accession":"0000849399-23-000014","end":"2021-04-02","filed":"2023-05-25","form":"10-K","start":"2020-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-23-000014","end":"2021-04-02","filed":"2023-05-25","form":"10-K","start":"2020-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2551000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-04-04","end":"2021-04-02","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":896000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-04-04","end":"2021-04-02","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"openingAssets":{"value":7735000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"openingCurrentLiabilities":{"value":2622000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"openingCapitalEmployed":{"value":5113000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":10000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-03","filed":"2023-05-25","accession":"0000849399-23-000014","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":7725000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"openingCash":{"value":2177000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","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 2020-04-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-04-03","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6361000000,"tag":"Assets","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"closingCurrentLiabilities":{"value":2136000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"closingCapitalEmployed":{"value":4225000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-500000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-04-02","filed":"2024-05-16","accession":"0000849399-24-000036","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":6861000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"closingCash":{"value":933000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-04-02","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-04-02"},"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":554000000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-04-04","end":"2021-04-02","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":176000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-04-04","end":"2021-04-02","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"pretaxIncome":{"value":872000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-04-04","end":"2021-04-02","filed":"2023-05-25","accession":"0000849399-23-000014","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4669000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 27.440219521756177; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 19.1904047976012

Calculation inputs: {"original":{"fcfTotal":{"value":-950000000,"capex":{"accession":"0000849399-22-000013","end":"2020-04-03","filed":"2022-05-20","form":"10-K","start":"2019-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-22-000013","end":"2020-04-03","filed":"2022-05-20","form":"10-K","start":"2019-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2490000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-30","end":"2020-04-03","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":355000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-30","end":"2020-04-03","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"openingAssets":{"value":15938000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"openingCurrentLiabilities":{"value":3766000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"openingCapitalEmployed":{"value":12172000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5738000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-29","filed":"2022-05-20","accession":"0000849399-22-000013","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":10200000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"openingCash":{"value":1791000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","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 2019-03-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7735000000,"tag":"Assets","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"closingCurrentLiabilities":{"value":2622000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"closingCapitalEmployed":{"value":5113000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":10000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-04-03","filed":"2023-05-25","accession":"0000849399-23-000014","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":7725000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"closingCash":{"value":2177000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-04-03","filed":"2021-05-21","accession":"0000849399-21-000010","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 2020-04-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-04-03","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":3887000000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-30","end":"2020-04-03","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":241000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-30","end":"2020-04-03","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"pretaxIncome":{"value":819000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-30","end":"2020-04-03","filed":"2022-05-20","accession":"0000849399-22-000013","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8642500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -38.152610441767074; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 4.107607752386462

Calculation inputs: {"original":{"fcfTotal":{"value":1288000000,"capex":{"accession":"0000849399-21-000010","end":"2019-03-29","filed":"2021-05-21","form":"10-K","start":"2018-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-21-000010","end":"2019-03-29","filed":"2021-05-21","form":"10-K","start":"2018-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2456000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-03-31","end":"2019-03-29","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":158000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-31","end":"2019-03-29","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"openingAssets":{"value":15759000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"openingCurrentLiabilities":{"value":3170000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"openingCapitalEmployed":{"value":12589000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5023000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-30","filed":"2021-05-21","accession":"0000849399-21-000010","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":10736000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"openingCash":{"value":1774000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":15938000000,"tag":"Assets","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"closingCurrentLiabilities":{"value":3766000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"closingCapitalEmployed":{"value":12172000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5738000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-03-29","filed":"2022-05-20","accession":"0000849399-22-000013","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":10200000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"closingCash":{"value":1791000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","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 2019-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":31000000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-31","end":"2019-03-29","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-03-31","end":"2019-03-29","filed":"2021-05-21","accession":"0000849399-21-000010","form":"10-K"},"pretaxIncome":{"value":-107000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-03-31","end":"2019-03-29","filed":"2020-05-28","accession":"0000849399-20-000004","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":12380500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 52.44299674267101; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 1.276200476555874

Calculation inputs: {"original":{"fcfTotal":{"value":808000000,"capex":{"accession":"0000849399-20-000004","end":"2018-03-30","filed":"2020-05-28","form":"10-K","start":"2017-04-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-20-000004","end":"2018-03-30","filed":"2020-05-28","form":"10-K","start":"2017-04-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4834000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-154000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"openingAssets":{"value":18174000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"openingCurrentLiabilities":{"value":4622000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"openingCapitalEmployed":{"value":13552000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3487000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-05-28","accession":"0000849399-20-000004","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":14687000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"openingCash":{"value":4247000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-03-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":15759000000,"tag":"Assets","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"closingCurrentLiabilities":{"value":3170000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"closingCapitalEmployed":{"value":12589000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5023000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-03-30","filed":"2021-05-21","accession":"0000849399-21-000010","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":10736000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"closingCash":{"value":1774000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-03-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-03-30","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1138000000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-720000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"pretaxIncome":{"value":244000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2020-05-28","accession":"0000849399-20-000004","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":13070500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":808000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"}},"revenue":{"value":4834000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-04-01","end":"2018-03-30","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"}}}}; fcfMargin: 16.714935870914356; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -1.1782257756015455

Calculation inputs: {"original":{"fcfTotal":{"value":-279000000,"capex":{"accession":"0000849399-19-000005","end":"2017-03-31","filed":"2019-05-24","form":"10-K","start":"2016-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-19-000005","end":"2017-03-31","filed":"2019-05-24","form":"10-K","start":"2016-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4019000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-04-02","end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-100000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-04-02","end":"2017-03-31","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"openingAssets":{"value":11767000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"openingCurrentLiabilities":{"value":4033000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"openingCapitalEmployed":{"value":7734000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3676000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"openingTotalEquity":{"value":3676000000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":8091000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"openingCash":{"value":5983000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","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 2016-04-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"openingCommonEquity":{"value":3676000000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":18174000000,"tag":"Assets","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"closingCurrentLiabilities":{"value":4622000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"closingCapitalEmployed":{"value":13552000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3487000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-03-31","filed":"2020-05-28","accession":"0000849399-20-000004","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":14687000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"closingCash":{"value":4247000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-03-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-03-31","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-106000000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-04-02","end":"2017-03-31","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-26000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-04-02","end":"2017-03-31","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"},"pretaxIncome":{"value":-262000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-04-02","end":"2017-03-31","filed":"2019-05-24","accession":"0000849399-19-000005","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":10643000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-279000000,"capex":{"accession":"0000849399-19-000005","end":"2017-03-31","filed":"2019-05-24","form":"10-K","start":"2016-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-19-000005","end":"2017-03-31","filed":"2019-05-24","form":"10-K","start":"2016-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4019000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-04-02","end":"2017-03-31","filed":"2019-05-24","accession":"0000849399-19-000005","form":"10-K"}}}}; fcfMargin: -6.942025379447624; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -0.939584703561026

Calculation inputs: {"original":{"fcfTotal":{"value":530000000,"capex":{"accession":"0001193125-18-309091","end":"2016-04-01","filed":"2018-10-26","form":"10-K","start":"2015-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-18-309091","end":"2016-04-01","filed":"2018-10-26","form":"10-K","start":"2015-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3600000000,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2015-04-04","end":"2016-04-01","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":457000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-04-04","end":"2016-04-01","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"openingAssets":{"value":13233000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"openingCurrentLiabilities":{"value":4453000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"openingCapitalEmployed":{"value":8780000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5935000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"openingTotalEquity":{"value":5935000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-04-03","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingCash":{"value":2843000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","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 2015-04-03"},"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":11767000000,"tag":"Assets","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"closingCurrentLiabilities":{"value":4033000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"closingCapitalEmployed":{"value":7734000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3676000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"closingTotalEquity":{"value":3676000000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":8091000000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"closingCash":{"value":5983000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","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 2016-04-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-04-01","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"closingCommonEquity":{"value":3676000000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2488000000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-04-04","end":"2016-04-01","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1213000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-04-04","end":"2016-04-01","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"pretaxIncome":{"value":392000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-04-04","end":"2016-04-01","filed":"2018-10-26","accession":"0001193125-18-309091","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8257000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.722222222222223; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 5.534697832142425

Calculation inputs: {"original":{"fcfTotal":{"value":1009000000,"capex":{"accession":"0000849399-17-000009","end":"2015-04-03","filed":"2017-05-19","form":"10-K","start":"2014-03-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-17-000009","end":"2015-04-03","filed":"2017-05-19","form":"10-K","start":"2014-03-29","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":154000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-29","end":"2015-04-03","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"openingAssets":{"value":13539000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-28","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingCurrentLiabilities":{"value":4306000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-28","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingCapitalEmployed":{"value":9233000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5797000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-28","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"openingTotalEquity":{"value":5797000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-28","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingCash":{"value":3695000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","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 2014-03-28"},"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":13233000000,"tag":"Assets","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"closingCurrentLiabilities":{"value":4453000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"closingCapitalEmployed":{"value":8780000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5935000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"closingTotalEquity":{"value":5935000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-04-03","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"closingCash":{"value":2843000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-04-03","filed":"2016-05-20","accession":"0000849399-16-000022","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 2015-04-03"},"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":878000000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-03-29","end":"2015-04-03","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-8000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-29","end":"2015-04-03","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"pretaxIncome":{"value":101000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-03-29","end":"2015-04-03","filed":"2017-05-19","accession":"0000849399-17-000009","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9006500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 1.7098762005218453

Calculation inputs: {"original":{"fcfTotal":{"value":1087000000,"capex":{"accession":"0000849399-16-000022","end":"2014-03-28","filed":"2016-05-20","form":"10-K","start":"2013-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-16-000022","end":"2014-03-28","filed":"2016-05-20","form":"10-K","start":"2013-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6676000000,"tag":"Revenues","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"netIncome":{"value":898000000,"tag":"ProfitLoss","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"operatingIncome":{"value":144000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"openingAssets":{"value":14508000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"openingCurrentLiabilities":{"value":5567000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"openingCapitalEmployed":{"value":8941000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5476000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"openingTotalEquity":{"value":5476000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingCash":{"value":4685000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","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 2013-03-29"},"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":13539000000,"tag":"Assets","unit":"USD","start":null,"end":"2014-03-28","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"closingCurrentLiabilities":{"value":4306000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-03-28","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"closingCapitalEmployed":{"value":9233000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5797000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-03-28","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"closingTotalEquity":{"value":5797000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-03-28","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"closingCash":{"value":3695000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","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 2014-03-28"},"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":898000000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":16000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"pretaxIncome":{"value":107000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9087000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":1087000000,"capex":{"accession":"0000849399-16-000022","end":"2014-03-28","filed":"2016-05-20","form":"10-K","start":"2013-03-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000849399-16-000022","end":"2014-03-28","filed":"2016-05-20","form":"10-K","start":"2013-03-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":898000000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-03-30","end":"2014-03-28","filed":"2016-05-20","accession":"0000849399-16-000022","form":"10-K"}}}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: 121.0467706013363; roce: 1.5846814130075932

Calculation inputs: {"original":{"fcfTotal":{"value":1257000000,"capex":{"accession":"0000849399-15-000007","end":"2013-03-29","filed":"2015-05-22","form":"10-K","start":"2012-03-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-202922","end":"2013-03-29","filed":"2014-05-16","form":"10-K","start":"2012-03-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6906000000,"tag":"Revenues","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"netIncome":{"value":755000000,"tag":"ProfitLoss","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"operatingIncome":{"value":1106000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingAssets":{"value":13020000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-30","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"openingCurrentLiabilities":{"value":4505000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-30","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"openingCapitalEmployed":{"value":8515000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5094000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-30","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"openingTotalEquity":{"value":5237000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-30","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"openingCash":{"value":3162000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-30","filed":"2015-05-22","accession":"0000849399-15-000007","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 2012-03-30"},"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":14508000000,"tag":"Assets","unit":"USD","start":null,"end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"closingCurrentLiabilities":{"value":5567000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"closingCapitalEmployed":{"value":8941000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5476000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"closingTotalEquity":{"value":5476000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"closingCash":{"value":4685000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","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 2013-03-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":755000000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":251000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"pretaxIncome":{"value":1006000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8728000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":1257000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"}},"revenue":{"value":6906000000,"tag":"Revenues","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":1257000000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"}},"netIncome":{"value":755000000,"tag":"ProfitLoss","unit":"USD","start":"2012-03-31","end":"2013-03-29","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"}}}}; fcfMargin: 18.201563857515204; cashConversion: 166.49006622516555; roce: 12.671860678276811

Calculation inputs: {"original":{"fcfTotal":{"value":1615000000,"capex":{"accession":"0001193125-14-202922","end":"2012-03-30","filed":"2014-05-16","form":"10-K","start":"2011-04-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-202922","end":"2012-03-30","filed":"2014-05-16","form":"10-K","start":"2011-04-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6730000000,"tag":"Revenues","unit":"USD","start":"2011-04-02","end":"2012-03-30","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"netIncome":{"value":1187000000,"tag":"ProfitLoss","unit":"USD","start":"2011-04-02","end":"2012-03-30","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"operatingIncome":{"value":1104000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-04-02","end":"2012-03-30","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"openingAssets":{"value":12719000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-01","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"openingCurrentLiabilities":{"value":4893000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-01","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"openingCapitalEmployed":{"value":7826000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4528000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-01","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"openingTotalEquity":{"value":4635000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-04-01","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"openingCash":{"value":2950000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-01","filed":"2014-05-16","accession":"0001193125-14-202922","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 2011-04-01"},"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":13020000000,"tag":"Assets","unit":"USD","start":null,"end":"2012-03-30","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"closingCurrentLiabilities":{"value":4505000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-03-30","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"closingCapitalEmployed":{"value":8515000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5094000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-03-30","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"closingTotalEquity":{"value":5237000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-03-30","filed":"2015-05-22","accession":"0000849399-15-000007","form":"10-K"},"closingCash":{"value":3162000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-03-30","filed":"2015-05-22","accession":"0000849399-15-000007","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 2012-03-30"},"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":1187000000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-04-02","end":"2012-03-30","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":308000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-04-02","end":"2012-03-30","filed":"2014-05-16","accession":"0001193125-14-202922","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":8170500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.99702823179792; cashConversion: 136.05728727885423; roce: 13.512024967872224

Calculation inputs: {"original":{"fcfTotal":{"value":1526000000,"capex":{"accession":"0001193125-13-226119","end":"2011-04-01","filed":"2013-05-17","form":"10-K","start":"2010-04-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-226119","end":"2011-04-01","filed":"2013-05-17","form":"10-K","start":"2010-04-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6190000000,"tag":"Revenues","unit":"USD","start":"2010-04-03","end":"2011-04-01","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"netIncome":{"value":593000000,"tag":"ProfitLoss","unit":"USD","start":"2010-04-03","end":"2011-04-01","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"operatingIncome":{"value":880000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-04-03","end":"2011-04-01","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"openingAssets":{"value":11232000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-02","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"openingCurrentLiabilities":{"value":3771000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-02","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"openingCapitalEmployed":{"value":7461000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4548000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-02","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"openingTotalEquity":{"value":4548000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-04-02","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"openingCash":{"value":3029000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-02","filed":"2013-05-17","accession":"0001193125-13-226119","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 2010-04-02"},"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":12719000000,"tag":"Assets","unit":"USD","start":null,"end":"2011-04-01","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"closingCurrentLiabilities":{"value":4893000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-04-01","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"closingCapitalEmployed":{"value":7826000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4528000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-04-01","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"closingTotalEquity":{"value":4635000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-04-01","filed":"2014-05-16","accession":"0001193125-14-202922","form":"10-K"},"closingCash":{"value":2950000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-04-01","filed":"2014-05-16","accession":"0001193125-14-202922","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 2011-04-01"},"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":597000000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-04-03","end":"2011-04-01","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":7643500000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.652665589660742; cashConversion: 257.3355817875211; roce: 11.513050304180023

Calculation inputs: {"original":{"fcfTotal":{"value":1445000000,"capex":{"accession":"0001193125-12-241997","end":"2010-04-02","filed":"2012-05-21","form":"10-K","start":"2009-04-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-241997","end":"2010-04-02","filed":"2012-05-21","form":"10-K","start":"2009-04-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5985000000,"tag":"Revenues","unit":"USD","start":"2009-04-04","end":"2010-04-02","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"netIncome":{"value":714000000,"tag":"ProfitLoss","unit":"USD","start":"2009-04-04","end":"2010-04-02","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"operatingIncome":{"value":933000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-04-04","end":"2010-04-02","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"openingAssets":{"value":10638000000,"tag":"Assets","unit":"USD","start":null,"end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"openingCurrentLiabilities":{"value":3513000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"openingCapitalEmployed":{"value":7125000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4147000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"openingTotalEquity":{"value":4147000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-04-03","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"openingCash":{"value":1793000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-04-03","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-04-03"},"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":11232000000,"tag":"Assets","unit":"USD","start":null,"end":"2010-04-02","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"closingCurrentLiabilities":{"value":3771000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-04-02","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"closingCapitalEmployed":{"value":7461000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4548000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-04-02","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"closingTotalEquity":{"value":4548000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-04-02","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"closingCash":{"value":3029000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-04-02","filed":"2013-05-17","accession":"0001193125-13-226119","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-04-02"},"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":714000000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-04-04","end":"2010-04-02","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":7293000000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 24.143692564745194; cashConversion: 202.38095238095238; roce: 12.793089263677498

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":6150000000,"tag":"Revenues","unit":"USD","start":"2008-03-29","end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"netIncome":{"value":-6786000000,"tag":"ProfitLoss","unit":"USD","start":"2008-03-29","end":"2009-04-03","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"operatingIncome":{"value":-6470000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-03-29","end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-03-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":11229000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-03-28","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"openingCash":{"value":1890000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-03-28","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-03-28"},"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":10638000000,"tag":"Assets","unit":"USD","start":null,"end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"closingCurrentLiabilities":{"value":3513000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"closingCapitalEmployed":{"value":7125000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4147000000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-04-03","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"closingTotalEquity":{"value":4147000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-04-03","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"closingCash":{"value":1793000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-04-03","filed":"2012-05-21","accession":"0001193125-12-241997","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-04-03"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2008-03-28

Calculation inputs: {"original":{"fcfTotal":{"value":1545000000,"capex":{"accession":"0000950123-10-052086","end":"2008-03-28","filed":"2010-05-24","form":"10-K","start":"2007-04-05","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950123-10-052086","end":"2008-03-28","filed":"2010-05-24","form":"10-K","start":"2007-04-05","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5874000000,"tag":"Revenues","unit":"USD","start":"2007-04-05","end":"2008-03-28","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"netIncome":{"value":410000000,"tag":"ProfitLoss","unit":"USD","start":"2007-04-05","end":"2008-03-28","filed":"2010-05-24","accession":"0000950123-10-052086","form":"10-K"},"operatingIncome":{"value":602000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-04-05","end":"2008-03-28","filed":"2010-05-24","accession":"0000950123-10-052086","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 2007-04-04"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":2559000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-04-04","filed":"2010-05-24","accession":"0000950123-10-052086","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 2007-04-04"},"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 2008-03-28"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":11229000000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-03-28","filed":"2011-05-20","accession":"0000950123-11-052609","form":"10-K"},"closingCash":{"value":1890000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-03-28","filed":"2010-05-24","accession":"0000950123-10-052086","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 2008-03-28"},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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: 26.3023493360572; cashConversion: 376.8292682926829; 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 2007-04-04; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-03-28

revenue: 5000000000; operatingIncome: 2120000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 3935000000; operatingIncome: 1610000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 3800000000; operatingIncome: 1110000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 3317000000; operatingIncome: 1206000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2796000000; operatingIncome: 1005000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2551000000; operatingIncome: 896000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2490000000; operatingIncome: 355000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 2456000000; operatingIncome: 158000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 4834000000; operatingIncome: -154000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 4019000000; operatingIncome: -100000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 3600000000; operatingIncome: 457000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 154000000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 6676000000; operatingIncome: 144000000; netIncome: 898000000

revenue: 6906000000; operatingIncome: 1106000000; netIncome: 755000000

revenue: 6730000000; operatingIncome: 1104000000; netIncome: 1187000000

revenue: 6190000000; operatingIncome: 880000000; netIncome: 593000000

revenue: 5985000000; operatingIncome: 933000000; netIncome: 714000000

revenue: 6150000000; operatingIncome: -6470000000; netIncome: -6786000000

revenue: 5874000000; operatingIncome: 602000000; netIncome: 410000000