HELEN OF TROY LTD (HELE)

revenue: 1786290000; averageDilutedShares: 23002000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23077230

revenue: 1907665000; averageDilutedShares: 23065000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 22856066

revenue: 2005050000; averageDilutedShares: 23970000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23751258

revenue: 2072667000; averageDilutedShares: 24090000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23994405

revenue: 2223355000; averageDilutedShares: 24410000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23800305

revenue: 2098799000; averageDilutedShares: 25196000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24405921

revenue: 1707432000; averageDilutedShares: 25322000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 25193766

revenue: 1564151000; averageDilutedShares: 26303000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24946046

revenue: 1478845000; averageDilutedShares: 27254000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 26575634

revenue: 1397535000; averageDilutedShares: 27891000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27028665

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 28749000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27735034

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 29035000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 28488411

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 32386000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32272519

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 31936000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31868416

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 31705000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31681067

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 31355000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30838860

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 30921000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":131910000,"capex":{"accession":"0000916789-26-000048","end":"2026-02-28","filed":"2026-04-23","form":"10-K","start":"2025-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-26-000048","end":"2026-02-28","filed":"2026-04-23","form":"10-K","start":"2025-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1786290000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"netIncome":{"value":-898982000,"tag":"ProfitLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"operatingIncome":{"value":-782081000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingAssets":{"value":3132083000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingCurrentLiabilities":{"value":466259000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingCapitalEmployed":{"value":2665824000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1683439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingTotalEquity":{"value":1683439000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1448644000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingCash":{"value":18867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2115548000,"tag":"Assets","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingCurrentLiabilities":{"value":504965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingCapitalEmployed":{"value":1610583000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":798197000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingTotalEquity":{"value":798197000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1317351000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingCash":{"value":18886000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-898982000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":60144000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"pretaxIncome":{"value":-838838000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-03-01","end":"2026-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2138203500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.384579211662159; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -36.57654661962717

Calculation inputs: {"original":{"fcfTotal":{"value":83141000,"capex":{"accession":"0000916789-26-000048","end":"2025-02-28","filed":"2026-04-23","form":"10-K","start":"2024-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-26-000048","end":"2025-02-28","filed":"2026-04-23","form":"10-K","start":"2024-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1907665000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"netIncome":{"value":123751000,"tag":"ProfitLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"operatingIncome":{"value":142748000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingAssets":{"value":2838622000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"openingCurrentLiabilities":{"value":450811000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"openingCapitalEmployed":{"value":2387811000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1637442000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1201180000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"openingCash":{"value":18501000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3132083000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingCurrentLiabilities":{"value":466259000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingCapitalEmployed":{"value":2665824000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1683439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingTotalEquity":{"value":1683439000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1448644000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingCash":{"value":18867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":123751000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-32087000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"pretaxIncome":{"value":91664000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-03-01","end":"2025-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2526817500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.358259967027754; cashConversion: 67.18410356279949; roce: 5.649319747073147

Calculation inputs: {"original":{"fcfTotal":{"value":269423000,"capex":{"accession":"0000916789-26-000048","end":"2024-02-29","filed":"2026-04-23","form":"10-K","start":"2023-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-26-000048","end":"2024-02-29","filed":"2026-04-23","form":"10-K","start":"2023-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2005050000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"netIncome":{"value":168594000,"tag":"ProfitLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"operatingIncome":{"value":260589000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingAssets":{"value":2913715000,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"openingCurrentLiabilities":{"value":412158000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"openingCapitalEmployed":{"value":2501557000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1488811000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1424904000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"openingCash":{"value":29073000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2838622000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"closingCurrentLiabilities":{"value":450811000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"closingCapitalEmployed":{"value":2387811000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1637442000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1201180000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"closingCash":{"value":18501000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-29","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":168594000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":40448000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"pretaxIncome":{"value":209042000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-03-01","end":"2024-02-29","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"effectiveTaxRate":{"value":0.19349221687507773,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":210167056.6967404,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2444684000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 13.437221016932247; cashConversion: 159.80580566330948; roce: 10.659414468291198

Calculation inputs: {"original":{"fcfTotal":{"value":33378000,"capex":{"accession":"0000916789-25-000012","end":"2023-02-28","filed":"2025-04-24","form":"10-K","start":"2022-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-25-000012","end":"2023-02-28","filed":"2025-04-24","form":"10-K","start":"2022-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2072667000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"netIncome":{"value":143273000,"tag":"ProfitLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"operatingIncome":{"value":211791000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"openingAssets":{"value":2823451000,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"openingCurrentLiabilities":{"value":602690000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"openingCapitalEmployed":{"value":2220761000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1327339000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","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":1496112000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"openingCash":{"value":33381000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2913715000,"tag":"Assets","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"closingCurrentLiabilities":{"value":412158000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"closingCapitalEmployed":{"value":2501557000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1488811000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-02-28","filed":"2026-04-23","accession":"0000916789-26-000048","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1424904000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"closingCash":{"value":29073000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":143273000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28016000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"pretaxIncome":{"value":171289000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-03-01","end":"2023-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","form":"10-K"},"effectiveTaxRate":{"value":0.1635598316295851,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":177150499.69933856,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2361159000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.610388933678203; cashConversion: 23.296783064499245; roce: 8.969789836262615

Calculation inputs: {"original":{"fcfTotal":{"value":62784000,"capex":{"accession":"0000916789-24-000015","end":"2022-02-28","filed":"2024-04-24","form":"10-K","start":"2021-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-24-000015","end":"2022-02-28","filed":"2024-04-24","form":"10-K","start":"2021-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2223355000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"netIncome":{"value":223764000,"tag":"ProfitLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"operatingIncome":{"value":272550000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"openingAssets":{"value":2263488000,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"openingCurrentLiabilities":{"value":614892000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"openingCapitalEmployed":{"value":1648596000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1239347000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","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":1024141000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"openingCash":{"value":45120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2823451000,"tag":"Assets","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"closingCurrentLiabilities":{"value":602690000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"closingCapitalEmployed":{"value":2220761000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1327339000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-02-28","filed":"2025-04-24","accession":"0000916789-25-000012","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":1496112000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"closingCash":{"value":33381000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":223764000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":36202000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"pretaxIncome":{"value":259966000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-03-01","end":"2022-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","form":"10-K"},"effectiveTaxRate":{"value":0.1392566720263419,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":234595594.0392205,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1934678500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.8238405472810237; cashConversion: 28.0581326754974; roce: 14.087611972738623

Calculation inputs: {"original":{"fcfTotal":{"value":215438000,"capex":{"accession":"0000916789-23-000017","end":"2021-02-28","filed":"2023-04-27","form":"10-K","start":"2020-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-23-000017","end":"2021-02-28","filed":"2023-04-27","form":"10-K","start":"2020-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2098799000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"netIncome":{"value":253946000,"tag":"ProfitLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"operatingIncome":{"value":281488000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"openingAssets":{"value":1903883000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"openingCurrentLiabilities":{"value":338896000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"openingCapitalEmployed":{"value":1564987000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1161723000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2023-04-27","accession":"0000916789-23-000017","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":742160000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"openingCash":{"value":24467000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2263488000,"tag":"Assets","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"closingCurrentLiabilities":{"value":614892000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"closingCapitalEmployed":{"value":1648596000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1239347000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-02-28","filed":"2024-04-24","accession":"0000916789-24-000015","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":1024141000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"closingCash":{"value":45120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":253946000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15484000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"pretaxIncome":{"value":269430000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-03-01","end":"2021-02-28","filed":"2023-04-27","accession":"0000916789-23-000017","form":"10-K"},"effectiveTaxRate":{"value":0.05746947259028319,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":265311033.09950635,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1606791500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.264822882038729; cashConversion: 84.83614626731666; roce: 17.518638852645164

Calculation inputs: {"original":{"fcfTotal":{"value":253534000,"capex":{"accession":"0000916789-22-000025","end":"2020-02-29","filed":"2022-04-28","form":"10-K","start":"2019-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-22-000025","end":"2020-02-29","filed":"2022-04-28","form":"10-K","start":"2019-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1707432000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"netIncome":{"value":152333000,"tag":"ProfitLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"operatingIncome":{"value":178251000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"openingAssets":{"value":1649535000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"openingCurrentLiabilities":{"value":312031000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"openingCapitalEmployed":{"value":1337504000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":996637000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":652898000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"openingCash":{"value":11871000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1903883000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"closingCurrentLiabilities":{"value":338896000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"closingCapitalEmployed":{"value":1564987000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1161723000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2023-04-27","accession":"0000916789-23-000017","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":742160000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"closingCash":{"value":24467000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-29","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":152333000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13607000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"pretaxIncome":{"value":165940000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2022-04-28","accession":"0000916789-22-000025","form":"10-K"},"effectiveTaxRate":{"value":0.08199951789803543,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":163634503.9351573,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1451245500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":152333000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":152333000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"commonDiscontinuedIncome":{"value":0,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2019-03-01","end":"2020-02-29","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":1079180000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":996637000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":996637000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":1161723000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1161723000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-29","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-02-29","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: 14.848849031762319; cashConversion: 166.43406221895452; roce: 12.28262206497798

Calculation inputs: {"original":{"fcfTotal":{"value":168918000,"capex":{"accession":"0000916789-21-000034","end":"2019-02-28","filed":"2021-04-29","form":"10-K","start":"2018-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-21-000034","end":"2019-02-28","filed":"2021-04-29","form":"10-K","start":"2018-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1564151000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"netIncome":{"value":168545000,"tag":"ProfitLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"operatingIncome":{"value":199379000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"openingAssets":{"value":1623717000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"openingCurrentLiabilities":{"value":299486000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"openingCapitalEmployed":{"value":1324231000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1014459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","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":609258000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"openingCash":{"value":20738000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1649535000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"closingCurrentLiabilities":{"value":312031000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"closingCapitalEmployed":{"value":1337504000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":996637000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2022-04-28","accession":"0000916789-22-000025","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":652898000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"closingCash":{"value":11871000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":168545000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":13776000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"pretaxIncome":{"value":188000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1330867500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":168545000,"inputNames":["commonContinuingIncome","commonDiscontinuedIncome"]},"commonContinuingIncome":{"value":174224000,"tag":"NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"commonDiscontinuedIncome":{"value":-5679000,"tag":"NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic","unit":"USD","start":"2018-03-01","end":"2019-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":1005548000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1014459000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1014459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":996637000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":996637000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: 10.799340984342304; cashConversion: 100.22130588270196; roce: 14.981130728641281

Calculation inputs: {"original":{"fcfTotal":{"value":210602000,"capex":{"accession":"0000916789-20-000024","end":"2018-02-28","filed":"2020-04-29","form":"10-K","start":"2017-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-20-000024","end":"2018-02-28","filed":"2020-04-29","form":"10-K","start":"2017-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1478845000,"tag":"Revenues","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"netIncome":{"value":44446000,"tag":"ProfitLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"operatingIncome":{"value":169062000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"openingAssets":{"value":1813096000,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingCurrentLiabilities":{"value":289367000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingCapitalEmployed":{"value":1523729000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1020766000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","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":792330000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingCash":{"value":23848000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-02-28"},"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":1623717000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"closingCurrentLiabilities":{"value":299486000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"closingCapitalEmployed":{"value":1324231000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1014459000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-28","filed":"2021-04-29","accession":"0000916789-21-000034","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":609258000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"closingCash":{"value":20738000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":44446000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26556000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"pretaxIncome":{"value":155438000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-03-01","end":"2018-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1423980000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.240978601543771; cashConversion: 473.83791567295145; roce: 11.872498209244512

Calculation inputs: {"original":{"fcfTotal":{"value":212994000,"capex":{"accession":"0000916789-19-000008","end":"2017-02-28","filed":"2019-04-29","form":"10-K","start":"2016-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000916789-19-000008","end":"2017-02-28","filed":"2019-04-29","form":"10-K","start":"2016-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1397535000,"tag":"Revenues","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"netIncome":{"value":140689000,"tag":"ProfitLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"operatingIncome":{"value":169664000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"openingAssets":{"value":1631931000,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingCurrentLiabilities":{"value":267602000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29"},"openingParentEquity":{"value":930043000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2019-04-29","accession":"0000916789-19-000008","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":918851000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"openingCash":{"value":227464000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-02-29"},"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":1813096000,"tag":"Assets","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"closingCurrentLiabilities":{"value":289367000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"closingCapitalEmployed":{"value":1523729000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1020766000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2020-04-29","accession":"0000916789-20-000024","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":792330000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"closingCash":{"value":23848000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-02-28","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-02-28"},"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":140689000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"incomeTaxExpense":{"value":11407000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"pretaxIncome":{"value":155717000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2019-04-29","accession":"0000916789-19-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":140689000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-03-01","end":"2017-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":975404500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":930043000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":930043000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":1020766000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1020766000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: 15.24069164636306; cashConversion: 151.39349913639305; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29

Calculation inputs: {"original":{"fcfTotal":{"value":169869000,"capex":{"accession":"0001558370-18-003549","end":"2016-02-29","filed":"2018-04-30","form":"10-K","start":"2015-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-18-003549","end":"2016-02-29","filed":"2018-04-30","form":"10-K","start":"2015-03-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":101228000,"tag":"ProfitLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"operatingIncome":{"value":116294000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"openingAssets":{"value":1622239000,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"openingCurrentLiabilities":{"value":261865000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28"},"openingParentEquity":{"value":904565000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","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":749190000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"openingCash":{"value":12295000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1631931000,"tag":"Assets","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"closingCurrentLiabilities":{"value":267602000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29"},"closingParentEquity":{"value":930043000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2019-04-29","accession":"0000916789-19-000008","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":918851000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"closingCash":{"value":227464000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-02-29"},"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":101228000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"incomeTaxExpense":{"value":13021000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"pretaxIncome":{"value":106012000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2018-04-30","accession":"0001558370-18-003549","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":101228000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-03-01","end":"2016-02-29","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":917304000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":904565000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":904565000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":930043000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":930043000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-02-29","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-02-29","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 167.8083139052436; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-02-29

Calculation inputs: {"original":{"fcfTotal":{"value":172743000,"capex":{"accession":"0001558370-17-003176","end":"2015-02-28","filed":"2017-05-01","form":"10-K","start":"2014-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-17-003176","end":"2015-02-28","filed":"2017-05-01","form":"10-K","start":"2014-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","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":161719000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"openingAssets":{"value":1533302000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"openingCurrentLiabilities":{"value":329354000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-28"},"openingParentEquity":{"value":1029487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","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":503815000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"openingCash":{"value":70027000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","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 2014-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1622239000,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"closingCurrentLiabilities":{"value":261865000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28"},"closingParentEquity":{"value":904565000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","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":749190000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"closingCash":{"value":12295000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","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 2015-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":131164000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"incomeTaxExpense":{"value":16050000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","form":"10-K"},"pretaxIncome":{"value":147214000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":131164000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-03-01","end":"2015-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":967026000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1029487000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1029487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":904565000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":904565000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: No unambiguous matching annual USD fact; 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 2014-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":113702000,"capex":{"accession":"0001558370-16-005055","end":"2014-02-28","filed":"2016-04-29","form":"10-K","start":"2013-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-16-005055","end":"2014-02-28","filed":"2016-04-29","form":"10-K","start":"2013-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","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":117100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"openingAssets":{"value":1474004000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"openingCurrentLiabilities":{"value":308665000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-28"},"openingParentEquity":{"value":926606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","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":547398000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"openingCash":{"value":12842000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","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 2013-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1533302000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"closingCurrentLiabilities":{"value":329354000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-28"},"closingParentEquity":{"value":1029487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","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":503815000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"closingCash":{"value":70027000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-28","filed":"2017-05-01","accession":"0001558370-17-003176","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 2014-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":86248000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"incomeTaxExpense":{"value":20886000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":117100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"averageCapitalEmployed":{"value":1184643500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1165339000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1474004000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"openingCurrentLiabilities":{"value":308665000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"closingCapitalEmployed":{"value":1203948000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1533302000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"closingCurrentLiabilities":{"value":329354000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"}},"roe":{"commonNetIncome":{"value":86248000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-03-01","end":"2014-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":978046500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":926606000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":926606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":1029487000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1029487000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: No unambiguous matching annual USD fact; roce: 9.884830330812603

Calculation inputs: {"original":{"fcfTotal":{"value":72870000,"capex":{"accession":"0001558370-15-000587","end":"2013-02-28","filed":"2015-04-29","form":"10-K","start":"2012-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001558370-15-000587","end":"2013-02-28","filed":"2015-04-29","form":"10-K","start":"2012-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","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":148773000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"openingAssets":{"value":1435723000,"tag":"Assets","unit":"USD","start":null,"end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"openingCurrentLiabilities":{"value":378889000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-02-29"},"openingParentEquity":{"value":796729000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","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":638994000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"openingCash":{"value":21846000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-02-29","filed":"2015-04-29","accession":"0001558370-15-000587","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 2012-02-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1474004000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"closingCurrentLiabilities":{"value":308665000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-28"},"closingParentEquity":{"value":926606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","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":547398000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"closingCash":{"value":12842000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-28","filed":"2016-04-29","accession":"0001558370-16-005055","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 2013-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":115666000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"incomeTaxExpense":{"value":19848000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2015-04-29","accession":"0001558370-15-000587","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":148773000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"averageCapitalEmployed":{"value":1111086500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1056834000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1435723000,"tag":"Assets","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"openingCurrentLiabilities":{"value":378889000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"closingCapitalEmployed":{"value":1165339000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1474004000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"closingCurrentLiabilities":{"value":308665000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"}},"roe":{"commonNetIncome":{"value":115666000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-03-01","end":"2013-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":861667500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":796729000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":796729000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":926606000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":926606000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: No unambiguous matching annual USD fact; roce: 13.38986658554487

Calculation inputs: {"original":{"fcfTotal":{"value":87829000,"capex":{"accession":"0001104659-14-031704","end":"2012-02-29","filed":"2014-04-29","form":"10-K","start":"2011-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-14-031704","end":"2012-02-29","filed":"2014-04-29","form":"10-K","start":"2011-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","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":139386000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-03-01","end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"openingAssets":{"value":1240524000,"tag":"Assets","unit":"USD","start":null,"end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"openingCurrentLiabilities":{"value":338941000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-02-28"},"openingParentEquity":{"value":685549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","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":554975000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"openingCash":{"value":27193000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","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 2011-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1435723000,"tag":"Assets","unit":"USD","start":null,"end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"closingCurrentLiabilities":{"value":378889000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-02-29"},"closingParentEquity":{"value":796729000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","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":638994000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-02-29","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"closingCash":{"value":21846000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-02-29","filed":"2015-04-29","accession":"0001558370-15-000587","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 2012-02-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":110374000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-03-01","end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"incomeTaxExpense":{"value":15718000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-03-01","end":"2012-02-29","filed":"2014-04-29","accession":"0001104659-14-031704","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":139386000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-03-01","end":"2012-02-29","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"averageCapitalEmployed":{"value":979208500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":901583000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1240524000,"tag":"Assets","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"openingCurrentLiabilities":{"value":338941000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"closingCapitalEmployed":{"value":1056834000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1435723000,"tag":"Assets","unit":"USD","start":null,"end":"2012-02-29","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"closingCurrentLiabilities":{"value":378889000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-02-29","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"}},"roe":{"commonNetIncome":{"value":110374000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-03-01","end":"2012-02-29","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"averageCommonEquity":{"value":741139000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":685549000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":685549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingCommonEquity":{"value":796729000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":796729000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-02-29","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-02-29","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000916789.json"},{"container":"original_companyfacts","file":"CIK0000916789.json","sha256":"ef3681247039b6b1ae71a090485814c1b059c874734cf36b847fb8ee9fa5748d"}]}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: No unambiguous matching annual USD fact; roce: 14.234557808679153

Calculation inputs: {"original":{"fcfTotal":{"value":82801000,"capex":{"accession":"0001104659-13-034243","end":"2011-02-28","filed":"2013-04-29","form":"10-K","start":"2010-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-13-034243","end":"2011-02-28","filed":"2013-04-29","form":"10-K","start":"2010-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","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":111744000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-03-01","end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"openingAssets":{"value":834733000,"tag":"Assets","unit":"USD","start":null,"end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-02-28"},"openingParentEquity":{"value":583772000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":110208000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","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 2010-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1240524000,"tag":"Assets","unit":"USD","start":null,"end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"closingCurrentLiabilities":{"value":338941000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-02-28"},"closingParentEquity":{"value":685549000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","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":554975000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"closingCash":{"value":27193000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-02-28","filed":"2014-04-29","accession":"0001104659-14-031704","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 2011-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":93305000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-03-01","end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"incomeTaxExpense":{"value":9323000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-03-01","end":"2011-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: No unambiguous matching annual USD fact; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-02-28

Calculation inputs: {"original":{"fcfTotal":{"value":144384000,"capex":{"accession":"0001104659-12-030645","end":"2010-02-28","filed":"2012-04-30","form":"10-K","start":"2009-03-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001104659-12-030645","end":"2010-02-28","filed":"2012-04-30","form":"10-K","start":"2009-03-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","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":89369000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-03-01","end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-02-28"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":102675000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","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 2009-02-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":834733000,"tag":"Assets","unit":"USD","start":null,"end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"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 2010-02-28"},"closingParentEquity":{"value":583772000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":110208000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-02-28","filed":"2013-04-29","accession":"0001104659-13-034243","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 2010-02-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":71817000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-03-01","end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"incomeTaxExpense":{"value":8288000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-03-01","end":"2010-02-28","filed":"2012-04-30","accession":"0001104659-12-030645","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: No unambiguous matching annual USD fact; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-02-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-02-28

revenue: 1786290000; operatingIncome: -782081000; netIncome: -898982000

revenue: 1907665000; operatingIncome: 142748000; netIncome: 123751000

revenue: 2005050000; operatingIncome: 260589000; netIncome: 168594000

revenue: 2072667000; operatingIncome: 211791000; netIncome: 143273000

revenue: 2223355000; operatingIncome: 272550000; netIncome: 223764000

revenue: 2098799000; operatingIncome: 281488000; netIncome: 253946000

revenue: 1707432000; operatingIncome: 178251000; netIncome: 152333000

revenue: 1564151000; operatingIncome: 199379000; netIncome: 168545000

revenue: 1478845000; operatingIncome: 169062000; netIncome: 44446000

revenue: 1397535000; operatingIncome: 169664000; netIncome: 140689000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 116294000; netIncome: 101228000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 161719000; netIncome: No unambiguous matching annual USD fact

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 117100000; netIncome: No unambiguous matching annual USD fact

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 148773000; netIncome: No unambiguous matching annual USD fact

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 139386000; netIncome: No unambiguous matching annual USD fact

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 111744000; netIncome: No unambiguous matching annual USD fact

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 89369000; netIncome: No unambiguous matching annual USD fact