AMBARELLA INC (AMBA)

revenue: 390702000; averageDilutedShares: 42704312; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 43305592

revenue: 284865000; averageDilutedShares: 41303287; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41963959

revenue: 226474000; averageDilutedShares: 39878872; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40520558

revenue: 337606000; averageDilutedShares: 38363638; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 39043000

revenue: 331856000; averageDilutedShares: 36577120; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37302818

revenue: 222990000; averageDilutedShares: 34679717; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35547440

revenue: 228732000; averageDilutedShares: 33083562; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33805609

revenue: 227768000; averageDilutedShares: 32713606; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32303540

revenue: 295402000; averageDilutedShares: 34583150; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33489614

revenue: 310297000; averageDilutedShares: 34327724; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33369032

revenue: 316373000; averageDilutedShares: 33755709; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32333359

revenue: 218278000; averageDilutedShares: 32278127; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30837529

revenue: 157608000; averageDilutedShares: 30172563; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 28748513

revenue: 121066000; averageDilutedShares: 15016986; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 27035074

revenue: 97257000; averageDilutedShares: 9469820; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7600869

revenue: 94739000; averageDilutedShares: 9107073; 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":58005000,"capex":{"accession":"0001193125-26-119321","end":"2026-01-31","filed":"2026-03-23","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-26-119321","end":"2026-01-31","filed":"2026-03-23","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":390702000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"netIncome":{"value":-75865000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"operatingIncome":{"value":-82527000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingAssets":{"value":688968000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingCurrentLiabilities":{"value":120994000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingCapitalEmployed":{"value":567974000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":561412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingTotalEquity":{"value":561412000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":127556000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingCash":{"value":144622000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingCommonEquity":{"value":561412000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":798600000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCurrentLiabilities":{"value":177944000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCapitalEmployed":{"value":620656000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":594789000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingTotalEquity":{"value":594789000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":203811000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCash":{"value":191019000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCommonEquity":{"value":594789000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-75865000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2168000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"pretaxIncome":{"value":-73697000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":594315000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":578100500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.846353486800682; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -13.886070518159563

Calculation inputs: {"original":{"fcfTotal":{"value":23455000,"capex":{"accession":"0001193125-26-119321","end":"2025-01-31","filed":"2026-03-23","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-26-119321","end":"2025-01-31","filed":"2026-03-23","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":284865000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"netIncome":{"value":-117126000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"operatingIncome":{"value":-126595000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingAssets":{"value":657655000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"openingCurrentLiabilities":{"value":82979000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"openingCapitalEmployed":{"value":574676000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":559871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":97784000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"openingCash":{"value":144914000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":688968000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCurrentLiabilities":{"value":120994000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCapitalEmployed":{"value":567974000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":561412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingTotalEquity":{"value":561412000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":127556000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCash":{"value":144622000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"closingCommonEquity":{"value":561412000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-117126000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-602000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"pretaxIncome":{"value":-117728000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":571325000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.233724746809893; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -22.15814116308581

Calculation inputs: {"original":{"fcfTotal":{"value":7047000,"capex":{"accession":"0001193125-26-119321","end":"2024-01-31","filed":"2026-03-23","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001193125-26-119321","end":"2024-01-31","filed":"2026-03-23","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":226474000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"netIncome":{"value":-169417000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"operatingIncome":{"value":-154560000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"openingAssets":{"value":710195000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"openingCurrentLiabilities":{"value":83462000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"openingCapitalEmployed":{"value":626733000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":606088000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":104107000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"openingCash":{"value":113541000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","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 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":657655000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"closingCurrentLiabilities":{"value":82979000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"closingCapitalEmployed":{"value":574676000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":559871000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":97784000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"closingCash":{"value":144914000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-169417000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20887000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","form":"10-K"},"pretaxIncome":{"value":-148530000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":600704500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.1116154613774647; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -25.729788939486888

Calculation inputs: {"original":{"fcfTotal":{"value":29042000,"capex":{"accession":"0000950170-25-046499","end":"2023-01-31","filed":"2025-03-28","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-25-046499","end":"2023-01-31","filed":"2025-03-28","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":337606000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"netIncome":{"value":-65386000,"tag":"ProfitLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"operatingIncome":{"value":-74256000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"openingAssets":{"value":657545000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"openingCurrentLiabilities":{"value":89284000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"openingCapitalEmployed":{"value":568261000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":547176000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","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":110369000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"openingCash":{"value":171043000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","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 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":710195000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"closingCurrentLiabilities":{"value":83462000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"closingCapitalEmployed":{"value":626733000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":606088000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-23","accession":"0001193125-26-119321","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":104107000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"closingCash":{"value":113541000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","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 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-65386000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-5552000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","form":"10-K"},"pretaxIncome":{"value":-70938000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","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":597497000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.60233526655332; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.427844825999127

Calculation inputs: {"original":{"fcfTotal":{"value":29116000,"capex":{"accession":"0000950170-24-038555","end":"2022-01-31","filed":"2024-03-29","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0000950170-24-038555","end":"2022-01-31","filed":"2024-03-29","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":331856000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"netIncome":{"value":-26411000,"tag":"ProfitLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"operatingIncome":{"value":-29643000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"openingAssets":{"value":573280000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"openingCurrentLiabilities":{"value":73967000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"openingCapitalEmployed":{"value":499313000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":474976000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","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":98304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"openingCash":{"value":241274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","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 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":657545000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"closingCurrentLiabilities":{"value":89284000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"closingCapitalEmployed":{"value":568261000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":547176000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-28","accession":"0000950170-25-046499","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":110369000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"closingCash":{"value":171043000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","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 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-26411000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2230000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","form":"10-K"},"pretaxIncome":{"value":-28641000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","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":533787000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.773684971794996; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.553338691275734

Calculation inputs: {"original":{"fcfTotal":{"value":28848000,"capex":{"accession":"0001564590-21-016988","end":"2021-01-31","filed":"2021-03-31","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-011305","end":"2021-01-31","filed":"2023-03-31","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":222990000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"netIncome":{"value":-59786000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"operatingIncome":{"value":-61166000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"openingAssets":{"value":527276000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"openingCurrentLiabilities":{"value":53453000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"openingCapitalEmployed":{"value":473823000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":448072000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","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":79204000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"openingCash":{"value":231403000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","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 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":573280000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"closingCurrentLiabilities":{"value":73967000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"closingCapitalEmployed":{"value":499313000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":474976000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-29","accession":"0000950170-24-038555","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":98304000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"closingCash":{"value":241274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","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 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-59786000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2483000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","form":"10-K"},"pretaxIncome":{"value":-57303000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","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":486568000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":28848000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"}},"revenue":{"value":222990000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"}}}}; fcfMargin: 12.936903000134537; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.570904786175827

Calculation inputs: {"original":{"fcfTotal":{"value":37593000,"capex":{"accession":"0001564590-21-016988","end":"2020-01-31","filed":"2021-03-31","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-013224","end":"2020-01-31","filed":"2022-04-01","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":228732000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"netIncome":{"value":-44792000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"operatingIncome":{"value":-49649000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"openingAssets":{"value":466853000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"openingCurrentLiabilities":{"value":39023000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"openingCapitalEmployed":{"value":427830000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":419489000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","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":47364000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"openingCash":{"value":194047000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","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 2019-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":527276000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"closingCurrentLiabilities":{"value":53453000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"closingCapitalEmployed":{"value":473823000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":448072000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-31","accession":"0000950170-23-011305","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":79204000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"closingCash":{"value":231403000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","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 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-44792000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3164000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","form":"10-K"},"pretaxIncome":{"value":-41628000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","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":450826500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":37593000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"}},"revenue":{"value":228732000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"}}}}; fcfMargin: 16.435391637374742; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.012884113955147

Calculation inputs: {"original":{"fcfTotal":{"value":21532000,"capex":{"accession":"0001564590-21-016988","end":"2019-01-31","filed":"2021-03-31","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-016988","end":"2019-01-31","filed":"2021-03-31","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":227768000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"netIncome":{"value":-30447000,"tag":"ProfitLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"operatingIncome":{"value":-40420000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"openingAssets":{"value":546649000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"openingCurrentLiabilities":{"value":53236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"openingCapitalEmployed":{"value":493413000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":482187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","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":64462000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"openingCash":{"value":346672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","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 2018-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":466853000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"closingCurrentLiabilities":{"value":39023000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"closingCapitalEmployed":{"value":427830000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":419489000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-01","accession":"0001564590-22-013224","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":47364000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"closingCash":{"value":194047000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","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 2019-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-30447000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-4105000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","form":"10-K"},"pretaxIncome":{"value":-34552000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","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":460621500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.453478978609814; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.775100597779305

Calculation inputs: {"original":{"fcfTotal":{"value":81717000,"capex":{"accession":"0001564590-20-013513","end":"2018-01-31","filed":"2020-03-27","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-013513","end":"2018-01-31","filed":"2020-03-27","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":295402000,"tag":"Revenues","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"netIncome":{"value":18852000,"tag":"ProfitLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"operatingIncome":{"value":24431000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"openingAssets":{"value":512271000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"openingCurrentLiabilities":{"value":54396000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"openingCapitalEmployed":{"value":457875000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":454634000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","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":57637000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"openingCash":{"value":322872000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","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 2017-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":546649000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"closingCurrentLiabilities":{"value":53236000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"closingCapitalEmployed":{"value":493413000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":482187000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-31","accession":"0001564590-21-016988","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":64462000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"closingCash":{"value":346672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","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 2018-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":18852000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6877000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"pretaxIncome":{"value":25729000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"},"effectiveTaxRate":{"value":0.2672859419332271,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17900937.15262933,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":475644000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":81717000,"capex":{"accession":"0001564590-20-013513","end":"2018-01-31","filed":"2020-03-27","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-013513","end":"2018-01-31","filed":"2020-03-27","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":295402000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","form":"10-K"}}}}; fcfMargin: 27.662981293288468; cashConversion: 433.4659452577976; roce: 5.136404537847634

Calculation inputs: {"original":{"fcfTotal":{"value":110615000,"capex":{"accession":"0001564590-19-010114","end":"2017-01-31","filed":"2019-03-29","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-010114","end":"2017-01-31","filed":"2019-03-29","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":310297000,"tag":"Revenues","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"netIncome":{"value":57810000,"tag":"ProfitLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"operatingIncome":{"value":60363000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"openingAssets":{"value":410615000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"openingCurrentLiabilities":{"value":48817000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"openingCapitalEmployed":{"value":361798000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":349456000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","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":61159000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"openingCash":{"value":268056000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","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 2016-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":512271000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"closingCurrentLiabilities":{"value":54396000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"closingCapitalEmployed":{"value":457875000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":454634000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-27","accession":"0001564590-20-013513","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":57637000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"closingCash":{"value":322872000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","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 2017-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":57810000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3071000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"pretaxIncome":{"value":60881000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"},"effectiveTaxRate":{"value":0.05044266684187185,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":57318129.30142409,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":409836500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":110615000,"capex":{"accession":"0001564590-19-010114","end":"2017-01-31","filed":"2019-03-29","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-010114","end":"2017-01-31","filed":"2019-03-29","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":310297000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","form":"10-K"}}}}; fcfMargin: 35.6481048801632; cashConversion: 191.3423283169002; roce: 14.72855638773023

Calculation inputs: {"original":{"fcfTotal":{"value":121476000,"capex":{"accession":"0001564590-18-007226","end":"2016-01-31","filed":"2018-03-30","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-007226","end":"2016-01-31","filed":"2018-03-30","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":316373000,"tag":"Revenues","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"netIncome":{"value":76508000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"operatingIncome":{"value":84679000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"openingAssets":{"value":284284000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"openingCurrentLiabilities":{"value":45482000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"openingCapitalEmployed":{"value":238802000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":237211000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","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":47073000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"openingCash":{"value":170291000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","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 2015-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":410615000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"closingCurrentLiabilities":{"value":48817000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"closingCapitalEmployed":{"value":361798000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":349456000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-29","accession":"0001564590-19-010114","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":61159000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"closingCash":{"value":268056000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","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 2016-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":76508000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8701000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"pretaxIncome":{"value":85209000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","form":"10-K"},"effectiveTaxRate":{"value":0.10211362649485382,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":76032120.22204228,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":300300000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 38.39644976025135; cashConversion: 158.7755528833586; roce: 28.198135198135198

Calculation inputs: {"original":{"fcfTotal":{"value":50897000,"capex":{"accession":"0001564590-17-005590","end":"2015-01-31","filed":"2017-03-30","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-17-005590","end":"2015-01-31","filed":"2017-03-30","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":218278000,"tag":"Revenues","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"netIncome":{"value":50571000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"operatingIncome":{"value":51861000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"openingAssets":{"value":183307000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"openingCurrentLiabilities":{"value":25402000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"openingCapitalEmployed":{"value":157905000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":156361000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","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":26946000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"openingCash":{"value":143394000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","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 2014-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":284284000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"closingCurrentLiabilities":{"value":45482000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"closingCapitalEmployed":{"value":238802000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":237211000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","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":47073000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"closingCash":{"value":170291000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-30","accession":"0001564590-18-007226","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 2015-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":50571000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1465000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"pretaxIncome":{"value":52036000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","form":"10-K"},"effectiveTaxRate":{"value":0.02815358597893766,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":50400926.87754631,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":198353500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 23.317512529893072; cashConversion: 100.64463823139744; roce: 26.145744844431785

Calculation inputs: {"original":{"fcfTotal":{"value":32649000,"capex":{"accession":"0001564590-16-015290","end":"2014-01-31","filed":"2016-03-25","form":"10-K","start":"2013-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-131361","end":"2014-01-31","filed":"2014-04-04","form":"10-K","start":"2013-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":157608000,"tag":"Revenues","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"netIncome":{"value":25654000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"operatingIncome":{"value":27917000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"openingAssets":{"value":138603000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"openingCurrentLiabilities":{"value":24830000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"openingCapitalEmployed":{"value":113773000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":112332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","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":26271000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"openingCash":{"value":100494000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","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 2013-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":183307000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"closingCurrentLiabilities":{"value":25402000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"closingCapitalEmployed":{"value":157905000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":156361000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","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":26946000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"closingCash":{"value":143394000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-30","accession":"0001564590-17-005590","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 2014-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":25654000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2241000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"pretaxIncome":{"value":27895000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","form":"10-K"},"effectiveTaxRate":{"value":0.08033697795303818,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":25674232.586485032,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":135839000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":32649000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}},"revenue":{"value":157608000,"tag":"Revenues","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":32649000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}},"netIncome":{"value":25654000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}}}}; fcfMargin: 20.71531901933912; cashConversion: 127.26670304825758; roce: 20.551535273375098

Calculation inputs: {"original":{"fcfTotal":{"value":8986000,"capex":{"accession":"0001564590-15-002116","end":"2013-01-31","filed":"2015-03-30","form":"10-K","start":"2012-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-131361","end":"2013-01-31","filed":"2014-04-04","form":"10-K","start":"2012-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":121066000,"tag":"Revenues","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"netIncome":{"value":18188000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"operatingIncome":{"value":19906000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"openingAssets":{"value":81739000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"openingCurrentLiabilities":{"value":22944000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"openingCapitalEmployed":{"value":58795000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","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":24390000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"openingCash":{"value":58944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","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 2012-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":138603000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"closingCurrentLiabilities":{"value":24830000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"closingCapitalEmployed":{"value":113773000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":112332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","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":26271000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"closingCash":{"value":100494000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-25","accession":"0001564590-16-015290","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 2013-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":8671000,"inputNames":["parentNetIncome","preferredDividends"]},"parentNetIncome":{"value":18188000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"preferredDividends":{"value":9517000,"tag":"PreferredStockDividendsAndOtherAdjustments","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"incomeTaxExpense":{"value":1854000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"pretaxIncome":{"value":20042000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","form":"10-K"},"effectiveTaxRate":{"value":0.09250573795030437,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":18064580.780361243,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":86284000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":8671000,"inputNames":["parentNetIncome","preferredDividends"]},"parentNetIncome":{"value":18188000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"preferredDividends":{"value":9517000,"tag":"PreferredStockDividendsAndOtherAdjustments","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"averageCommonEquity":{"value":59390500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":6449000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":6449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"closingCommonEquity":{"value":112332000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":112332000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"}},"fcfMargin":{"fcfTotal":{"value":8986000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}},"revenue":{"value":121066000,"tag":"Revenues","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":8986000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}},"netIncome":{"value":18188000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"}}}}; fcfMargin: 7.422397700427866; cashConversion: 49.406201891356936; roce: 23.07032590051458

Calculation inputs: {"original":{"fcfTotal":{"value":12004000,"capex":{"accession":"0001193125-14-131361","end":"2012-01-31","filed":"2014-04-04","form":"10-K","start":"2011-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-131361","end":"2012-01-31","filed":"2014-04-04","form":"10-K","start":"2011-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":97257000,"tag":"Revenues","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"netIncome":{"value":9821000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"operatingIncome":{"value":11255000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31"},"openingParentEquity":{"value":-1104000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","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":41896000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","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 2011-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":81739000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"closingCurrentLiabilities":{"value":22944000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"closingCapitalEmployed":{"value":58795000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6449000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","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":24390000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"closingCash":{"value":58944000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-03-30","accession":"0001564590-15-002116","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 2012-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":2617000,"inputNames":["parentNetIncome","preferredDividends"]},"parentNetIncome":{"value":9821000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"preferredDividends":{"value":7204000,"tag":"PreferredStockDividendsAndOtherAdjustments","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"incomeTaxExpense":{"value":1344000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"pretaxIncome":{"value":11165000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","form":"10-K"},"effectiveTaxRate":{"value":0.12037617554858934,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":9900166.144200627,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.342556319853584; cashConversion: 122.22787903472152; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":12129000,"capex":{"accession":"0001193125-13-141693","end":"2011-01-31","filed":"2013-04-04","form":"10-K","start":"2010-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-141693","end":"2011-01-31","filed":"2013-04-04","form":"10-K","start":"2010-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":94739000,"tag":"Revenues","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"netIncome":{"value":13929000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"operatingIncome":{"value":15477000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-31"},"openingParentEquity":{"value":-17433000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","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":26599000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","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 2010-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31"},"closingParentEquity":{"value":-1104000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-04","accession":"0001193125-14-131361","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":41896000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","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 2011-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":4180000,"inputNames":["parentNetIncome","preferredDividends"]},"parentNetIncome":{"value":13929000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"preferredDividends":{"value":9749000,"tag":"PreferredStockDividendsAndOtherAdjustments","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"incomeTaxExpense":{"value":1501000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"pretaxIncome":{"value":15430000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-04","accession":"0001193125-13-141693","form":"10-K"},"effectiveTaxRate":{"value":0.09727802981205444,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":13971427.932598833,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.802541719883049; cashConversion: 87.07732069782467; 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 2010-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-01-31

revenue: 390702000; operatingIncome: -82527000; netIncome: -75865000

revenue: 284865000; operatingIncome: -126595000; netIncome: -117126000

revenue: 226474000; operatingIncome: -154560000; netIncome: -169417000

revenue: 337606000; operatingIncome: -74256000; netIncome: -65386000

revenue: 331856000; operatingIncome: -29643000; netIncome: -26411000

revenue: 222990000; operatingIncome: -61166000; netIncome: -59786000

revenue: 228732000; operatingIncome: -49649000; netIncome: -44792000

revenue: 227768000; operatingIncome: -40420000; netIncome: -30447000

revenue: 295402000; operatingIncome: 24431000; netIncome: 18852000

revenue: 310297000; operatingIncome: 60363000; netIncome: 57810000

revenue: 316373000; operatingIncome: 84679000; netIncome: 76508000

revenue: 218278000; operatingIncome: 51861000; netIncome: 50571000

revenue: 157608000; operatingIncome: 27917000; netIncome: 25654000

revenue: 121066000; operatingIncome: 19906000; netIncome: 18188000

revenue: 97257000; operatingIncome: 11255000; netIncome: 9821000

revenue: 94739000; operatingIncome: 15477000; netIncome: 13929000