BOX INC (BOX)

revenue: 1177253000; averageDilutedShares: 149155000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 140911000

revenue: 1090130000; averageDilutedShares: 148643000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 144113000

revenue: 1037741000; averageDilutedShares: 148586000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 144353000

revenue: 990874000; averageDilutedShares: 150192000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 144301000

revenue: 874332000; averageDilutedShares: 155598000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 145081000

revenue: 770770000; averageDilutedShares: 155849; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 159851000

revenue: 696264000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 150611000

revenue: 608386000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 144311000

revenue: 506142000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 398605000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 302704000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 216440000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 124192000; averageDilutedShares: No positive shares on the exact annual duration; 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":350376000,"capex":{"accession":"0001193125-26-098466","end":"2026-01-31","filed":"2026-03-09","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-098466","end":"2026-01-31","filed":"2026-03-09","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1177253000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"netIncome":{"value":115383000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"operatingIncome":{"value":83189000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"openingAssets":{"value":1667520000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"openingCurrentLiabilities":{"value":922076000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"openingCapitalEmployed":{"value":745444000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-296962000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1470244000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"openingCash":{"value":624575000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":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":1546060000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"closingCurrentLiabilities":{"value":802667000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"closingCapitalEmployed":{"value":743393000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-299278000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1348962000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"closingCash":{"value":375130000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":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":87053000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"incomeTaxExpense":{"value":-16654000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"pretaxIncome":{"value":98729000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":744418500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 29.76216667105541; cashConversion: 303.663451288318; roce: 11.175031249223387

Calculation inputs: {"original":{"fcfTotal":{"value":329684000,"capex":{"accession":"0001193125-26-098466","end":"2025-01-31","filed":"2026-03-09","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-098466","end":"2025-01-31","filed":"2026-03-09","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1090130000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"netIncome":{"value":244621000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"operatingIncome":{"value":79634000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"openingAssets":{"value":1241163000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"openingCurrentLiabilities":{"value":679280000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"openingCapitalEmployed":{"value":561883000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-431062000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1180130000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"openingCash":{"value":383742000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","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":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":1667520000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"closingCurrentLiabilities":{"value":922076000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"closingCapitalEmployed":{"value":745444000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-296962000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1470244000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"closingCash":{"value":624575000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":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":201567000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"incomeTaxExpense":{"value":-159461000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"pretaxIncome":{"value":85160000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":653663500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 30.242631612743438; cashConversion: 134.77338413300575; roce: 12.182720925981029

Calculation inputs: {"original":{"fcfTotal":{"value":314024000,"capex":{"accession":"0001193125-26-098466","end":"2024-01-31","filed":"2026-03-09","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-098466","end":"2024-01-31","filed":"2026-03-09","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1037741000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"netIncome":{"value":129032000,"tag":"ProfitLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"operatingIncome":{"value":50753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"openingAssets":{"value":1207165000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"openingCurrentLiabilities":{"value":715827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"openingCapitalEmployed":{"value":491338000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-523851000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1241026000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"openingCash":{"value":428465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","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":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":1241163000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"closingCurrentLiabilities":{"value":679280000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"closingCapitalEmployed":{"value":561883000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-431062000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1180130000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"closingCash":{"value":383742000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","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":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":99147000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"incomeTaxExpense":{"value":-66446000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"pretaxIncome":{"value":62586000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":526610500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 30.26034434410898; cashConversion: 243.36908673817348; roce: 9.637673384788188

Calculation inputs: {"original":{"fcfTotal":{"value":292948000,"capex":{"accession":"0000950170-25-036261","end":"2023-01-31","filed":"2025-03-10","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-036261","end":"2023-01-31","filed":"2025-03-10","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":990874000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"netIncome":{"value":26783000,"tag":"ProfitLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"operatingIncome":{"value":36840000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"openingAssets":{"value":1392009000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"openingCurrentLiabilities":{"value":718975000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"openingCapitalEmployed":{"value":673034000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-395087000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","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":1299216000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"openingCash":{"value":416274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","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":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":1207165000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"closingCurrentLiabilities":{"value":715827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"closingCapitalEmployed":{"value":491338000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-523851000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-09","accession":"0001193125-26-098466","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":1241026000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"closingCash":{"value":428465000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","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":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":8567000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"incomeTaxExpense":{"value":7624000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"pretaxIncome":{"value":34407000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","form":"10-K"},"effectiveTaxRate":{"value":0.22158281744993752,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":28676889.005144306,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":582186000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 29.56460659983005; cashConversion: 1093.783370048165; roce: 6.327874596778349

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":874332000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"netIncome":{"value":-41459000,"tag":"ProfitLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"operatingIncome":{"value":-27626000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"openingAssets":{"value":1351682000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"openingCurrentLiabilities":{"value":612839000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"openingCapitalEmployed":{"value":738843000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":151065000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","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":1200617000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"openingCash":{"value":595082000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","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":"2021-03-19","accession":"0001564590-21-014377","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":1392009000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"closingCurrentLiabilities":{"value":718975000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"closingCapitalEmployed":{"value":673034000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-395087000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-10","accession":"0000950170-25-036261","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":1299216000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"closingCash":{"value":416274000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","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":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":-53878000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"incomeTaxExpense":{"value":3995000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","form":"10-K"},"pretaxIncome":{"value":-37464000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","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":705938500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: -3.913372057197617

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":770770000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"netIncome":{"value":-43433000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"operatingIncome":{"value":-37642000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"openingAssets":{"value":959991000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"openingCurrentLiabilities":{"value":577434000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"openingCapitalEmployed":{"value":382557000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","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":937634000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"openingCash":{"value":195586000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":"2021-03-19","accession":"0001564590-21-014377","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":1351682000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"closingCurrentLiabilities":{"value":612839000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"closingCapitalEmployed":{"value":738843000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":151065000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-11","accession":"0000950170-24-029241","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":1200617000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"closingCash":{"value":595082000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","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":"2021-03-19","accession":"0001564590-21-014377","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":-43433000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"incomeTaxExpense":{"value":1207000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","form":"10-K"},"pretaxIncome":{"value":-42226000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","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":560700000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: -6.713393971820938

Calculation inputs: {"original":{"fcfTotal":{"value":39261000,"capex":{"accession":"0001564590-20-011799","end":"2020-01-31","filed":"2020-03-19","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-003913","end":"2020-01-31","filed":"2022-03-16","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":696264000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"netIncome":{"value":-144348000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"operatingIncome":{"value":-139472000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"openingAssets":{"value":650161000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"openingCurrentLiabilities":{"value":463200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"openingCapitalEmployed":{"value":186961000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31405000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","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":618756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"openingCash":{"value":217518000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":"2020-03-19","accession":"0001564590-20-011799","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":959991000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"closingCurrentLiabilities":{"value":577434000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"closingCapitalEmployed":{"value":382557000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22357000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-13","accession":"0000950170-23-007573","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":937634000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"closingCash":{"value":195586000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":"2021-03-19","accession":"0001564590-21-014377","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":-144348000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"incomeTaxExpense":{"value":1410000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","form":"10-K"},"pretaxIncome":{"value":-142938000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","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":284759000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":39261000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"}},"revenue":{"value":696264000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"}}}}; fcfMargin: 5.638809417117645; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -48.97896115662718

Calculation inputs: {"original":{"fcfTotal":{"value":40513000,"capex":{"accession":"0001564590-20-011799","end":"2019-01-31","filed":"2020-03-19","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-014377","end":"2019-01-31","filed":"2021-03-19","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":608386000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"netIncome":{"value":-134612000,"tag":"ProfitLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"operatingIncome":{"value":-134237000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"openingAssets":{"value":553566000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"openingCurrentLiabilities":{"value":393967000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"openingCapitalEmployed":{"value":159599000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":14968000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":538598000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"openingCash":{"value":208076000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":"2019-03-20","accession":"0001564590-19-008669","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":650161000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"closingCurrentLiabilities":{"value":463200000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"closingCapitalEmployed":{"value":186961000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31405000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-03-16","accession":"0000950170-22-003913","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":618756000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"closingCash":{"value":217518000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":"2020-03-19","accession":"0001564590-20-011799","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":-134612000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1398000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","form":"10-K"},"pretaxIncome":{"value":-133214000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":173280000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":40513000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"}},"revenue":{"value":608386000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"}}}}; fcfMargin: 6.659094719470862; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -77.4682594644506

Calculation inputs: {"original":{"fcfTotal":{"value":23569000,"capex":{"accession":"0001564590-20-011799","end":"2018-01-31","filed":"2020-03-19","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-011799","end":"2018-01-31","filed":"2020-03-19","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":506142000,"tag":"Revenues","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"netIncome":{"value":-154960000,"tag":"ProfitLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"operatingIncome":{"value":-154021000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"openingAssets":{"value":493674000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"openingCurrentLiabilities":{"value":297941000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"openingCapitalEmployed":{"value":195733000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":74732000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","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":418942000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"openingCash":{"value":177391000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","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":"2018-03-22","accession":"0001564590-18-006572","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":553566000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"closingCurrentLiabilities":{"value":393967000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"closingCapitalEmployed":{"value":159599000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":14968000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":538598000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"closingCash":{"value":208076000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-19","accession":"0001564590-21-014377","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":"2019-03-20","accession":"0001564590-19-008669","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":-154960000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"incomeTaxExpense":{"value":715000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"},"pretaxIncome":{"value":-154245000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","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":177666000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":23569000,"capex":{"accession":"0001564590-20-011799","end":"2018-01-31","filed":"2020-03-19","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-011799","end":"2018-01-31","filed":"2020-03-19","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":506142000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","form":"10-K"}},"roe":{"commonNetIncome":{"value":-154960000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"averageCommonEquity":{"value":44850000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":74732000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":74732000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"closingCommonEquity":{"value":14968000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":14968000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"}}}}; fcfMargin: 4.656598345918734; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -86.69131966724078

Calculation inputs: {"original":{"fcfTotal":{"value":-17345000,"capex":{"accession":"0001564590-19-008669","end":"2017-01-31","filed":"2019-03-20","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-008669","end":"2017-01-31","filed":"2019-03-20","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":398605000,"tag":"Revenues","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"netIncome":{"value":-151787000,"tag":"ProfitLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"operatingIncome":{"value":-150655000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"openingAssets":{"value":497488000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"openingCurrentLiabilities":{"value":250466000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"openingCapitalEmployed":{"value":247022000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":137901000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","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":359587000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"openingCash":{"value":185741000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","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":"2017-03-24","accession":"0001564590-17-005227","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":493674000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"closingCurrentLiabilities":{"value":297941000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"closingCapitalEmployed":{"value":195733000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":74732000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","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":418942000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"closingCash":{"value":177391000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-19","accession":"0001564590-20-011799","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":"2018-03-22","accession":"0001564590-18-006572","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":-151787000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"incomeTaxExpense":{"value":914000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"},"pretaxIncome":{"value":-150873000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","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":221377500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-17345000,"capex":{"accession":"0001564590-19-008669","end":"2017-01-31","filed":"2019-03-20","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-008669","end":"2017-01-31","filed":"2019-03-20","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":398605000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","form":"10-K"}},"roe":{"commonNetIncome":{"value":-151787000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"averageCommonEquity":{"value":106316500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":137901000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":137901000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"closingCommonEquity":{"value":74732000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":74732000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"}}}}; fcfMargin: -4.35142559676873; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -68.05343813169812

Calculation inputs: {"original":{"fcfTotal":{"value":-139260000,"capex":{"accession":"0001564590-18-006572","end":"2016-01-31","filed":"2018-03-22","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-006572","end":"2016-01-31","filed":"2018-03-22","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":302704000,"tag":"Revenues","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"netIncome":{"value":-202948000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"operatingIncome":{"value":-201003000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"openingAssets":{"value":492666000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"openingCurrentLiabilities":{"value":166053000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"openingCapitalEmployed":{"value":326613000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":268129000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","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":224537000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"openingCash":{"value":330436000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","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":"2016-03-30","accession":"0001564590-16-015649","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":497488000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"closingCurrentLiabilities":{"value":250466000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"closingCapitalEmployed":{"value":247022000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":137901000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","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":359587000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"closingCash":{"value":185741000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-20","accession":"0001564590-19-008669","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":"2017-03-24","accession":"0001564590-17-005227","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":-202948000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"incomeTaxExpense":{"value":690000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","form":"10-K"},"pretaxIncome":{"value":-202258000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","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":286817500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-202948000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"averageCommonEquity":{"value":203015000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":268129000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":268129000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"closingCommonEquity":{"value":137901000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":137901000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"}}}}; fcfMargin: -46.00533854854908; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -70.08045185527382

Calculation inputs: {"original":{"fcfTotal":{"value":-123581000,"capex":{"accession":"0001564590-17-005227","end":"2015-01-31","filed":"2017-03-24","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-17-005227","end":"2015-01-31","filed":"2017-03-24","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":216440000,"tag":"Revenues","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"netIncome":{"value":-168227000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"operatingIncome":{"value":-166656000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","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 2014-01-31"},"openingParentEquity":{"value":-332512000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","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":108851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","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":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":492666000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"closingCurrentLiabilities":{"value":166053000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"closingCapitalEmployed":{"value":326613000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":268129000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","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":224537000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"closingCash":{"value":330436000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-03-22","accession":"0001564590-18-006572","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":"2016-03-30","accession":"0001564590-16-015649","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":-181992000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"incomeTaxExpense":{"value":-569000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","form":"10-K"},"pretaxIncome":{"value":-168796000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -57.09711698392164; cashConversion: Positive net income required; zero or negative denominator is unavailable; 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 2014-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":-116193000,"capex":{"accession":"0001564590-16-015649","end":"2014-01-31","filed":"2016-03-30","form":"10-K","start":"2013-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-16-015649","end":"2014-01-31","filed":"2016-03-30","form":"10-K","start":"2013-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":124192000,"tag":"Revenues","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"netIncome":{"value":-168557000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"operatingIncome":{"value":-158780000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","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 2013-01-31"},"openingParentEquity":{"value":-183656000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","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":127625000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","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":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 2014-01-31"},"closingParentEquity":{"value":-332512000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","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":108851000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-24","accession":"0001564590-17-005227","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":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":-168898000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"incomeTaxExpense":{"value":-2431000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","form":"10-K"},"pretaxIncome":{"value":-170988000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-30","accession":"0001564590-16-015649","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -93.55916645194537; cashConversion: Positive net income required; zero or negative denominator is unavailable; 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 2013-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-01-31

revenue: 1177253000; operatingIncome: 83189000; netIncome: 115383000

revenue: 1090130000; operatingIncome: 79634000; netIncome: 244621000

revenue: 1037741000; operatingIncome: 50753000; netIncome: 129032000

revenue: 990874000; operatingIncome: 36840000; netIncome: 26783000

revenue: 874332000; operatingIncome: -27626000; netIncome: -41459000

revenue: 770770000; operatingIncome: -37642000; netIncome: -43433000

revenue: 696264000; operatingIncome: -139472000; netIncome: -144348000

revenue: 608386000; operatingIncome: -134237000; netIncome: -134612000

revenue: 506142000; operatingIncome: -154021000; netIncome: -154960000

revenue: 398605000; operatingIncome: -150655000; netIncome: -151787000

revenue: 302704000; operatingIncome: -201003000; netIncome: -202948000

revenue: 216440000; operatingIncome: -166656000; netIncome: -168227000

revenue: 124192000; operatingIncome: -158780000; netIncome: -168557000