DOCUSIGN, INC. (DOCU)

revenue: 3219500000; averageDilutedShares: 209118000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 197765000

revenue: 2976739000; averageDilutedShares: 210339000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 202477000

revenue: 2761882000; averageDilutedShares: 208950000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 205326000

revenue: 2515915000; averageDilutedShares: 200903000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 201904000

revenue: 2107213000; averageDilutedShares: 196675000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 198834000

revenue: 1453047000; averageDilutedShares: 185760000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 192807000

revenue: 973971000; averageDilutedShares: 176704000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 181254000

revenue: 700969000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 169303000

revenue: 518504000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35700000

revenue: 381459000; 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":1058562000,"capex":{"accession":"0001261333-26-000021","end":"2026-01-31","filed":"2026-03-18","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-26-000021","end":"2026-01-31","filed":"2026-03-18","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3219500000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"netIncome":{"value":309085000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"operatingIncome":{"value":298579000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingAssets":{"value":4012705000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingCurrentLiabilities":{"value":1831910000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingCapitalEmployed":{"value":2180795000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2002692000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingTotalEquity":{"value":2002692000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2010013000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingCash":{"value":648623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingCommonEquity":{"value":2002692000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":4229550000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCurrentLiabilities":{"value":2039408000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCapitalEmployed":{"value":2190142000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1917820000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingTotalEquity":{"value":1917820000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2311730000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCash":{"value":602442000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCommonEquity":{"value":1917820000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":309085000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"incomeTaxExpense":{"value":38243000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"pretaxIncome":{"value":347328000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"effectiveTaxRate":{"value":0.11010629721761563,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":265703571.88306153,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2185468500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1960256000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 32.879701817052336; cashConversion: 342.48248863581216; roce: 13.662013430987452

Calculation inputs: {"original":{"fcfTotal":{"value":920284000,"capex":{"accession":"0001261333-26-000021","end":"2025-01-31","filed":"2026-03-18","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-26-000021","end":"2025-01-31","filed":"2026-03-18","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2976739000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"netIncome":{"value":1067885000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"operatingIncome":{"value":199928000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingAssets":{"value":2971290000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingCurrentLiabilities":{"value":1660621000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingCapitalEmployed":{"value":1310669000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1129739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","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":1841551000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingCash":{"value":797060000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","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":4012705000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCurrentLiabilities":{"value":1831910000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCapitalEmployed":{"value":2180795000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2002692000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingTotalEquity":{"value":2002692000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2010013000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCash":{"value":648623000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingCommonEquity":{"value":2002692000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":1067885000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"incomeTaxExpense":{"value":-819944000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"pretaxIncome":{"value":247941000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","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":1745732000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1067885000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"averageCommonEquity":{"value":1566215500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1129739000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1129739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingCommonEquity":{"value":2002692000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2002692000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"}}}}; fcfMargin: 30.915844486197813; cashConversion: 86.178193344789; roce: 11.452387880843109

Calculation inputs: {"original":{"fcfTotal":{"value":887135000,"capex":{"accession":"0001261333-26-000021","end":"2024-01-31","filed":"2026-03-18","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-26-000021","end":"2024-01-31","filed":"2026-03-18","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2761882000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"netIncome":{"value":73980000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"operatingIncome":{"value":31634000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"openingAssets":{"value":3012720000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"openingCurrentLiabilities":{"value":2208322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"openingCapitalEmployed":{"value":804398000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":617287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","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":2395433000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"openingCash":{"value":721895000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","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":2971290000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingCurrentLiabilities":{"value":1660621000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingCapitalEmployed":{"value":1310669000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1129739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","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":1841551000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingCash":{"value":797060000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","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":73980000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"incomeTaxExpense":{"value":19699000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"pretaxIncome":{"value":93679000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","form":"10-K"},"effectiveTaxRate":{"value":0.21028192017421193,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":24981941.73720898,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1057533500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":73980000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"averageCommonEquity":{"value":873513000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":617287000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":617287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"closingCommonEquity":{"value":1129739000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1129739000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"}}}}; fcfMargin: 32.12066989103807; cashConversion: 1199.1551770748852; roce: 2.991300039194976

Calculation inputs: {"original":{"fcfTotal":{"value":429105000,"capex":{"accession":"0001261333-25-000024","end":"2023-01-31","filed":"2025-03-18","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-25-000024","end":"2023-01-31","filed":"2025-03-18","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2515915000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"netIncome":{"value":-97454000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"operatingIncome":{"value":-88031000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingAssets":{"value":2541265000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"openingCurrentLiabilities":{"value":1371639000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"openingCapitalEmployed":{"value":1169626000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":275503000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2265762000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"openingCash":{"value":509059000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","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":3012720000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"closingCurrentLiabilities":{"value":2208322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"closingCapitalEmployed":{"value":804398000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":617287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-03-18","accession":"0001261333-26-000021","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":2395433000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"closingCash":{"value":721895000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","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":-97454000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"incomeTaxExpense":{"value":7573000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"pretaxIncome":{"value":-89881000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","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":987012000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-97454000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"averageCommonEquity":{"value":446395000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":275503000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":275503000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"closingCommonEquity":{"value":617287000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":617287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"}}}}; fcfMargin: 17.055623898263654; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.918939182097077

Calculation inputs: {"original":{"fcfTotal":{"value":445071000,"capex":{"accession":"0001261333-24-000045","end":"2022-01-31","filed":"2024-03-21","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-24-000045","end":"2022-01-31","filed":"2024-03-21","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2107213000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"netIncome":{"value":-69976000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"operatingIncome":{"value":-61884000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"openingAssets":{"value":2336507000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"openingCurrentLiabilities":{"value":1093173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"openingCapitalEmployed":{"value":1243334000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":325737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","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":2007380000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"openingCash":{"value":566055000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","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":2541265000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"closingCurrentLiabilities":{"value":1371639000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"closingCapitalEmployed":{"value":1169626000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":275503000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-03-18","accession":"0001261333-25-000024","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2265762000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"closingCash":{"value":509059000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","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":-69976000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"incomeTaxExpense":{"value":3062000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","form":"10-K"},"pretaxIncome":{"value":-66914000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","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":1206480000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-69976000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"averageCommonEquity":{"value":300620000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":325737000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":325737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"closingCommonEquity":{"value":275503000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":275503000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"}}}}; fcfMargin: 21.121310470275194; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.129301770439626

Calculation inputs: {"original":{"fcfTotal":{"value":214559000,"capex":{"accession":"0001261333-23-000050","end":"2021-01-31","filed":"2023-03-27","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-23-000050","end":"2021-01-31","filed":"2023-03-27","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1453047000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"netIncome":{"value":-243267000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"operatingIncome":{"value":-173855000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"openingAssets":{"value":1891138000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"openingCurrentLiabilities":{"value":693965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"openingCapitalEmployed":{"value":1197173000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":546327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","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":1344811000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"openingCash":{"value":241203000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","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":2336507000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"closingCurrentLiabilities":{"value":1093173000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"closingCapitalEmployed":{"value":1243334000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":325737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-21","accession":"0001261333-24-000045","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":2007380000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"closingCash":{"value":566055000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","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":-243267000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"incomeTaxExpense":{"value":13775000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","form":"10-K"},"pretaxIncome":{"value":-229492000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","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":1220253500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-243267000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"averageCommonEquity":{"value":436032000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":546327000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":546327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"closingCommonEquity":{"value":325737000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":325737000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"}}}}; fcfMargin: 14.766143146092315; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -14.247449402931439

Calculation inputs: {"original":{"fcfTotal":{"value":43650000,"capex":{"accession":"0001261333-22-000049","end":"2020-01-31","filed":"2022-03-25","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-22-000049","end":"2020-01-31","filed":"2022-03-25","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":973971000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"netIncome":{"value":-208359000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"operatingIncome":{"value":-193509000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"openingAssets":{"value":1615417000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"openingCurrentLiabilities":{"value":516313000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"openingCapitalEmployed":{"value":1099104000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":614362000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","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":1001055000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"openingCash":{"value":517811000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","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":1891138000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"closingCurrentLiabilities":{"value":693965000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"closingCapitalEmployed":{"value":1197173000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":546327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-27","accession":"0001261333-23-000050","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":1344811000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"closingCash":{"value":241203000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","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":-208359000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"incomeTaxExpense":{"value":4803000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","form":"10-K"},"pretaxIncome":{"value":-203556000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","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":1148138500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":-208359000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"averageCommonEquity":{"value":580344500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":614362000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":614362000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingCommonEquity":{"value":546327000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":546327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"}}}}; fcfMargin: 4.481652944492187; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -16.85415130665856

Calculation inputs: {"original":{"fcfTotal":{"value":45673000,"capex":{"accession":"0001261333-21-000059","end":"2019-01-31","filed":"2021-03-31","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-21-000059","end":"2019-01-31","filed":"2021-03-31","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":700969000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"netIncome":{"value":-426458000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"operatingIncome":{"value":-426323000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"openingAssets":{"value":619973000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"openingCurrentLiabilities":{"value":373819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"openingCapitalEmployed":{"value":246154000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-338648000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","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":411120000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"openingCash":{"value":256867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2019-03-26","accession":"0001261333-19-000012","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":1615417000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingCurrentLiabilities":{"value":516313000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingCapitalEmployed":{"value":1099104000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":614362000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-03-25","accession":"0001261333-22-000049","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":1001055000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingCash":{"value":517811000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","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":-426811000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"incomeTaxExpense":{"value":-1750000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","form":"10-K"},"pretaxIncome":{"value":-428208000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","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":672629000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.515694702618803; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -63.381596690002965

Calculation inputs: {"original":{"fcfTotal":{"value":36050000,"capex":{"accession":"0001261333-20-000033","end":"2018-01-31","filed":"2020-03-27","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-20-000033","end":"2018-01-31","filed":"2020-03-27","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":518504000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"netIncome":{"value":-52276000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"operatingIncome":{"value":-51653000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","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 2017-01-31"},"openingParentEquity":{"value":-347355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":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":619973000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"closingCurrentLiabilities":{"value":373819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"closingCapitalEmployed":{"value":246154000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-338648000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-31","accession":"0001261333-21-000059","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":411120000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"closingCash":{"value":256867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":"2019-03-26","accession":"0001261333-19-000012","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":-53737000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"incomeTaxExpense":{"value":3134000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"pretaxIncome":{"value":-49142000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","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: 6.952694675450913; 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 2017-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":-48120000,"capex":{"accession":"0001261333-19-000012","end":"2017-01-31","filed":"2019-03-26","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001261333-19-000012","end":"2017-01-31","filed":"2019-03-26","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":381459000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"netIncome":{"value":-115412000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"operatingIncome":{"value":-115817000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","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 2016-01-31"},"openingParentEquity":{"value":-276145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":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 2017-01-31"},"closingParentEquity":{"value":-347355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-27","accession":"0001261333-20-000033","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-31"},"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":-116868000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"incomeTaxExpense":{"value":356000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","form":"10-K"},"pretaxIncome":{"value":-115056000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-03-26","accession":"0001261333-19-000012","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: -12.614723993928575; 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 2016-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-31

revenue: 3219500000; operatingIncome: 298579000; netIncome: 309085000

revenue: 2976739000; operatingIncome: 199928000; netIncome: 1067885000

revenue: 2761882000; operatingIncome: 31634000; netIncome: 73980000

revenue: 2515915000; operatingIncome: -88031000; netIncome: -97454000

revenue: 2107213000; operatingIncome: -61884000; netIncome: -69976000

revenue: 1453047000; operatingIncome: -173855000; netIncome: -243267000

revenue: 973971000; operatingIncome: -193509000; netIncome: -208359000

revenue: 700969000; operatingIncome: -426323000; netIncome: -426458000

revenue: 518504000; operatingIncome: -51653000; netIncome: -52276000

revenue: 381459000; operatingIncome: -115817000; netIncome: -115412000