DYCOM INDUSTRIES INC (DY)

revenue: 5545912000; averageDilutedShares: 29423339; totalDebt: 2814497000; periodEndShares: 29969648

revenue: 4702014000; averageDilutedShares: 29481791; totalDebt: 943212000; periodEndShares: 28978949

revenue: 4175574000; averageDilutedShares: 29698926; totalDebt: 808915000; periodEndShares: 29091278

revenue: 3808462000; averageDilutedShares: 29996591; totalDebt: 824867000; periodEndShares: 29350021

revenue: 3130519000; averageDilutedShares: 30844211; totalDebt: 840751000; periodEndShares: 29612867

revenue: 3199165000; averageDilutedShares: 32090578; totalDebt: 583284000; periodEndShares: 30615167

revenue: 3339682000; averageDilutedShares: 31821782; totalDebt: 866901000; periodEndShares: 31583938

revenue: 3127700000; averageDilutedShares: 31990168; totalDebt: 873199000; periodEndShares: 31430031

revenue: 3066880000; averageDilutedShares: 31984731; totalDebt: 759921000; periodEndShares: 31087285

revenue: 2672542000; averageDilutedShares: 33115755; totalDebt: 719327000; periodEndShares: 31420310

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 35026688; totalDebt: 520650000; periodEndShares: 33381779

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 34816381; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33990589

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 33782187; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33264117

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 34481895; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33487640

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 35754168; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 33487640

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 38996866; 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":401712000,"capex":{"accession":"0000067215-26-000008","end":"2026-01-31","filed":"2026-03-09","form":"10-K","start":"2025-01-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-26-000008","end":"2026-01-31","filed":"2026-03-09","form":"10-K","start":"2025-01-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5545912000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-26","end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"netIncome":{"value":281189000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-26","end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2945367000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingCurrentLiabilities":{"value":587153000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingCapitalEmployed":{"value":2358214000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1239097000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingTotalEquity":{"value":1239097000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1706270000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingCash":{"value":92670000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingBorrowings":{"value":943212000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K","reportedValue":10000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K","reportedValue":933212000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":2089639000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingCommonEquity":{"value":1239097000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":5979182000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":1006900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":4972282000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1859136000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingTotalEquity":{"value":1859136000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":4120046000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCash":{"value":709165000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingBorrowings":{"value":2814497000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K","reportedValue":4000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K","reportedValue":2810497000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":3964468000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCommonEquity":{"value":1859136000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":281189000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-01-26","end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":86686000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-01-26","end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"pretaxIncome":{"value":367875000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-01-26","end":"2026-01-31","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":3027053500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3665248000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":1549116500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.243389364995334; cashConversion: 142.8619184961005; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":98639000,"capex":{"accession":"0000067215-26-000008","end":"2025-01-25","filed":"2026-03-09","form":"10-K","start":"2024-01-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-26-000008","end":"2025-01-25","filed":"2026-03-09","form":"10-K","start":"2024-01-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4702014000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-28","end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"netIncome":{"value":233413000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-28","end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2516885000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"openingCurrentLiabilities":{"value":506304000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"openingCapitalEmployed":{"value":2010581000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1054656000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1462229000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"openingCash":{"value":101086000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"openingBorrowings":{"value":808915000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K","reportedValue":17500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K","reportedValue":791415000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","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":2945367000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":587153000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":2358214000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1239097000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingTotalEquity":{"value":1239097000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1706270000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCash":{"value":92670000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingBorrowings":{"value":943212000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K","reportedValue":10000000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K","reportedValue":933212000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":2089639000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingCommonEquity":{"value":1239097000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":233413000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-01-28","end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":74377000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-01-28","end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"pretaxIncome":{"value":307790000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-01-28","end":"2025-01-25","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2184397500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.097803196672745; cashConversion: 42.259428566532286; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":40484000,"capex":{"accession":"0000067215-26-000008","end":"2024-01-27","filed":"2026-03-09","form":"10-K","start":"2023-01-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-26-000008","end":"2024-01-27","filed":"2026-03-09","form":"10-K","start":"2023-01-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4175574000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-29","end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"netIncome":{"value":218923000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2313254000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"openingCurrentLiabilities":{"value":469551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"openingCapitalEmployed":{"value":1843703000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":868755000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1444499000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"openingCash":{"value":224186000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"openingBorrowings":{"value":824867000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K","reportedValue":17500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K","reportedValue":807367000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","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":2516885000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"closingCurrentLiabilities":{"value":506304000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"closingCapitalEmployed":{"value":2010581000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1054656000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1462229000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"closingCash":{"value":101086000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"closingBorrowings":{"value":808915000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K","reportedValue":17500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K","reportedValue":791415000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-27","filed":"2025-02-28","accession":"0000067215-25-000012","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":218923000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":73076000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-29","end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"pretaxIncome":{"value":291999000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-29","end":"2024-01-27","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1927142000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.96954334901022; cashConversion: 18.492346624155527; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-36166000,"capex":{"accession":"0000067215-25-000012","end":"2023-01-28","filed":"2025-02-28","form":"10-K","start":"2022-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-25-000012","end":"2023-01-28","filed":"2025-02-28","form":"10-K","start":"2022-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3808462000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"netIncome":{"value":142213000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2118224000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"openingCurrentLiabilities":{"value":381796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"openingCapitalEmployed":{"value":1736428000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":758544000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1359680000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"openingCash":{"value":310757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"openingBorrowings":{"value":840751000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K","reportedValue":17500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K","reportedValue":823251000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","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":2313254000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"closingCurrentLiabilities":{"value":469551000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"closingCapitalEmployed":{"value":1843703000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":868755000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2026-03-09","accession":"0000067215-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1444499000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"closingCash":{"value":224186000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"closingBorrowings":{"value":824867000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K","reportedValue":17500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K","reportedValue":807367000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-28","filed":"2024-03-01","accession":"0000067215-24-000014","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":142213000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":37909000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"pretaxIncome":{"value":180122000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1790065500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.9496221834430801; cashConversion: -25.430867782832795; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":151613000,"capex":{"accession":"0000067215-24-000014","end":"2022-01-29","filed":"2024-03-01","form":"10-K","start":"2021-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-24-000014","end":"2022-01-29","filed":"2024-03-01","form":"10-K","start":"2021-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3130519000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"netIncome":{"value":48574000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1944165000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"openingCurrentLiabilities":{"value":448490000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"openingCapitalEmployed":{"value":1495675000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":811308000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-30","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1132857000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"openingCash":{"value":11770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"openingBorrowings":{"value":583284000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K","reportedValue":81722000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K","reportedValue":501562000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","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":2118224000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"closingCurrentLiabilities":{"value":381796000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"closingCapitalEmployed":{"value":1736428000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":758544000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2025-02-28","accession":"0000067215-25-000012","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1359680000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"closingCash":{"value":310757000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"closingBorrowings":{"value":840751000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K","reportedValue":17500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K","reportedValue":823251000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-29","filed":"2023-03-03","accession":"0000067215-23-000011","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":48574000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4202000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"pretaxIncome":{"value":52776000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1616051500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.84306276371426; cashConversion: 312.1278873471404; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":323730000,"capex":{"accession":"0000067215-23-000011","end":"2021-01-30","filed":"2023-03-03","form":"10-K","start":"2020-01-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-23-000011","end":"2021-01-30","filed":"2023-03-03","form":"10-K","start":"2020-01-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3199165000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-01-26","end":"2021-01-30","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"netIncome":{"value":34337000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-26","end":"2021-01-30","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2217631000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"openingCurrentLiabilities":{"value":323025000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"openingCapitalEmployed":{"value":1894606000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":868604000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-25","filed":"2023-03-03","accession":"0000067215-23-000011","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":1349027000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"openingCash":{"value":54560000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"openingBorrowings":{"value":866901000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K","reportedValue":22500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K","reportedValue":844401000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","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":1944165000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"closingCurrentLiabilities":{"value":448490000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"closingCapitalEmployed":{"value":1495675000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":811308000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-30","filed":"2024-03-01","accession":"0000067215-24-000014","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1132857000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"closingCash":{"value":11770000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"closingBorrowings":{"value":583284000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K","reportedValue":81722000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K","reportedValue":501562000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-30","filed":"2022-03-04","accession":"0000067215-22-000011","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":34337000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-01-26","end":"2021-01-30","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24880000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-01-26","end":"2021-01-30","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"pretaxIncome":{"value":59217000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-01-26","end":"2021-01-30","filed":"2023-03-03","accession":"0000067215-23-000011","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1695140500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.11920297952747; cashConversion: 942.8022250050965; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-62575000,"capex":{"accession":"0000067215-22-000011","end":"2020-01-25","filed":"2022-03-04","form":"10-K","start":"2019-01-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-22-000011","end":"2020-01-25","filed":"2022-03-04","form":"10-K","start":"2019-01-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3339682000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-01-27","end":"2020-01-25","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"netIncome":{"value":57215000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-27","end":"2020-01-25","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":2097503000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"openingCurrentLiabilities":{"value":284991000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"openingCapitalEmployed":{"value":1812512000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":804168000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-26","filed":"2022-03-04","accession":"0000067215-22-000011","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":1293335000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"openingCash":{"value":128342000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"openingBorrowings":{"value":873199000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K","reportedValue":5625000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K","reportedValue":867574000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","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":2217631000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"closingCurrentLiabilities":{"value":323025000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"closingCapitalEmployed":{"value":1894606000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":868604000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-25","filed":"2023-03-03","accession":"0000067215-23-000011","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":1349027000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"closingCash":{"value":54560000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"closingBorrowings":{"value":866901000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K","reportedValue":22500000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K","reportedValue":844401000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-25","filed":"2021-03-05","accession":"0000067215-21-000010","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":57215000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-01-27","end":"2020-01-25","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21321000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-01-27","end":"2020-01-25","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"pretaxIncome":{"value":78536000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-01-27","end":"2020-01-25","filed":"2022-03-04","accession":"0000067215-22-000011","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1853559000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.8736813864314028; cashConversion: -109.368172681989; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-40516000,"capex":{"accession":"0000067215-21-000010","end":"2019-01-26","filed":"2021-03-05","form":"10-K","start":"2018-01-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-21-000010","end":"2019-01-26","filed":"2021-03-05","form":"10-K","start":"2018-01-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3127700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-01-28","end":"2019-01-26","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"netIncome":{"value":62907000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-28","end":"2019-01-26","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1840956000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"openingCurrentLiabilities":{"value":259612000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"openingCapitalEmployed":{"value":1581344000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":724996000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-27","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1115960000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"openingCash":{"value":84029000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"openingBorrowings":{"value":760312000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K","reportedValue":26469000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K","reportedValue":733843000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-01-27","filed":"2019-03-04","accession":"0000067215-19-000008","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":2097503000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"closingCurrentLiabilities":{"value":284991000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"closingCapitalEmployed":{"value":1812512000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":804168000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-26","filed":"2022-03-04","accession":"0000067215-22-000011","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":1293335000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"closingCash":{"value":128342000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"closingBorrowings":{"value":873199000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K","reportedValue":5625000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K","reportedValue":867574000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-26","filed":"2020-03-02","accession":"0000067215-20-000012","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":62907000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-01-28","end":"2019-01-26","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25131000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-01-28","end":"2019-01-26","filed":"2021-03-05","accession":"0000067215-21-000010","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1696928000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.2953927806375292; cashConversion: -64.40618691083662; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":55246000,"capex":{"accession":"0000067215-20-000012","end":"2017-07-29","filed":"2020-03-02","form":"10-K","start":"2016-07-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-20-000012","end":"2017-07-29","filed":"2020-03-02","form":"10-K","start":"2016-07-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3066880000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-07-31","end":"2017-07-29","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"netIncome":{"value":157217000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-31","end":"2017-07-29","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1719716000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"openingCurrentLiabilities":{"value":322627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"openingCapitalEmployed":{"value":1397089000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":557287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-30","filed":"2020-03-02","accession":"0000067215-20-000012","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":1162429000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"openingCash":{"value":33787000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"openingBorrowings":{"value":719327000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K","reportedValue":13125000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K","reportedValue":706202000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","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":1899307000,"tag":"Assets","unit":"USD","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingCurrentLiabilities":{"value":318538000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingCapitalEmployed":{"value":1580769000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":671583000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-07-29","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1227724000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingCash":{"value":38608000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingBorrowings":{"value":759921000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K","reportedValue":21656000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K","reportedValue":738265000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-07-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-07-29","filed":"2017-09-01","accession":"0000067215-17-000033","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":157217000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-07-31","end":"2017-07-29","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":93208000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-07-31","end":"2017-07-29","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1488929000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.8013746869782972; cashConversion: 35.13996577978208; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":89720000,"capex":{"accession":"0000067215-19-000008","end":"2016-07-30","filed":"2019-03-04","form":"10-K","start":"2015-07-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-19-000008","end":"2016-07-30","filed":"2019-03-04","form":"10-K","start":"2015-07-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2672542000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-07-26","end":"2016-07-30","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"netIncome":{"value":128740000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-26","end":"2016-07-30","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1353923000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"openingCurrentLiabilities":{"value":226710000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"openingCapitalEmployed":{"value":1127213000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":507200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-25","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":846723000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"openingCash":{"value":21289000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-25","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"openingBorrowings":{"value":520650000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K","reportedValue":3750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K","reportedValue":516900000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","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":1719716000,"tag":"Assets","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingCurrentLiabilities":{"value":322627000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingCapitalEmployed":{"value":1397089000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":557287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-07-30","filed":"2020-03-02","accession":"0000067215-20-000012","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1162429000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingCash":{"value":33787000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingBorrowings":{"value":719327000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K","reportedValue":13125000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K","reportedValue":706202000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-07-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-07-30","filed":"2017-09-01","accession":"0000067215-17-000033","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":128740000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-07-26","end":"2016-07-30","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":77587000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-07-26","end":"2016-07-30","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1262151000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.3571034617977937; cashConversion: 69.69084977473979; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":38903000,"capex":{"accession":"0000067215-17-000033","end":"2015-07-25","filed":"2017-09-01","form":"10-K","start":"2014-07-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-17-000033","end":"2015-07-25","filed":"2017-09-01","form":"10-K","start":"2014-07-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":84324000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-27","end":"2015-07-25","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1212354000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"openingCurrentLiabilities":{"value":196532000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"openingCapitalEmployed":{"value":1015822000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":484934000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-26","filed":"2017-09-01","accession":"0000067215-17-000033","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":727420000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"openingCash":{"value":20672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-26","filed":"2017-09-01","accession":"0000067215-17-000033","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 2014-07-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","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":1353923000,"tag":"Assets","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"closingCurrentLiabilities":{"value":226710000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"closingCapitalEmployed":{"value":1127213000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":507200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-07-25","filed":"2019-03-04","accession":"0000067215-19-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":846723000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"closingCash":{"value":21289000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-07-25","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"closingBorrowings":{"value":520650000,"components":[{"tag":"DebtCurrent","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K","reportedValue":3750000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K","reportedValue":516900000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-07-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-07-25","filed":"2016-08-31","accession":"0000067215-16-000096","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":84324000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-07-27","end":"2015-07-25","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":51260000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-07-27","end":"2015-07-25","filed":"2017-09-01","accession":"0000067215-17-000033","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1071517500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 46.13514539158484; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-4951000,"capex":{"accession":"0000067215-16-000096","end":"2014-07-26","filed":"2016-08-31","form":"10-K","start":"2013-07-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-16-000096","end":"2014-07-26","filed":"2016-08-31","form":"10-K","start":"2013-07-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":39978000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-28","end":"2014-07-26","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":1154208000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"openingCurrentLiabilities":{"value":199815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"openingCapitalEmployed":{"value":954393000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":428361000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-27","filed":"2016-08-31","accession":"0000067215-16-000096","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":725847000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"openingCash":{"value":18607000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-27","filed":"2016-08-31","accession":"0000067215-16-000096","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 2013-07-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","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":1212354000,"tag":"Assets","unit":"USD","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"closingCurrentLiabilities":{"value":196532000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"closingCapitalEmployed":{"value":1015822000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":484934000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-07-26","filed":"2017-09-01","accession":"0000067215-17-000033","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":727420000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"closingCash":{"value":20672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-07-26","filed":"2017-09-01","accession":"0000067215-17-000033","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 2014-07-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-07-26","filed":"2015-09-04","accession":"0000067215-15-000035","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":39978000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-07-28","end":"2014-07-26","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26341000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-07-28","end":"2014-07-26","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":985107500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -12.384311371254189; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":42094000,"capex":{"accession":"0000067215-15-000035","end":"2013-07-27","filed":"2015-09-04","form":"10-K","start":"2012-07-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-15-000035","end":"2013-07-27","filed":"2015-09-04","form":"10-K","start":"2012-07-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":35188000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-29","end":"2013-07-27","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":772193000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"openingCurrentLiabilities":{"value":114563000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"openingCapitalEmployed":{"value":657630000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":392931000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-28","filed":"2015-09-04","accession":"0000067215-15-000035","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":379262000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"openingCash":{"value":52581000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-28","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","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":1154208000,"tag":"Assets","unit":"USD","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"closingCurrentLiabilities":{"value":199815000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"closingCapitalEmployed":{"value":954393000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":428361000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-07-27","filed":"2016-08-31","accession":"0000067215-16-000096","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":725847000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"closingCash":{"value":18607000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-07-27","filed":"2016-08-31","accession":"0000067215-16-000096","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-07-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-07-27","filed":"2014-09-09","accession":"0000067215-14-000035","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":35188000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-07-29","end":"2013-07-27","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":23011000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-07-29","end":"2013-07-27","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":806011500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 119.62600886665908; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-12487000,"capex":{"accession":"0000067215-14-000035","end":"2012-07-28","filed":"2014-09-09","form":"10-K","start":"2011-07-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-14-000035","end":"2012-07-28","filed":"2014-09-09","form":"10-K","start":"2011-07-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":39378000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-31","end":"2012-07-28","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":724755000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"openingCurrentLiabilities":{"value":118513000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"openingCapitalEmployed":{"value":606242000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":351851000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-30","filed":"2014-09-09","accession":"0000067215-14-000035","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":372904000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"openingCash":{"value":44766000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-30","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","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":772193000,"tag":"Assets","unit":"USD","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"closingCurrentLiabilities":{"value":114563000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"closingCapitalEmployed":{"value":657630000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":392931000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-07-28","filed":"2015-09-04","accession":"0000067215-15-000035","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":379262000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"closingCash":{"value":52581000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-07-28","filed":"2015-09-04","accession":"0000067215-15-000035","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-07-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-07-28","filed":"2013-09-13","accession":"0000067215-13-000046","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":39378000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-07-31","end":"2012-07-28","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":25183000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-07-31","end":"2012-07-28","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":631936000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -31.710599827314745; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome; Missing or conflicting matching SEC fact

Calculation inputs: {"original":{"fcfTotal":{"value":-17600000,"capex":{"accession":"0000067215-13-000046","end":"2011-07-30","filed":"2013-09-13","form":"10-K","start":"2010-08-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-13-000046","end":"2011-07-30","filed":"2013-09-13","form":"10-K","start":"2010-08-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":16107000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-30","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31"},"openingParentEquity":{"value":394555000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-13","accession":"0000067215-13-000046","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":103320000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"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":724755000,"tag":"Assets","unit":"USD","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"closingCurrentLiabilities":{"value":118513000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"closingCapitalEmployed":{"value":606242000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":351851000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-07-30","filed":"2014-09-09","accession":"0000067215-14-000035","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":372904000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"closingCash":{"value":44766000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-07-30","filed":"2014-09-09","accession":"0000067215-14-000035","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-07-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-07-30","filed":"2012-09-04","accession":"0000067215-12-000041","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":16107000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-08-01","end":"2011-07-30","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12377000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-08-01","end":"2011-07-30","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -109.26926181163469; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31

Calculation inputs: {"original":{"fcfTotal":{"value":-1238000,"capex":{"accession":"0000067215-12-000041","end":"2010-07-31","filed":"2012-09-04","form":"10-K","start":"2009-07-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000067215-12-000041","end":"2010-07-31","filed":"2012-09-04","form":"10-K","start":"2009-07-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":5849000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-26","end":"2010-07-31","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-25"},"openingParentEquity":{"value":390623000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-07-25","filed":"2012-09-04","accession":"0000067215-12-000041","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":104707000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-07-25","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-07-25"},"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 2010-07-31"},"closingParentEquity":{"value":394555000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-13","accession":"0000067215-13-000046","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":103320000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-07-31","filed":"2013-09-13","accession":"0000067215-13-000046","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-07-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5849000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-07-26","end":"2010-07-31","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4881000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-07-26","end":"2010-07-31","filed":"2012-09-04","accession":"0000067215-12-000041","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -21.16601128398017; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-07-25; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-07-31

revenue: 5545912000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 281189000

revenue: 4702014000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 233413000

revenue: 4175574000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 218923000

revenue: 3808462000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 142213000

revenue: 3130519000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 48574000

revenue: 3199165000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 34337000

revenue: 3339682000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 57215000

revenue: 3127700000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 62907000

revenue: 3066880000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 157217000

revenue: 2672542000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 128740000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 84324000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 39978000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 35188000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 39378000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 16107000

revenue: No unambiguous matching annual USD fact; operatingIncome: No unambiguous matching annual USD fact; netIncome: 5849000