GENESCO INC (GCO)

revenue: 2436096000; averageDilutedShares: 10624000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2325062000; averageDilutedShares: 10836000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2324624000; averageDilutedShares: 11243000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2384888000; averageDilutedShares: 12707000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2422084000; averageDilutedShares: 14509000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 1786530000; averageDilutedShares: 14216000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2197066000; averageDilutedShares: 15671000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 14697206

revenue: 2188553000; averageDilutedShares: 19495000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19102584

revenue: 2127547000; averageDilutedShares: 19282000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19903789

revenue: 2020831000; averageDilutedShares: 20172000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 19865808

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 23000000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 21834335

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 23708000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24026898

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 23615000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23919260

revenue: 2606898000; averageDilutedShares: 24037000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23996451

revenue: 2292611000; averageDilutedShares: 23565000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 24269362

revenue: 1790223000; averageDilutedShares: 23459000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 23674170

revenue: 1574553000; averageDilutedShares: 23500000; 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":83706000,"capex":{"accession":"0001193125-26-123492","end":"2026-01-31","filed":"2026-03-25","form":"10-K","start":"2025-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-123492","end":"2026-01-31","filed":"2026-03-25","form":"10-K","start":"2025-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2436096000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"netIncome":{"value":13269000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"operatingIncome":{"value":17314000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingAssets":{"value":1335536000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingCurrentLiabilities":{"value":379782000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingCapitalEmployed":{"value":955754000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":546970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingTotalEquity":{"value":546970000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":788566000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingCash":{"value":34007000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-01"},"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":1392978000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCurrentLiabilities":{"value":376342000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCapitalEmployed":{"value":1016636000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":567044000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingTotalEquity":{"value":567044000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":825934000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCash":{"value":105405000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":13269000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-685000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"pretaxIncome":{"value":12591000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-02","end":"2026-01-31","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":986195000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.4360714848675915; cashConversion: 630.838797196473; roce: 1.7556365627487465

Calculation inputs: {"original":{"fcfTotal":{"value":46754000,"capex":{"accession":"0001193125-26-123492","end":"2025-02-01","filed":"2026-03-25","form":"10-K","start":"2024-02-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-123492","end":"2025-02-01","filed":"2026-03-25","form":"10-K","start":"2024-02-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2325062000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"netIncome":{"value":-18890000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"operatingIncome":{"value":13925000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingAssets":{"value":1329890000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingCurrentLiabilities":{"value":319537000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-02-03"},"openingParentEquity":{"value":571202000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","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":758688000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"openingCash":{"value":35155000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-02-03"},"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":1335536000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCurrentLiabilities":{"value":379782000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCapitalEmployed":{"value":955754000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":546970000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingTotalEquity":{"value":546970000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":788566000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCash":{"value":34007000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-01"},"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":-18890000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":28820000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"pretaxIncome":{"value":9308000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":13925000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-04","end":"2025-02-01","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"averageCapitalEmployed":{"value":983053500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1010353000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1329890000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"openingCurrentLiabilities":{"value":319537000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"closingCapitalEmployed":{"value":955754000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1335536000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-01","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"closingCurrentLiabilities":{"value":379782000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-01","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"}}}}; fcfMargin: 2.01087110795325; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.4165047985689487

Calculation inputs: {"original":{"fcfTotal":{"value":34493000,"capex":{"accession":"0001193125-26-123492","end":"2024-02-03","filed":"2026-03-25","form":"10-K","start":"2023-01-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-123492","end":"2024-02-03","filed":"2026-03-25","form":"10-K","start":"2023-01-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2324624000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"netIncome":{"value":-16827000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"operatingIncome":{"value":-13460000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"openingAssets":{"value":1456426000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"openingCurrentLiabilities":{"value":360783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-01-28"},"openingParentEquity":{"value":606966000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2026-03-25","accession":"0001193125-26-123492","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":849460000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1329890000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"closingCurrentLiabilities":{"value":319537000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-02-03"},"closingParentEquity":{"value":571202000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","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":758688000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"closingCash":{"value":35155000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-03","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-02-03"},"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":-16827000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1854000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"pretaxIncome":{"value":-21774000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2026-03-25","accession":"0001193125-26-123492","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-13460000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-29","end":"2024-02-03","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"averageCapitalEmployed":{"value":1052998000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1095643000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1456426000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"openingCurrentLiabilities":{"value":360783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"closingCapitalEmployed":{"value":1010353000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1329890000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-03","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"closingCurrentLiabilities":{"value":319537000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-03","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"}}}}; fcfMargin: 1.483809854841041; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.2782550394207777

Calculation inputs: {"original":{"fcfTotal":{"value":-224818000,"capex":{"accession":"0000950170-25-044864","end":"2023-01-28","filed":"2025-03-26","form":"10-K","start":"2022-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-044864","end":"2023-01-28","filed":"2025-03-26","form":"10-K","start":"2022-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2384888000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"netIncome":{"value":71915000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"operatingIncome":{"value":93241000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"openingAssets":{"value":1562099000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"openingCurrentLiabilities":{"value":431728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-01-29"},"openingParentEquity":{"value":602468000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2025-03-26","accession":"0000950170-25-044864","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":959631000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"openingCash":{"value":320525000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-29","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1456426000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"closingCurrentLiabilities":{"value":360783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-01-28"},"closingParentEquity":{"value":606966000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-28","filed":"2026-03-25","accession":"0001193125-26-123492","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":849460000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-28","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":71915000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":17831000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"pretaxIncome":{"value":90073000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2025-03-26","accession":"0000950170-25-044864","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":93241000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-30","end":"2023-01-28","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"averageCapitalEmployed":{"value":1113007000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1130371000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1562099000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"openingCurrentLiabilities":{"value":431728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"closingCapitalEmployed":{"value":1095643000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1456426000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-28","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"closingCurrentLiabilities":{"value":360783000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-28","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"}}}}; fcfMargin: -9.426773919781557; cashConversion: -312.61628311200724; roce: 8.377395649802741

Calculation inputs: {"original":{"fcfTotal":{"value":185965000,"capex":{"accession":"0000950170-24-036902","end":"2022-01-29","filed":"2024-03-27","form":"10-K","start":"2021-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-036902","end":"2022-01-29","filed":"2024-03-27","form":"10-K","start":"2021-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2422084000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"netIncome":{"value":114850000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"operatingIncome":{"value":155567000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"openingAssets":{"value":1587368000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"openingCurrentLiabilities":{"value":402933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-01-30"},"openingParentEquity":{"value":566759000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-30","filed":"2024-03-27","accession":"0000950170-24-036902","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":1020609000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingCash":{"value":215091000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-30"},"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":1562099000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"closingCurrentLiabilities":{"value":431728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-01-29"},"closingParentEquity":{"value":602468000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-29","filed":"2025-03-26","accession":"0000950170-25-044864","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":959631000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-29","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"closingCash":{"value":320525000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-29","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":114850000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":38044000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"pretaxIncome":{"value":152991000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2024-03-27","accession":"0000950170-24-036902","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":155567000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-31","end":"2022-01-29","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"averageCapitalEmployed":{"value":1157403000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1184435000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1587368000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingCurrentLiabilities":{"value":402933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingCapitalEmployed":{"value":1130371000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1562099000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-29","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingCurrentLiabilities":{"value":431728000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-29","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"}}}}; fcfMargin: 7.6778922613749145; cashConversion: 161.9198955158903; roce: 13.441039983480257

Calculation inputs: {"original":{"fcfTotal":{"value":133611000,"capex":{"accession":"0000950170-23-009103","end":"2021-01-30","filed":"2023-03-22","form":"10-K","start":"2020-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-009103","end":"2021-01-30","filed":"2023-03-22","form":"10-K","start":"2020-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1786530000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"netIncome":{"value":-56429000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"operatingIncome":{"value":-107249000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"openingAssets":{"value":1680478000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingCurrentLiabilities":{"value":361935000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-01","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-02-01"},"openingParentEquity":{"value":619343000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-01","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"openingTotalEquity":{"value":619343000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-02-01","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCash":{"value":81418000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-01","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-01"},"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":1587368000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"closingCurrentLiabilities":{"value":402933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-01-30"},"closingParentEquity":{"value":566759000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-30","filed":"2024-03-27","accession":"0000950170-24-036902","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":1020609000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingCash":{"value":215091000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-30","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-30"},"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":-56429000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-55641000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"pretaxIncome":{"value":-111669000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-107249000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-02","end":"2021-01-30","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"averageCapitalEmployed":{"value":1251489000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1318543000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1680478000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-01","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"openingCurrentLiabilities":{"value":361935000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-01","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"closingCapitalEmployed":{"value":1184435000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1587368000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-30","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"closingCurrentLiabilities":{"value":402933000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-30","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"}}}}; fcfMargin: 7.47879968430421; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -8.56971175935226

Calculation inputs: {"original":{"fcfTotal":{"value":87403000,"capex":{"accession":"0000950170-22-004397","end":"2020-02-01","filed":"2022-03-23","form":"10-K","start":"2019-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-22-004397","end":"2020-02-01","filed":"2022-03-23","form":"10-K","start":"2019-02-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2197066000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"netIncome":{"value":61384000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"operatingIncome":{"value":83318000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingAssets":{"value":1181081000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"openingCurrentLiabilities":{"value":276229000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-02-02"},"openingParentEquity":{"value":737551000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-02","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"openingTotalEquity":{"value":737551000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCash":{"value":167355000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-02"},"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":1680478000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingCurrentLiabilities":{"value":361935000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-01","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-02-01"},"closingParentEquity":{"value":619343000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-01","filed":"2023-03-22","accession":"0000950170-23-009103","form":"10-K"},"closingTotalEquity":{"value":619343000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-02-01","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCash":{"value":81418000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-01","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-01"},"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":61384000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20678000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"pretaxIncome":{"value":82435000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":83318000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-03","end":"2020-02-01","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"averageCapitalEmployed":{"value":1111697500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":904852000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1181081000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCurrentLiabilities":{"value":276229000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCapitalEmployed":{"value":1318543000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1680478000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-01","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCurrentLiabilities":{"value":361935000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-01","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"}}}}; fcfMargin: 3.978169067292471; cashConversion: 142.38726704027107; roce: 7.494664690709478

Calculation inputs: {"original":{"fcfTotal":{"value":179913000,"capex":{"accession":"0001564590-21-016951","end":"2019-02-02","filed":"2021-03-31","form":"10-K","start":"2018-02-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-016951","end":"2019-02-02","filed":"2021-03-31","form":"10-K","start":"2018-02-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2188553000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"netIncome":{"value":-51930000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"operatingIncome":{"value":81817000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"openingAssets":{"value":1315353000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCurrentLiabilities":{"value":255068000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-03"},"openingParentEquity":{"value":830704000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-03","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"openingTotalEquity":{"value":830704000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCash":{"value":39937000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-02-03"},"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":1181081000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"closingCurrentLiabilities":{"value":276229000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-02-02"},"closingParentEquity":{"value":737551000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-02","filed":"2022-03-23","accession":"0000950170-22-004397","form":"10-K"},"closingTotalEquity":{"value":737551000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCash":{"value":167355000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-02","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-02"},"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":51224000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"incomeTaxExpense":{"value":27035000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"pretaxIncome":{"value":78259000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":81817000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-04","end":"2019-02-02","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"averageCapitalEmployed":{"value":982568500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1060285000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1315353000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"openingCurrentLiabilities":{"value":255068000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"closingCapitalEmployed":{"value":904852000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1181081000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-02","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"closingCurrentLiabilities":{"value":276229000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-02","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"}}}}; fcfMargin: 8.220637105886858; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 8.326849476652264

Calculation inputs: {"original":{"fcfTotal":{"value":36738000,"capex":{"accession":"0000018498-20-000016","end":"2018-02-03","filed":"2020-04-01","form":"10-K","start":"2017-01-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-20-000016","end":"2018-02-03","filed":"2020-04-01","form":"10-K","start":"2017-01-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2127547000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-01-29","end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"netIncome":{"value":-111839000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-29","end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"operatingIncome":{"value":74372000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-29","end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingAssets":{"value":1440999000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingCurrentLiabilities":{"value":309386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingCapitalEmployed":{"value":1131613000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":921053000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingTotalEquity":{"value":922521000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-28","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"openingCash":{"value":48301000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1315353000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCurrentLiabilities":{"value":255068000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-03"},"closingParentEquity":{"value":830704000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-03","filed":"2021-03-31","accession":"0001564590-21-016951","form":"10-K"},"closingTotalEquity":{"value":830704000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCash":{"value":39937000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-02-03"},"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":36708000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-29","end":"2018-02-03","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"incomeTaxExpense":{"value":32281000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-29","end":"2018-02-03","filed":"2020-04-01","accession":"0000018498-20-000016","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: 1.726777363790318; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-02-03

Calculation inputs: {"original":{"fcfTotal":{"value":71279000,"capex":{"accession":"0000018498-19-000016","end":"2017-01-28","filed":"2019-04-03","form":"10-K","start":"2016-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-19-000016","end":"2017-01-28","filed":"2019-04-03","form":"10-K","start":"2016-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2020831000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-01-31","end":"2017-01-28","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"netIncome":{"value":97431000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-31","end":"2017-01-28","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"operatingIncome":{"value":107793000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-31","end":"2017-01-28","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"openingAssets":{"value":1541190000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-30","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"openingCurrentLiabilities":{"value":323617000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-30","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"openingCapitalEmployed":{"value":1217573000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":955156000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-30","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"openingTotalEquity":{"value":956783000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-01-30","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"openingCash":{"value":133288000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-30","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-30"},"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":1440999000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingCurrentLiabilities":{"value":309386000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingCapitalEmployed":{"value":1131613000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":921053000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingTotalEquity":{"value":922521000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-01-28","filed":"2020-04-01","accession":"0000018498-20-000016","form":"10-K"},"closingCash":{"value":48301000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-28","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-01-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":72882000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-01-31","end":"2017-01-28","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"incomeTaxExpense":{"value":39876000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-31","end":"2017-01-28","filed":"2019-04-03","accession":"0000018498-19-000016","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":1174593000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.5272123200802046; cashConversion: 73.15844033213249; roce: 9.177051114726547

Calculation inputs: {"original":{"fcfTotal":{"value":49024000,"capex":{"accession":"0000018498-18-000016","end":"2016-01-30","filed":"2018-04-04","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-18-000016","end":"2016-01-30","filed":"2018-04-04","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":94569000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-30","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"operatingIncome":{"value":151251000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-30","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingAssets":{"value":1583087000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingCurrentLiabilities":{"value":405916000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingCapitalEmployed":{"value":1177171000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":996807000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingTotalEquity":{"value":998777000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingCash":{"value":112867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingCommonEquity":{"value":996807000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1541190000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-30","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"closingCurrentLiabilities":{"value":323617000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-30","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"closingCapitalEmployed":{"value":1217573000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":955156000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-30","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"closingTotalEquity":{"value":956783000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-01-30","filed":"2019-04-03","accession":"0000018498-19-000016","form":"10-K"},"closingCash":{"value":133288000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-30","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-30"},"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":95381000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-02-01","end":"2016-01-30","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"incomeTaxExpense":{"value":56152000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-30","filed":"2018-04-04","accession":"0000018498-18-000016","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":1197372000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 51.839397688460274; roce: 12.631913891422213

Calculation inputs: {"original":{"fcfTotal":{"value":86653000,"capex":{"accession":"0000018498-17-000009","end":"2015-01-31","filed":"2017-03-29","form":"10-K","start":"2014-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-17-000009","end":"2015-01-31","filed":"2017-03-29","form":"10-K","start":"2014-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":97725000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-02","end":"2015-01-31","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"operatingIncome":{"value":167266000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-02","end":"2015-01-31","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"openingAssets":{"value":1439284000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-01","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingCurrentLiabilities":{"value":305578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-01"},"openingParentEquity":{"value":916190000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingTotalEquity":{"value":918123000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-02-01","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"openingCash":{"value":59447000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-01","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-01"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingCommonEquity":{"value":916190000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1583087000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingCurrentLiabilities":{"value":405916000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingCapitalEmployed":{"value":1177171000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":996807000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingTotalEquity":{"value":998777000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingCash":{"value":112867000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-04","accession":"0000018498-18-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-01-31","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingCommonEquity":{"value":996807000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":97725000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-02","end":"2015-01-31","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57616000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-02","end":"2015-01-31","filed":"2017-03-29","accession":"0000018498-17-000009","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":956498500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":167266000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-02","end":"2015-01-31","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"averageCapitalEmployed":{"value":1155438500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1133706000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1439284000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingCurrentLiabilities":{"value":305578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingCapitalEmployed":{"value":1177171000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1583087000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingCurrentLiabilities":{"value":405916000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 88.6702481453057; roce: 14.476408740058428

Calculation inputs: {"original":{"fcfTotal":{"value":41543000,"capex":{"accession":"0000018498-16-000065","end":"2014-02-01","filed":"2016-03-30","form":"10-K","start":"2013-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-16-000065","end":"2014-02-01","filed":"2016-03-30","form":"10-K","start":"2013-02-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":92653000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-03","end":"2014-02-01","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"operatingIncome":{"value":163435000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-03","end":"2014-02-01","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingAssets":{"value":1326072000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-02","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingCurrentLiabilities":{"value":275198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-02","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-02"},"openingParentEquity":{"value":821860000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-02","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingTotalEquity":{"value":823787000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-02-02","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingCash":{"value":59795000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-02","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-02-02"},"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":1439284000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-01","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingCurrentLiabilities":{"value":305578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-02-01"},"closingParentEquity":{"value":916190000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingTotalEquity":{"value":918123000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-02-01","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"closingCash":{"value":59447000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-01","filed":"2017-03-29","accession":"0000018498-17-000009","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-01"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2014-02-01","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingCommonEquity":{"value":916190000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":92653000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-03","end":"2014-02-01","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":65878000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-03","end":"2014-02-01","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":163435000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-03","end":"2014-02-01","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"averageCapitalEmployed":{"value":1092290000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":1050874000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1326072000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-02","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingCurrentLiabilities":{"value":275198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-02","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingCapitalEmployed":{"value":1133706000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1439284000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-01","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingCurrentLiabilities":{"value":305578000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-01","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: 44.83718821840631; roce: 14.962601506925816

Calculation inputs: {"original":{"fcfTotal":{"value":51473000,"capex":{"accession":"0000018498-15-000014","end":"2013-02-02","filed":"2015-04-01","form":"10-K","start":"2012-01-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-15-000014","end":"2013-02-02","filed":"2015-04-01","form":"10-K","start":"2012-01-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2606898000,"tag":"Revenues","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"netIncome":{"value":112435000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"operatingIncome":{"value":169863000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingAssets":{"value":1229761000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-28","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingCurrentLiabilities":{"value":303322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-28"},"openingParentEquity":{"value":726731000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingTotalEquity":{"value":728980000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-01-28","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingCash":{"value":53790000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-28","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1326072000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-02","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingCurrentLiabilities":{"value":275198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-02","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-02"},"closingParentEquity":{"value":821860000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-02","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingTotalEquity":{"value":823787000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-02-02","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingCash":{"value":59795000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-02","filed":"2016-03-30","accession":"0000018498-16-000065","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-02-02"},"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":112435000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":51935000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":169863000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"averageCapitalEmployed":{"value":988656500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":926439000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":1229761000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingCurrentLiabilities":{"value":303322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCapitalEmployed":{"value":1050874000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1326072000,"tag":"Assets","unit":"USD","start":null,"end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCurrentLiabilities":{"value":275198000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"}},"fcfMargin":{"fcfTotal":{"value":51473000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"}},"revenue":{"value":2606898000,"tag":"Revenues","unit":"USD","start":"2012-01-29","end":"2013-02-02","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"}}}}; fcfMargin: 1.9744922893032253; cashConversion: 45.78022857651087; roce: 17.181194884168566

Calculation inputs: {"original":{"fcfTotal":{"value":95504000,"capex":{"accession":"0000018498-14-000015","end":"2012-01-28","filed":"2014-04-03","form":"10-K/A","start":"2011-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-14-000015","end":"2012-01-28","filed":"2014-04-03","form":"10-K/A","start":"2011-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2292611000,"tag":"Revenues","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"netIncome":{"value":92426000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"operatingIncome":{"value":161485000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingAssets":{"value":960507000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingCurrentLiabilities":{"value":232885000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingCapitalEmployed":{"value":727622000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":625221000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingTotalEquity":{"value":627724000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-01-29","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingCash":{"value":55934000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-29","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1229761000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-28","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingCurrentLiabilities":{"value":303322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-28"},"closingParentEquity":{"value":726731000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingTotalEquity":{"value":728980000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-01-28","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingCash":{"value":53790000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-28","filed":"2015-04-01","accession":"0000018498-15-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":92426000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":62942000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":161485000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"averageCapitalEmployed":{"value":827030500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":727622000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":960507000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingCurrentLiabilities":{"value":232885000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCapitalEmployed":{"value":926439000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":1229761000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCurrentLiabilities":{"value":303322000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"}},"fcfMargin":{"fcfTotal":{"value":95504000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"}},"revenue":{"value":2292611000,"tag":"Revenues","unit":"USD","start":"2011-01-30","end":"2012-01-28","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"}}}}; fcfMargin: 4.165730688721288; cashConversion: 103.33023175296994; roce: 19.525882056344958

Calculation inputs: {"original":{"fcfTotal":{"value":73309000,"capex":{"accession":"0000018498-13-000039","end":"2011-01-29","filed":"2013-09-24","form":"10-K/A","start":"2010-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000018498-13-000039","end":"2011-01-29","filed":"2013-09-24","form":"10-K/A","start":"2010-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1790223000,"tag":"Revenues","unit":"USD","start":"2010-01-31","end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"netIncome":{"value":53908000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-31","end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"operatingIncome":{"value":87228000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-01-31","end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingAssets":{"value":863652000,"tag":"Assets","unit":"USD","start":null,"end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-30"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":582519000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-01-30","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingCash":{"value":82148000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-30","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-01-30"},"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":960507000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCurrentLiabilities":{"value":232885000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCapitalEmployed":{"value":727622000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":625221000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingTotalEquity":{"value":627724000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-01-29","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingCash":{"value":55934000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-29","filed":"2014-04-03","accession":"0000018498-14-000015","form":"10-K/A"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":53908000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-01-31","end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30862000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-01-31","end":"2011-01-29","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"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: 4.094964705514341; cashConversion: 135.98909252801067; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-30

Calculation inputs: {"original":{"fcfTotal":{"value":108271000,"capex":{"accession":"0001193125-12-186055","end":"2010-01-30","filed":"2012-04-26","form":"10-K/A","start":"2009-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-186055","end":"2010-01-30","filed":"2012-04-26","form":"10-K/A","start":"2009-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1574553000,"tag":"Revenues","unit":"USD","start":"2009-02-01","end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"netIncome":{"value":28813000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"operatingIncome":{"value":60422000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"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 2009-01-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":449755000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"openingCash":{"value":17672000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"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 2009-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":863652000,"tag":"Assets","unit":"USD","start":null,"end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"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 2010-01-30"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":582519000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-01-30","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"closingCash":{"value":82148000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-30","filed":"2013-09-24","accession":"0000018498-13-000039","form":"10-K/A"},"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 2010-01-30"},"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":28813000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":21402000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-02-01","end":"2010-01-30","filed":"2012-04-26","accession":"0001193125-12-186055","form":"10-K/A"},"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: 6.8763007659951745; cashConversion: 375.7713532086211; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-01-30

revenue: 2436096000; operatingIncome: 17314000; netIncome: 13269000

revenue: 2325062000; operatingIncome: 13925000; netIncome: -18890000

revenue: 2324624000; operatingIncome: -13460000; netIncome: -16827000

revenue: 2384888000; operatingIncome: 93241000; netIncome: 71915000

revenue: 2422084000; operatingIncome: 155567000; netIncome: 114850000

revenue: 1786530000; operatingIncome: -107249000; netIncome: -56429000

revenue: 2197066000; operatingIncome: 83318000; netIncome: 61384000

revenue: 2188553000; operatingIncome: 81817000; netIncome: -51930000

revenue: 2127547000; operatingIncome: 74372000; netIncome: -111839000

revenue: 2020831000; operatingIncome: 107793000; netIncome: 97431000

revenue: No unambiguous matching annual USD fact; operatingIncome: 151251000; netIncome: 94569000

revenue: No unambiguous matching annual USD fact; operatingIncome: 167266000; netIncome: 97725000

revenue: No unambiguous matching annual USD fact; operatingIncome: 163435000; netIncome: 92653000

revenue: 2606898000; operatingIncome: 169863000; netIncome: 112435000

revenue: 2292611000; operatingIncome: 161485000; netIncome: 92426000

revenue: 1790223000; operatingIncome: 87228000; netIncome: 53908000

revenue: 1574553000; operatingIncome: 60422000; netIncome: 28813000