LANDS' END, INC. (LE)

revenue: 1162769000; averageDilutedShares: 31033000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30575000

revenue: 1154442000; averageDilutedShares: 31664000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30843000

revenue: 1293178000; averageDilutedShares: 31970000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31433000

revenue: 1308810000; averageDilutedShares: 33108000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32626000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 33681000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32985000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 32652000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32614000

revenue: 1450201000; averageDilutedShares: 32345000; totalDebt: Borrowing components do not come from the same filing; periodEndShares: 32382000

revenue: 1451592000; averageDilutedShares: 32526000; totalDebt: 492753000; periodEndShares: 32220000

revenue: 1406677000; averageDilutedShares: 32110000; 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: 1335760000; averageDilutedShares: 32021000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32220080

revenue: 1419778000; averageDilutedShares: 31979000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 32101793

revenue: 1555353000; averageDilutedShares: 32016000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 31956521

revenue: 1562876000; averageDilutedShares: 31957000; 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: 1585927000; averageDilutedShares: 31957000; 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":20398000,"capex":{"accession":"0001193125-26-126210","end":"2026-01-30","filed":"2026-03-26","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-126210","end":"2026-01-30","filed":"2026-03-26","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1162769000,"tag":"Revenues","unit":"USD","start":"2025-02-01","end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"netIncome":{"value":5508000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-01","end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"operatingIncome":{"value":44265000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingAssets":{"value":765481000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingCurrentLiabilities":{"value":227623000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingCapitalEmployed":{"value":537858000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":239222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingTotalEquity":{"value":239222000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":526259000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingCash":{"value":16180000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":751066000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingCurrentLiabilities":{"value":223938000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingCapitalEmployed":{"value":527128000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":244295000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingTotalEquity":{"value":244295000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":506771000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingCash":{"value":17694000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","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 2026-01-30"},"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":5508000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2243000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"pretaxIncome":{"value":7751000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-30","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"effectiveTaxRate":{"value":0.2893820152238421,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":31455505.09611663,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":532493000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.7542607345053058; cashConversion: 370.3340595497458; roce: 8.312785332389346

Calculation inputs: {"original":{"fcfTotal":{"value":15373000,"capex":{"accession":"0001193125-26-126210","end":"2025-01-31","filed":"2026-03-26","form":"10-K","start":"2024-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-126210","end":"2025-01-31","filed":"2026-03-26","form":"10-K","start":"2024-02-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1154442000,"tag":"Revenues","unit":"USD","start":"2024-02-03","end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"netIncome":{"value":6233000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-03","end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"operatingIncome":{"value":50957000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-03","end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingAssets":{"value":811479000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"openingCurrentLiabilities":{"value":259918000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"openingCapitalEmployed":{"value":551561000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":241593000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","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":569886000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"openingCash":{"value":25314000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","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 2024-02-02"},"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":765481000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingCurrentLiabilities":{"value":227623000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingCapitalEmployed":{"value":537858000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":239222000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingTotalEquity":{"value":239222000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":526259000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingCash":{"value":16180000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6233000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-03","end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4263000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-03","end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"pretaxIncome":{"value":10496000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-03","end":"2025-01-31","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"effectiveTaxRate":{"value":0.4061547256097561,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":30260573.64710366,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":544709500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.3316390082827896; cashConversion: 246.63885769292477; roce: 9.354894673215723

Calculation inputs: {"original":{"fcfTotal":{"value":95649000,"capex":{"accession":"0001193125-26-126210","end":"2024-02-02","filed":"2026-03-26","form":"10-K","start":"2023-01-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-126210","end":"2024-02-02","filed":"2026-03-26","form":"10-K","start":"2023-01-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1293178000,"tag":"Revenues","unit":"USD","start":"2023-01-28","end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"netIncome":{"value":-130684000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-28","end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"operatingIncome":{"value":-77515000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-28","end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"openingAssets":{"value":1082148000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"openingCurrentLiabilities":{"value":297477000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"openingCapitalEmployed":{"value":784671000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":380752000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-27","filed":"2026-03-26","accession":"0001193125-26-126210","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":701396000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"openingCash":{"value":39557000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-27"},"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":811479000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"closingCurrentLiabilities":{"value":259918000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"closingCapitalEmployed":{"value":551561000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":241593000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","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":569886000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"closingCash":{"value":25314000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-02","filed":"2025-03-27","accession":"0000950170-25-046044","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 2024-02-02"},"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":-130684000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-01-28","end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1133000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-28","end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","form":"10-K"},"pretaxIncome":{"value":-131817000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-28","end":"2024-02-02","filed":"2026-03-26","accession":"0001193125-26-126210","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":668116000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.396429571180456; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -11.602027192882673

Calculation inputs: {"original":{"fcfTotal":{"value":-68173000,"capex":{"accession":"0000950170-25-046044","end":"2023-01-27","filed":"2025-03-27","form":"10-K","start":"2022-01-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-046044","end":"2023-01-27","filed":"2025-03-27","form":"10-K","start":"2022-01-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1308810000,"tag":"Revenues","unit":"USD","start":"2022-01-29","end":"2023-01-27","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"netIncome":{"value":-12530000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-29","end":"2023-01-27","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"operatingIncome":{"value":24725000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-29","end":"2023-01-27","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"openingAssets":{"value":1036634000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"openingCurrentLiabilities":{"value":311432000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"openingCapitalEmployed":{"value":725202000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":406696000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-28","filed":"2025-03-27","accession":"0000950170-25-046044","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":629938000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"openingCash":{"value":34301000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","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 2022-01-28"},"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":1082148000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"closingCurrentLiabilities":{"value":297477000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"closingCapitalEmployed":{"value":784671000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":380752000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-27","filed":"2026-03-26","accession":"0001193125-26-126210","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":701396000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"closingCash":{"value":39557000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-27","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-27"},"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":-12530000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-01-29","end":"2023-01-27","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-2149000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-29","end":"2023-01-27","filed":"2025-03-27","accession":"0000950170-25-046044","form":"10-K"},"pretaxIncome":{"value":-14679000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-29","end":"2023-01-27","filed":"2025-03-27","accession":"0000950170-25-046044","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":754936500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.208777439047685; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 3.275109893348646

Calculation inputs: {"original":{"fcfTotal":{"value":45331000,"capex":{"accession":"0000950170-24-041066","end":"2022-01-28","filed":"2024-04-03","form":"10-K","start":"2021-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-041066","end":"2022-01-28","filed":"2024-04-03","form":"10-K","start":"2021-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":33369000,"tag":"ProfitLoss","unit":"USD","start":"2021-01-30","end":"2022-01-28","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"operatingIncome":{"value":79786000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-01-30","end":"2022-01-28","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"openingAssets":{"value":1045508000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"openingCurrentLiabilities":{"value":314922000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"openingCapitalEmployed":{"value":730586000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":369703000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-29","filed":"2024-04-03","accession":"0000950170-24-041066","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":675805000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"openingCash":{"value":33933000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","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 2021-01-29"},"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":1036634000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"closingCurrentLiabilities":{"value":311432000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"closingCapitalEmployed":{"value":725202000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":406696000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-28","filed":"2025-03-27","accession":"0000950170-25-046044","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":629938000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"closingCash":{"value":34301000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-28","filed":"2023-04-10","accession":"0000950170-23-012307","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 2022-01-28"},"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":33369000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-01-30","end":"2022-01-28","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":12600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-01-30","end":"2022-01-28","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"pretaxIncome":{"value":45969000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-01-30","end":"2022-01-28","filed":"2024-04-03","accession":"0000950170-24-041066","form":"10-K"},"effectiveTaxRate":{"value":0.27409776153494747,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":57916835.99817268,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":727894000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 135.8476430219665; roce: 10.961211385174215

Calculation inputs: {"original":{"fcfTotal":{"value":61484000,"capex":{"accession":"0000950170-23-012307","end":"2021-01-29","filed":"2023-04-10","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-012307","end":"2021-01-29","filed":"2023-04-10","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":10836000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-01","end":"2021-01-29","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"operatingIncome":{"value":41142000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-29","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"openingAssets":{"value":1113629000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"openingCurrentLiabilities":{"value":283566000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"openingCapitalEmployed":{"value":830063000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":348382000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-04-10","accession":"0000950170-23-012307","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":765247000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"openingCash":{"value":77148000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"openingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1045508000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"closingCurrentLiabilities":{"value":314922000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"closingCapitalEmployed":{"value":730586000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":369703000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-29","filed":"2024-04-03","accession":"0000950170-24-041066","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":675805000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"closingCash":{"value":33933000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-29","filed":"2022-03-24","accession":"0001564590-22-011688","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 2021-01-29"},"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":10836000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-29","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1756000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-29","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"pretaxIncome":{"value":12592000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-29","filed":"2023-04-10","accession":"0000950170-23-012307","form":"10-K"},"effectiveTaxRate":{"value":0.1394536213468869,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":35404599.11054638,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":780324500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 567.4049464747139; roce: 5.272421921905567

Calculation inputs: {"original":{"fcfTotal":{"value":-11589000,"capex":{"accession":"0001564590-22-011688","end":"2020-01-31","filed":"2022-03-24","form":"10-K","start":"2019-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-011688","end":"2020-01-31","filed":"2022-03-24","form":"10-K","start":"2019-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1450201000,"tag":"Revenues","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"netIncome":{"value":19290000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"operatingIncome":{"value":45437000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"openingAssets":{"value":1110911000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"openingCurrentLiabilities":{"value":241251000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"openingCapitalEmployed":{"value":869660000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":322711000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-01","filed":"2022-03-24","accession":"0001564590-22-011688","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":788200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":492753000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K","reportedValue":5150000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K","reportedValue":482453000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K","reportedValue":5150000}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-01"},"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":1113629000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"closingCurrentLiabilities":{"value":283566000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"closingCapitalEmployed":{"value":830063000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":348382000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-04-10","accession":"0000950170-23-012307","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":765247000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"closingCash":{"value":77148000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"closingBorrowings":{"value":null,"reason":"Borrowing components do not come from the same filing"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":19290000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2072000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"pretaxIncome":{"value":21362000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"},"effectiveTaxRate":{"value":0.096994663421028,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":41029853.47813875,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":849861500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-11589000,"capex":{"accession":"0001564590-22-011688","end":"2020-01-31","filed":"2022-03-24","form":"10-K","start":"2019-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-011688","end":"2020-01-31","filed":"2022-03-24","form":"10-K","start":"2019-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1450201000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-02","end":"2020-01-31","filed":"2022-03-24","accession":"0001564590-22-011688","form":"10-K"}}}}; fcfMargin: -0.7991306032749943; cashConversion: -60.077760497667185; roce: 5.346400560561928

Calculation inputs: {"original":{"fcfTotal":{"value":3348000,"capex":{"accession":"0001564590-21-015555","end":"2019-02-01","filed":"2021-03-25","form":"10-K","start":"2018-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-015555","end":"2019-02-01","filed":"2021-03-25","form":"10-K","start":"2018-02-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1451592000,"tag":"Revenues","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"netIncome":{"value":11590000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"operatingIncome":{"value":42599000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"openingAssets":{"value":1124135000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-02","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"openingCurrentLiabilities":{"value":256131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-02","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"openingCapitalEmployed":{"value":868004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":307093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-02","filed":"2021-03-25","accession":"0001564590-21-015555","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":817042000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-02-02","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"openingCash":{"value":195581000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-02","filed":"2018-03-29","accession":"0000799288-18-000022","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 2018-02-02"},"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":1110911000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"closingCurrentLiabilities":{"value":241251000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"closingCapitalEmployed":{"value":869660000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":322711000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-01","filed":"2022-03-24","accession":"0001564590-22-011688","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":788200000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"closingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingBorrowings":{"value":492753000,"components":[{"tag":"LongTermDebtCurrent","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K","reportedValue":5150000},{"tag":"LongTermDebtNoncurrent","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K","reportedValue":482453000},{"tag":"ShortTermBorrowings","unit":"USD","start":null,"end":"2019-02-01","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K","reportedValue":5150000}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-01"},"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":11590000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1959000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"pretaxIncome":{"value":9631000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":868832000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":3348000,"capex":{"accession":"0001564590-21-015555","end":"2019-02-01","filed":"2021-03-25","form":"10-K","start":"2018-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-015555","end":"2019-02-01","filed":"2021-03-25","form":"10-K","start":"2018-02-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1451592000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-03","end":"2019-02-01","filed":"2021-03-25","accession":"0001564590-21-015555","form":"10-K"}}}}; fcfMargin: 0.23064332126382622; cashConversion: 28.886971527178602; roce: 4.903019225811204

Calculation inputs: {"original":{"fcfTotal":{"value":-9708000,"capex":{"accession":"0001564590-20-012223","end":"2018-02-02","filed":"2020-03-23","form":"10-K","start":"2017-01-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-012223","end":"2018-02-02","filed":"2020-03-23","form":"10-K","start":"2017-01-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1406677000,"tag":"Revenues","unit":"USD","start":"2017-01-28","end":"2018-02-02","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"netIncome":{"value":28195000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-28","end":"2018-02-02","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"operatingIncome":{"value":29085000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-28","end":"2018-02-02","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"openingAssets":{"value":1114391000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"openingCurrentLiabilities":{"value":248854000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"openingCapitalEmployed":{"value":865537000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":271412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-27","filed":"2020-03-23","accession":"0001564590-20-012223","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":842979000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"openingCash":{"value":213108000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","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 2017-01-27"},"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":1124135000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-02","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"closingCurrentLiabilities":{"value":256131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-02","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"closingCapitalEmployed":{"value":868004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":307093000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-02","filed":"2021-03-25","accession":"0001564590-21-015555","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":817042000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-02-02","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"closingCash":{"value":195581000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-02","filed":"2018-03-29","accession":"0000799288-18-000022","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 2018-02-02"},"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":28195000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-01-28","end":"2018-02-02","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-27747000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-28","end":"2018-02-02","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"pretaxIncome":{"value":448000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-01-28","end":"2018-02-02","filed":"2020-03-23","accession":"0001564590-20-012223","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":866770500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.6901371103671987; cashConversion: -34.431636815038125; roce: 3.355559516619451

Calculation inputs: {"original":{"fcfTotal":{"value":-9230000,"capex":{"accession":"0000799288-19-000030","end":"2017-01-27","filed":"2019-03-28","form":"10-K","start":"2016-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000799288-19-000030","end":"2017-01-27","filed":"2019-03-28","form":"10-K","start":"2016-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1335760000,"tag":"Revenues","unit":"USD","start":"2016-01-30","end":"2017-01-27","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"netIncome":{"value":-109782000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-30","end":"2017-01-27","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"operatingIncome":{"value":-152631000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-01-30","end":"2017-01-27","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"openingAssets":{"value":1281526000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-29","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"openingCurrentLiabilities":{"value":230089000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-29","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"openingCapitalEmployed":{"value":1051437000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":384509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-29","filed":"2019-03-28","accession":"0000799288-19-000030","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":897017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-29","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"openingCash":{"value":228368000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","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 2016-01-29"},"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":1114391000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"closingCurrentLiabilities":{"value":248854000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"closingCapitalEmployed":{"value":865537000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":271412000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-27","filed":"2020-03-23","accession":"0001564590-20-012223","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":842979000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"closingCash":{"value":213108000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-27","filed":"2018-03-29","accession":"0000799288-18-000022","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 2017-01-27"},"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":-109782000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-01-30","end":"2017-01-27","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-69098000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-01-30","end":"2017-01-27","filed":"2019-03-28","accession":"0000799288-19-000030","form":"10-K"},"pretaxIncome":{"value":-178880000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-01-30","end":"2017-01-27","filed":"2019-03-28","accession":"0000799288-19-000030","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":958487000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.6909923938432053; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -15.924159639097871

Calculation inputs: {"original":{"fcfTotal":{"value":14112000,"capex":{"accession":"0000799288-18-000022","end":"2016-01-29","filed":"2018-03-29","form":"10-K","start":"2015-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000799288-18-000022","end":"2016-01-29","filed":"2018-03-29","form":"10-K","start":"2015-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1419778000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-01-31","end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"netIncome":{"value":-19548000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-31","end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"operatingIncome":{"value":-5084000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-31","end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"openingAssets":{"value":1349999000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-30","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"openingCurrentLiabilities":{"value":240349000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-30","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"openingCapitalEmployed":{"value":1109650000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":404193000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-30","filed":"2018-03-29","accession":"0000799288-18-000022","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":945806000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-30","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"openingCash":{"value":221454000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-30","filed":"2018-03-29","accession":"0000799288-18-000022","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 2015-01-30"},"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":1281526000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-29","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"closingCurrentLiabilities":{"value":230089000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-29","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"closingCapitalEmployed":{"value":1051437000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":384509000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-29","filed":"2019-03-28","accession":"0000799288-19-000030","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":897017000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-29","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"closingCash":{"value":228368000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","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 2016-01-29"},"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":-19548000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-31","end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-9691000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-31","end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","form":"10-K"},"pretaxIncome":{"value":-29239000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-31","end":"2016-01-29","filed":"2018-03-29","accession":"0000799288-18-000022","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":1080543500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.9939582103680998; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.4705039639773873

Calculation inputs: {"original":{"fcfTotal":{"value":194513000,"capex":{"accession":"0000799288-17-000041","end":"2015-01-30","filed":"2017-03-31","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000799288-17-000041","end":"2015-01-30","filed":"2017-03-31","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1555353000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-02-01","end":"2015-01-30","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"netIncome":{"value":73799000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-30","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"operatingIncome":{"value":139643000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-30","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"openingAssets":{"value":1194275000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"openingCurrentLiabilities":{"value":203361000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"openingCapitalEmployed":{"value":990914000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":792314000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":401961000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"openingCash":{"value":22411000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1349999000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-30","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"closingCurrentLiabilities":{"value":240349000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-30","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"closingCapitalEmployed":{"value":1109650000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":404193000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-30","filed":"2018-03-29","accession":"0000799288-18-000022","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":945806000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-30","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"closingCash":{"value":221454000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-30","filed":"2018-03-29","accession":"0000799288-18-000022","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 2015-01-30"},"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":73799000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-30","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":46758000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-30","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"pretaxIncome":{"value":120557000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-30","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"effectiveTaxRate":{"value":0.3878497308327181,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":85482500.03732674,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1050282000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 12.50603560735087; cashConversion: 263.5713221046356; roce: 13.29576247141244

Calculation inputs: {"original":{"fcfTotal":{"value":105032000,"capex":{"accession":"0000799288-16-000122","end":"2014-01-31","filed":"2016-04-01","form":"10-K","start":"2013-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000799288-16-000122","end":"2014-01-31","filed":"2016-04-01","form":"10-K","start":"2013-02-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1562876000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-02-02","end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"netIncome":{"value":78847000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-02","end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"operatingIncome":{"value":128341000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-02","end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-01"},"openingParentEquity":{"value":823237000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-01","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":22411000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-01","filed":"2017-03-31","accession":"0000799288-17-000041","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-02-01"},"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":1194275000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"closingCurrentLiabilities":{"value":203361000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"closingCapitalEmployed":{"value":990914000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":792314000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-03-31","accession":"0000799288-17-000041","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":401961000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"closingCash":{"value":22411000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":78847000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-02","end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49544000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-02","end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"pretaxIncome":{"value":128391000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-02","end":"2014-01-31","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"effectiveTaxRate":{"value":0.3858837457454183,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":78816294.18728727,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.720430795533362; cashConversion: 133.2098875036463; 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 2013-02-01

Calculation inputs: {"original":{"fcfTotal":{"value":81255000,"capex":{"accession":"0000799288-15-000017","end":"2013-02-01","filed":"2015-04-17","form":"10-K","start":"2012-01-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000799288-15-000017","end":"2013-02-01","filed":"2015-04-17","form":"10-K","start":"2012-01-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1585927000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-28","end":"2013-02-01","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"netIncome":{"value":49827000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-28","end":"2013-02-01","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"operatingIncome":{"value":82003000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-28","end":"2013-02-01","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-01-27"},"openingParentEquity":{"value":843832000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-27","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":15614000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-27","filed":"2015-04-17","accession":"0000799288-15-000017","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 2012-01-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-01"},"closingParentEquity":{"value":823237000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-01","filed":"2016-04-01","accession":"0000799288-16-000122","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":22411000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-01","filed":"2017-03-31","accession":"0000799288-17-000041","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 2013-02-01"},"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":49827000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-01-28","end":"2013-02-01","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":32243000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-28","end":"2013-02-01","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"pretaxIncome":{"value":82070000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-01-28","end":"2013-02-01","filed":"2015-04-17","accession":"0000799288-15-000017","form":"10-K"},"effectiveTaxRate":{"value":0.3928719385890094,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":49786322.419885464,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.123501901411603; cashConversion: 163.07423685953398; 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 2012-01-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-01

revenue: 1162769000; operatingIncome: 44265000; netIncome: 5508000

revenue: 1154442000; operatingIncome: 50957000; netIncome: 6233000

revenue: 1293178000; operatingIncome: -77515000; netIncome: -130684000

revenue: 1308810000; operatingIncome: 24725000; netIncome: -12530000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 79786000; netIncome: 33369000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 41142000; netIncome: 10836000

revenue: 1450201000; operatingIncome: 45437000; netIncome: 19290000

revenue: 1451592000; operatingIncome: 42599000; netIncome: 11590000

revenue: 1406677000; operatingIncome: 29085000; netIncome: 28195000

revenue: 1335760000; operatingIncome: -152631000; netIncome: -109782000

revenue: 1419778000; operatingIncome: -5084000; netIncome: -19548000

revenue: 1555353000; operatingIncome: 139643000; netIncome: 73799000

revenue: 1562876000; operatingIncome: 128341000; netIncome: 78847000

revenue: 1585927000; operatingIncome: 82003000; netIncome: 49827000