Dave & Buster's Entertainment, Inc. (PLAY)

revenue: 2102800000; averageDilutedShares: 34670000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 34750000

revenue: 2132700000; averageDilutedShares: 40010000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 35550000

revenue: 2205300000; averageDilutedShares: 44070000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40270000

revenue: 1964400000; averageDilutedShares: 49170000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48410000

revenue: 1304000000; averageDilutedShares: 49260000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 48489935

revenue: 436512000; averageDilutedShares: 43549887; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 47646606

revenue: 1354691000; averageDilutedShares: 34099378; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 30603340

revenue: 1265301000; averageDilutedShares: 39975122; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37522085

revenue: 1139791000; averageDilutedShares: 42583009; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 40102085

revenue: 1005158000; averageDilutedShares: 43288592; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 42204587

revenue: 866982000; averageDilutedShares: 42783905; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41618933

revenue: 746751000; averageDilutedShares: 37126048; 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: 635579000; averageDilutedShares: 34030115; 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: 608067000; averageDilutedShares: 33747535; 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":-100600000,"capex":{"accession":"0001525769-26-000008","end":"2026-02-03","filed":"2026-03-31","form":"10-K","start":"2025-02-05","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001525769-26-000008","end":"2026-02-03","filed":"2026-03-31","form":"10-K","start":"2025-02-05","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2102800000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-05","end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"netIncome":{"value":-48700000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-05","end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"operatingIncome":{"value":86100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-05","end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingAssets":{"value":4015800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingCurrentLiabilities":{"value":433900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingCapitalEmployed":{"value":3581900000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":145800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":6900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-04"},"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":4116600000,"tag":"Assets","unit":"USD","start":null,"end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":434600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":3682000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":91200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":16600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","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 2026-02-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-48700000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-05","end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-19200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-05","end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"pretaxIncome":{"value":-67900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-05","end":"2026-02-03","filed":"2026-03-31","accession":"0001525769-26-000008","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":3631950000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -4.784097393950923; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 2.3706273489447818

Calculation inputs: {"original":{"fcfTotal":{"value":-217900000,"capex":{"accession":"0001525769-26-000008","end":"2025-02-04","filed":"2026-03-31","form":"10-K","start":"2024-02-05","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001525769-26-000008","end":"2025-02-04","filed":"2026-03-31","form":"10-K","start":"2024-02-05","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2132700000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"netIncome":{"value":58300000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"operatingIncome":{"value":220400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingAssets":{"value":3754400000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"openingCurrentLiabilities":{"value":435600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"openingCapitalEmployed":{"value":3318800000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":251200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":37300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","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 2024-02-04"},"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":4015800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":433900000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":3581900000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":145800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":6900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-02-04"},"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":58300000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"incomeTaxExpense":{"value":11600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"pretaxIncome":{"value":69900000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"effectiveTaxRate":{"value":0.1659513590844063,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":183824320.45779684,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3450350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":58300000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-05","end":"2025-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":198500000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":251200000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":251200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":145800000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":145800000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: -10.217095700286022; cashConversion: -373.7564322469983; roce: 6.387757763705132

Calculation inputs: {"original":{"fcfTotal":{"value":34000000,"capex":{"accession":"0001525769-26-000008","end":"2024-02-04","filed":"2026-03-31","form":"10-K","start":"2023-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001525769-26-000008","end":"2024-02-04","filed":"2026-03-31","form":"10-K","start":"2023-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2205300000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"netIncome":{"value":126900000,"tag":"ProfitLoss","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"operatingIncome":{"value":306600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingAssets":{"value":3761000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"openingCurrentLiabilities":{"value":438000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"openingCapitalEmployed":{"value":3323000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":410500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-29","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":181600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","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 2023-01-29"},"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":3754400000,"tag":"Assets","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"closingCurrentLiabilities":{"value":435600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"closingCapitalEmployed":{"value":3318800000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":251200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":37300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","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 2024-02-04"},"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":126900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"incomeTaxExpense":{"value":36200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"pretaxIncome":{"value":163100000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"effectiveTaxRate":{"value":0.22194972409564684,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":238550214.59227467,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3320900000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":126900000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-01-30","end":"2024-02-04","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":330850000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":410500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":410500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":251200000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":251200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-02-04","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-02-04","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: 1.5417403527864688; cashConversion: 26.792750197005518; roce: 9.232436989972598

Calculation inputs: {"original":{"fcfTotal":{"value":210200000,"capex":{"accession":"0001628280-25-016941","end":"2023-01-29","filed":"2025-04-07","form":"10-K","start":"2022-01-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-25-016941","end":"2023-01-29","filed":"2025-04-07","form":"10-K","start":"2022-01-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1964400000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-01-31","end":"2023-01-29","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"netIncome":{"value":137100000,"tag":"ProfitLoss","unit":"USD","start":"2022-01-31","end":"2023-01-29","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"operatingIncome":{"value":262500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-01-31","end":"2023-01-29","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"openingAssets":{"value":2345790000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-30","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"openingCurrentLiabilities":{"value":311515000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-30","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"openingCapitalEmployed":{"value":2034275000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":275400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-30","filed":"2025-04-07","accession":"0001628280-25-016941","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":25910000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-30","filed":"2023-03-28","accession":"0001628280-23-009540","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 2022-01-30"},"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":3761000000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"closingCurrentLiabilities":{"value":438000000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"closingCapitalEmployed":{"value":3323000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":410500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-29","filed":"2026-03-31","accession":"0001525769-26-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":181600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-29","filed":"2024-04-02","accession":"0001628280-24-014369","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 2023-01-29"},"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":137100000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-01-31","end":"2023-01-29","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"incomeTaxExpense":{"value":36500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-01-31","end":"2023-01-29","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"pretaxIncome":{"value":173600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-01-31","end":"2023-01-29","filed":"2025-04-07","accession":"0001628280-25-016941","form":"10-K"},"effectiveTaxRate":{"value":0.21025345622119815,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":207308467.7419355,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2678637500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.7004683363877; cashConversion: 153.31874544128374; roce: 9.799758272629274

Calculation inputs: {"original":{"fcfTotal":{"value":191000000,"capex":{"accession":"0001628280-24-014369","end":"2022-01-30","filed":"2024-04-02","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-24-014369","end":"2022-01-30","filed":"2024-04-02","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1304000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-30","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"netIncome":{"value":108700000,"tag":"ProfitLoss","unit":"USD","start":"2021-02-01","end":"2022-01-30","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"operatingIncome":{"value":187200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-30","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"openingAssets":{"value":2352824000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"openingCurrentLiabilities":{"value":271636000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"openingCapitalEmployed":{"value":2081188000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":153200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-04-02","accession":"0001628280-24-014369","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":11891000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2345790000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-30","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"closingCurrentLiabilities":{"value":311515000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-30","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"closingCapitalEmployed":{"value":2034275000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":275400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-30","filed":"2025-04-07","accession":"0001628280-25-016941","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":25910000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-30","filed":"2023-03-28","accession":"0001628280-23-009540","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 2022-01-30"},"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":108700000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-30","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"incomeTaxExpense":{"value":19000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-30","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"pretaxIncome":{"value":127700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-30","filed":"2024-04-02","accession":"0001628280-24-014369","form":"10-K"},"effectiveTaxRate":{"value":0.14878621769772904,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":159347220.04698512,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2057731500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 14.64723926380368; cashConversion: 175.71297148114076; roce: 9.097396817806406

Calculation inputs: {"original":{"fcfTotal":{"value":-132240000,"capex":{"accession":"0001628280-23-009540","end":"2021-01-31","filed":"2023-03-28","form":"10-K","start":"2020-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-23-009540","end":"2021-01-31","filed":"2023-03-28","form":"10-K","start":"2020-02-03","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":436512000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-03","end":"2021-01-31","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"netIncome":{"value":-206974000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-03","end":"2021-01-31","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"operatingIncome":{"value":-252612000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-03","end":"2021-01-31","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"openingAssets":{"value":2370139000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-02","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"openingCurrentLiabilities":{"value":290865000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-02","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"openingCapitalEmployed":{"value":2079274000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":169650000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-02","filed":"2023-03-28","accession":"0001628280-23-009540","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":24655000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-02","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-02"},"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":2352824000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"closingCurrentLiabilities":{"value":271636000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"closingCapitalEmployed":{"value":2081188000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":153200000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-04-02","accession":"0001628280-24-014369","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":11891000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":-206974000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-03","end":"2021-01-31","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"incomeTaxExpense":{"value":-83432000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-03","end":"2021-01-31","filed":"2023-03-28","accession":"0001628280-23-009540","form":"10-K"},"pretaxIncome":{"value":-290406000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-03","end":"2021-01-31","filed":"2023-03-28","accession":"0001628280-23-009540","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":2080231000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -30.2946998020673; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -12.143459067766994

Calculation inputs: {"original":{"fcfTotal":{"value":60855000,"capex":{"accession":"0001193125-22-087521","end":"2020-02-02","filed":"2022-03-29","form":"10-K","start":"2019-02-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-22-087521","end":"2020-02-02","filed":"2022-03-29","form":"10-K","start":"2019-02-04","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1354691000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"netIncome":{"value":100263000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"operatingIncome":{"value":148079000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"openingAssets":{"value":1273187000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"openingCurrentLiabilities":{"value":244390000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"openingCapitalEmployed":{"value":1028797000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":387837000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-03","filed":"2022-03-29","accession":"0001193125-22-087521","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":21585000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2370139000,"tag":"Assets","unit":"USD","start":null,"end":"2020-02-02","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"closingCurrentLiabilities":{"value":290865000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-02-02","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"closingCapitalEmployed":{"value":2079274000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":169650000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-02","filed":"2023-03-28","accession":"0001628280-23-009540","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":24655000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-02-02","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-02-02"},"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":100263000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"incomeTaxExpense":{"value":26879000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"pretaxIncome":{"value":127142000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2022-03-29","accession":"0001193125-22-087521","form":"10-K"},"effectiveTaxRate":{"value":0.21140929039971057,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":116773723.68690126,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1554035500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":100263000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-04","end":"2020-02-02","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":278743500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":387837000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":387837000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":169650000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":169650000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-02-02","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-02-02","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: 4.492168324732356; cashConversion: 60.69537117381287; roce: 9.528675503230138

Calculation inputs: {"original":{"fcfTotal":{"value":121330000,"capex":{"accession":"0001193125-21-102470","end":"2019-02-03","filed":"2021-03-31","form":"10-K","start":"2018-02-05","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-21-102470","end":"2019-02-03","filed":"2021-03-31","form":"10-K","start":"2018-02-05","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1265301000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-05","end":"2019-02-03","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"netIncome":{"value":117221000,"tag":"ProfitLoss","unit":"USD","start":"2018-02-05","end":"2019-02-03","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"operatingIncome":{"value":161000000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-05","end":"2019-02-03","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"openingAssets":{"value":1197030000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"openingCurrentLiabilities":{"value":207825000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"openingCapitalEmployed":{"value":989205000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":421646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-04","filed":"2021-03-31","accession":"0001193125-21-102470","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":18795000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","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 2018-02-04"},"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":1273187000,"tag":"Assets","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"closingCurrentLiabilities":{"value":244390000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"closingCapitalEmployed":{"value":1028797000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":387837000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-03","filed":"2022-03-29","accession":"0001193125-22-087521","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":21585000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-02-03","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-02-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":117221000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-05","end":"2019-02-03","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"incomeTaxExpense":{"value":30666000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-05","end":"2019-02-03","filed":"2021-03-31","accession":"0001193125-21-102470","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1009001000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":117221000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-05","end":"2019-02-03","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":404741500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":421646000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":421646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":387837000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":387837000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-02-03","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-02-03","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: 9.589022691043475; cashConversion: 103.50534460548877; roce: 15.95637665373969

Calculation inputs: {"original":{"fcfTotal":{"value":44771000,"capex":{"accession":"0001193125-20-098060","end":"2018-02-04","filed":"2020-04-03","form":"10-K","start":"2017-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-20-098060","end":"2018-02-04","filed":"2020-04-03","form":"10-K","start":"2017-01-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1139791000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-01-30","end":"2018-02-04","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"netIncome":{"value":120949000,"tag":"ProfitLoss","unit":"USD","start":"2017-01-30","end":"2018-02-04","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"operatingIncome":{"value":165772000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-01-30","end":"2018-02-04","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"openingAssets":{"value":1052733000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"openingCurrentLiabilities":{"value":177797000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"openingCapitalEmployed":{"value":874936000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":439452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-29","filed":"2020-04-03","accession":"0001193125-20-098060","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":20083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","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 2017-01-29"},"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":1197030000,"tag":"Assets","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"closingCurrentLiabilities":{"value":207825000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"closingCapitalEmployed":{"value":989205000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":421646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-04","filed":"2021-03-31","accession":"0001193125-21-102470","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":18795000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-02-04","filed":"2019-04-02","accession":"0001193125-19-095746","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 2018-02-04"},"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":120949000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-30","end":"2018-02-04","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"incomeTaxExpense":{"value":35440000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-01-30","end":"2018-02-04","filed":"2020-04-03","accession":"0001193125-20-098060","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":932070500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":120949000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-01-30","end":"2018-02-04","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":430549000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":439452000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":439452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":421646000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":421646000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-02-04","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-02-04","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: 3.928000835240847; cashConversion: 37.01642841197529; roce: 17.78534992792927

Calculation inputs: {"original":{"fcfTotal":{"value":50752000,"capex":{"accession":"0001193125-19-095746","end":"2017-01-29","filed":"2019-04-02","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-19-095746","end":"2017-01-29","filed":"2019-04-02","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1005158000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-02-01","end":"2017-01-29","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"netIncome":{"value":90795000,"tag":"ProfitLoss","unit":"USD","start":"2016-02-01","end":"2017-01-29","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"operatingIncome":{"value":150516000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-29","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"openingAssets":{"value":1003701000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"openingCurrentLiabilities":{"value":156647000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"openingCapitalEmployed":{"value":847054000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":346338000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-02","accession":"0001193125-19-095746","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":25495000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1052733000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"closingCurrentLiabilities":{"value":177797000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"closingCapitalEmployed":{"value":874936000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":439452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-29","filed":"2020-04-03","accession":"0001193125-20-098060","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":20083000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-29","filed":"2018-04-03","accession":"0001193125-18-106389","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 2017-01-29"},"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":90795000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-02-01","end":"2017-01-29","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"incomeTaxExpense":{"value":52736000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-29","filed":"2019-04-02","accession":"0001193125-19-095746","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":860995000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":90795000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-02-01","end":"2017-01-29","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":392895000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":346338000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":346338000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-01-31","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":439452000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":439452000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-29","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-01-29","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: 5.04915645102561; cashConversion: 55.89735117572554; roce: 17.48163462041011

Calculation inputs: {"original":{"fcfTotal":{"value":24091000,"capex":{"accession":"0001193125-18-106389","end":"2016-01-31","filed":"2018-04-03","form":"10-K","start":"2015-02-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-18-106389","end":"2016-01-31","filed":"2018-04-03","form":"10-K","start":"2015-02-02","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":866982000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-02-02","end":"2016-01-31","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":110036000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-02","end":"2016-01-31","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"openingAssets":{"value":950318000,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-01","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"openingCurrentLiabilities":{"value":125769000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-01","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"openingCapitalEmployed":{"value":824549000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":258697000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-01","filed":"2018-04-03","accession":"0001193125-18-106389","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":70876000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-01","filed":"2018-04-03","accession":"0001193125-18-106389","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 2015-02-01"},"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":1003701000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"closingCurrentLiabilities":{"value":156647000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"closingCapitalEmployed":{"value":847054000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":346338000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-02","accession":"0001193125-19-095746","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":25495000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":59619000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-02-02","end":"2016-01-31","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"incomeTaxExpense":{"value":32131000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-02","end":"2016-01-31","filed":"2018-04-03","accession":"0001193125-18-106389","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":835801500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":59619000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-02-02","end":"2016-01-31","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":302517500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":258697000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":258697000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-01","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-02-01","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":346338000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":346338000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-01-31","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: 2.778719742739757; cashConversion: No unambiguous matching annual USD fact; roce: 13.16532693468485

Calculation inputs: {"original":{"fcfTotal":{"value":-42973000,"capex":{"accession":"0001193125-17-099977","end":"2015-02-01","filed":"2017-03-28","form":"10-K","start":"2014-02-03","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-099977","end":"2015-02-01","filed":"2017-03-28","form":"10-K","start":"2014-02-03","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":746751000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-02-03","end":"2015-02-01","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":73861000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-03","end":"2015-02-01","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"openingAssets":{"value":861758000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-02","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"openingCurrentLiabilities":{"value":113044000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-02","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"openingCapitalEmployed":{"value":748714000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":150448000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-02","filed":"2017-03-28","accession":"0001193125-17-099977","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":38080000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-02","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-02"},"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":950318000,"tag":"Assets","unit":"USD","start":null,"end":"2015-02-01","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"closingCurrentLiabilities":{"value":125769000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-02-01","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"closingCapitalEmployed":{"value":824549000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":258697000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-01","filed":"2018-04-03","accession":"0001193125-18-106389","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":70876000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-02-01","filed":"2018-04-03","accession":"0001193125-18-106389","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 2015-02-01"},"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":7636000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-02-03","end":"2015-02-01","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"incomeTaxExpense":{"value":3858000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-03","end":"2015-02-01","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":786631500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":7636000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-02-03","end":"2015-02-01","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"averageCommonEquity":{"value":204572500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":150448000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":150448000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-02","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-02-02","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingCommonEquity":{"value":258697000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":258697000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-02-01","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-02-01","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0001525769.json"},{"container":"original_companyfacts","file":"CIK0001525769.json","sha256":"4b8e3fbfd935734f154895f24f0c43f8b9ac754c2ea9fc662abe52ff026d110a"}]}}}}; fcfMargin: -5.754662531419442; cashConversion: No unambiguous matching annual USD fact; roce: 9.389529913307564

Calculation inputs: {"original":{"fcfTotal":{"value":3984000,"capex":{"accession":"0001193125-16-521591","end":"2014-02-02","filed":"2016-03-29","form":"10-K","start":"2013-02-04","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-16-521591","end":"2014-02-02","filed":"2016-03-29","form":"10-K","start":"2013-02-04","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":635579000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-02-04","end":"2014-02-02","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":51039000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-04","end":"2014-02-02","filed":"2016-03-29","accession":"0001193125-16-521591","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 2013-02-03"},"openingParentEquity":{"value":147411000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-03","filed":"2016-03-29","accession":"0001193125-16-521591","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":36117000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-03","filed":"2016-03-29","accession":"0001193125-16-521591","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 2013-02-03"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":861758000,"tag":"Assets","unit":"USD","start":null,"end":"2014-02-02","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"closingCurrentLiabilities":{"value":113044000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-02-02","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"closingCapitalEmployed":{"value":748714000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":150448000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-02-02","filed":"2017-03-28","accession":"0001193125-17-099977","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":38080000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-02-02","filed":"2017-03-28","accession":"0001193125-17-099977","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-02-02"},"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":2169000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-02-04","end":"2014-02-02","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"incomeTaxExpense":{"value":1061000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-04","end":"2014-02-02","filed":"2016-03-29","accession":"0001193125-16-521591","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.6268300242770765; cashConversion: No unambiguous matching annual USD fact; 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 2013-02-03

Calculation inputs: {"original":{"fcfTotal":{"value":4107000,"capex":{"accession":"0001193125-15-121531","end":"2013-02-03","filed":"2015-04-07","form":"10-K","start":"2012-01-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-15-121531","end":"2013-02-03","filed":"2015-04-07","form":"10-K","start":"2012-01-30","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":608067000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-01-30","end":"2013-02-03","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":43714000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-01-30","end":"2013-02-03","filed":"2015-04-07","accession":"0001193125-15-121531","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 2012-01-29"},"openingParentEquity":{"value":137515000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-29","filed":"2015-04-07","accession":"0001193125-15-121531","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":33684000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-29","filed":"2015-04-07","accession":"0001193125-15-121531","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 2012-01-29"},"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":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 2013-02-03"},"closingParentEquity":{"value":147411000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-02-03","filed":"2016-03-29","accession":"0001193125-16-521591","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":36117000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-02-03","filed":"2016-03-29","accession":"0001193125-16-521591","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 2013-02-03"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":8782000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-01-30","end":"2013-02-03","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"incomeTaxExpense":{"value":-12702000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-01-30","end":"2013-02-03","filed":"2015-04-07","accession":"0001193125-15-121531","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.6754189916571693; cashConversion: No unambiguous matching annual USD fact; 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 2012-01-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-02-03

revenue: 2102800000; operatingIncome: 86100000; netIncome: -48700000

revenue: 2132700000; operatingIncome: 220400000; netIncome: 58300000

revenue: 2205300000; operatingIncome: 306600000; netIncome: 126900000

revenue: 1964400000; operatingIncome: 262500000; netIncome: 137100000

revenue: 1304000000; operatingIncome: 187200000; netIncome: 108700000

revenue: 436512000; operatingIncome: -252612000; netIncome: -206974000

revenue: 1354691000; operatingIncome: 148079000; netIncome: 100263000

revenue: 1265301000; operatingIncome: 161000000; netIncome: 117221000

revenue: 1139791000; operatingIncome: 165772000; netIncome: 120949000

revenue: 1005158000; operatingIncome: 150516000; netIncome: 90795000

revenue: 866982000; operatingIncome: 110036000; netIncome: No unambiguous matching annual USD fact

revenue: 746751000; operatingIncome: 73861000; netIncome: No unambiguous matching annual USD fact

revenue: 635579000; operatingIncome: 51039000; netIncome: No unambiguous matching annual USD fact

revenue: 608067000; operatingIncome: 43714000; netIncome: No unambiguous matching annual USD fact