URBAN OUTFITTERS INC (URBN)

revenue: 6165376000; averageDilutedShares: 91808357; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 89698222

revenue: 5550666000; averageDilutedShares: 94448046; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 92281748

revenue: 5153237000; averageDilutedShares: 94327785; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 92787522

revenue: 4795244000; averageDilutedShares: 94144062; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 92180709

revenue: 4548763000; averageDilutedShares: 99268705; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 96431044

revenue: 3449749000; averageDilutedShares: 98522776; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 97815985

revenue: 3983789000; averageDilutedShares: 100588677; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 97976815

revenue: 3950623000; averageDilutedShares: 109706007; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 105642283

revenue: 3616014000; averageDilutedShares: 112367924; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 108248568

revenue: 3545794000; averageDilutedShares: 117291117; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 116233781

revenue: 3445134000; averageDilutedShares: 126013414; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 117321120

revenue: 3323077000; averageDilutedShares: 138192734; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 130502864

revenue: 3086608000; averageDilutedShares: 149225906; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 147309575

revenue: 2794925000; averageDilutedShares: 146663731; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 146015767

revenue: 2473801000; averageDilutedShares: 156191289; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 144633007

revenue: 2274102000; averageDilutedShares: 170333550; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 164413427

revenue: 1937815000; averageDilutedShares: 171230245; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 168558371

revenue: 1834618000; averageDilutedShares: 170860605; 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":315022000,"capex":{"accession":"0001193125-26-137916","end":"2026-01-31","filed":"2026-04-01","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-137916","end":"2026-01-31","filed":"2026-04-01","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6165376000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"netIncome":{"value":464919000,"tag":"ProfitLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"operatingIncome":{"value":605634000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingAssets":{"value":4519480000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingCurrentLiabilities":{"value":1075679000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingCapitalEmployed":{"value":3443801000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2471504000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingTotalEquity":{"value":2471504000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2047976000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingCash":{"value":290481000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5007613000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingCurrentLiabilities":{"value":1118094000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingCapitalEmployed":{"value":3889519000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2815287000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingTotalEquity":{"value":2815287000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2192326000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingCash":{"value":369206000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":464919000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":131978000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"pretaxIncome":{"value":596897000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"effectiveTaxRate":{"value":0.22110682412543536,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":471724189.67761606,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3666660000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.1095342765794; cashConversion: 67.75846975494656; roce: 16.517320940583527

Calculation inputs: {"original":{"fcfTotal":{"value":320253000,"capex":{"accession":"0001193125-26-137916","end":"2025-01-31","filed":"2026-04-01","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-137916","end":"2025-01-31","filed":"2026-04-01","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5550666000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"netIncome":{"value":402462000,"tag":"ProfitLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"operatingIncome":{"value":473764000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingAssets":{"value":4111209000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"openingCurrentLiabilities":{"value":994205000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"openingCapitalEmployed":{"value":3117004000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2112540000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","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":1998669000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"openingCash":{"value":178321000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":4519480000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingCurrentLiabilities":{"value":1075679000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingCapitalEmployed":{"value":3443801000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2471504000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingTotalEquity":{"value":2471504000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2047976000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingCash":{"value":290481000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":402462000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":97710000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"pretaxIncome":{"value":500172000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"effectiveTaxRate":{"value":0.1953527986372688,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":381212876.70641303,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3280402500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.769631968488106; cashConversion: 79.57347525977609; roce: 14.442252132169756

Calculation inputs: {"original":{"fcfTotal":{"value":309786000,"capex":{"accession":"0001193125-26-137916","end":"2024-01-31","filed":"2026-04-01","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-26-137916","end":"2024-01-31","filed":"2026-04-01","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5153237000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"netIncome":{"value":287674000,"tag":"ProfitLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"operatingIncome":{"value":369795000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"openingAssets":{"value":3682912000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"openingCurrentLiabilities":{"value":890374000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"openingCapitalEmployed":{"value":2792538000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1792683000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","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":1890229000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"openingCash":{"value":201260000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":4111209000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"closingCurrentLiabilities":{"value":994205000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"closingCapitalEmployed":{"value":3117004000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2112540000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","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":1998669000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"closingCash":{"value":178321000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":287674000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":93933000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"pretaxIncome":{"value":381607000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","form":"10-K"},"effectiveTaxRate":{"value":0.24615114502616567,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":278769537.3250491,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2954771000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.0114836558070195; cashConversion: 107.6864784443502; roce: 12.515183071716896

Calculation inputs: {"original":{"fcfTotal":{"value":-56784000,"capex":{"accession":"0000950170-25-048506","end":"2023-01-31","filed":"2025-04-01","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-25-048506","end":"2023-01-31","filed":"2025-04-01","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4795244000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"netIncome":{"value":159699000,"tag":"ProfitLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"operatingIncome":{"value":226623000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"openingAssets":{"value":3791347000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"openingCurrentLiabilities":{"value":981473000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"openingCapitalEmployed":{"value":2809874000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1745740000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","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":2045607000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"openingCash":{"value":206575000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":3682912000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"closingCurrentLiabilities":{"value":890374000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"closingCapitalEmployed":{"value":2792538000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1792683000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-04-01","accession":"0001193125-26-137916","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":1890229000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"closingCash":{"value":201260000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":159699000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":61580000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"pretaxIncome":{"value":221279000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","form":"10-K"},"effectiveTaxRate":{"value":0.27829120702823135,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":163555811.78964114,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2801206000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.184173318396311; cashConversion: -35.55689140194992; roce: 8.090194009294569

Calculation inputs: {"original":{"fcfTotal":{"value":96890000,"capex":{"accession":"0000950170-24-039320","end":"2022-01-31","filed":"2024-04-01","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-24-039320","end":"2022-01-31","filed":"2024-04-01","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4548763000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"netIncome":{"value":310616000,"tag":"ProfitLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"operatingIncome":{"value":408566000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"openingAssets":{"value":3546345000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"openingCurrentLiabilities":{"value":906132000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"openingCapitalEmployed":{"value":2640213000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1477358000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","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":2068987000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"openingCash":{"value":395635000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","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":3791347000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"closingCurrentLiabilities":{"value":981473000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"closingCapitalEmployed":{"value":2809874000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1745740000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-04-01","accession":"0000950170-25-048506","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":2045607000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"closingCash":{"value":206575000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":310616000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":94015000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"pretaxIncome":{"value":404631000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","form":"10-K"},"effectiveTaxRate":{"value":0.2323474968551594,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":313636712.5998749,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2725043500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.1300296366286835; cashConversion: 31.192855487160998; roce: 14.993008368490266

Calculation inputs: {"original":{"fcfTotal":{"value":126572000,"capex":{"accession":"0000950170-23-011597","end":"2021-01-31","filed":"2023-04-03","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000950170-23-011597","end":"2021-01-31","filed":"2023-04-03","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3449749000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"netIncome":{"value":1236000,"tag":"ProfitLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"operatingIncome":{"value":3972000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"openingAssets":{"value":3315633000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"openingCurrentLiabilities":{"value":638770000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"openingCapitalEmployed":{"value":2676863000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1455355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","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":1860278000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"openingCash":{"value":221839000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":3546345000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"closingCurrentLiabilities":{"value":906132000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"closingCapitalEmployed":{"value":2640213000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1477358000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-04-01","accession":"0000950170-24-039320","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":2068987000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"closingCash":{"value":395635000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1236000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2277000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"pretaxIncome":{"value":3513000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"effectiveTaxRate":{"value":0.6481639624252775,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1397492.7412467976,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2658538000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.6690205577275337; cashConversion: 10240.453074433657; roce: 0.1494054250870215

Calculation inputs: {"original":{"fcfTotal":{"value":56460000,"capex":{"accession":"0001564590-22-013232","end":"2020-01-31","filed":"2022-04-01","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-22-013232","end":"2020-01-31","filed":"2022-04-01","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3983789000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"netIncome":{"value":168096000,"tag":"ProfitLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"operatingIncome":{"value":231925000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"openingAssets":{"value":2160515000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"openingCurrentLiabilities":{"value":386644000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"openingCapitalEmployed":{"value":1773871000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1489098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","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":671417000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"openingCash":{"value":358260000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":3315633000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"closingCurrentLiabilities":{"value":638770000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"closingCapitalEmployed":{"value":2676863000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1455355000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","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":1860278000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"closingCash":{"value":221839000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-04-03","accession":"0000950170-23-011597","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":168096000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":71624000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"pretaxIncome":{"value":239720000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"effectiveTaxRate":{"value":0.2987819122309361,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":162630005.00584015,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2225367000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.417243734545178; cashConversion: 33.587949743003996; roce: 10.42187648149721

Calculation inputs: {"original":{"fcfTotal":{"value":331700000,"capex":{"accession":"0001564590-21-017306","end":"2019-01-31","filed":"2021-04-01","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-21-017306","end":"2019-01-31","filed":"2021-04-01","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3950623000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"netIncome":{"value":298003000,"tag":"ProfitLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"operatingIncome":{"value":381313000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"openingAssets":{"value":1952780000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"openingCurrentLiabilities":{"value":360214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"openingCapitalEmployed":{"value":1592566000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1300903000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","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":651877000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"openingCash":{"value":282220000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":2160515000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"closingCurrentLiabilities":{"value":386644000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"closingCapitalEmployed":{"value":1773871000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1489098000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","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":671417000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"closingCash":{"value":358260000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-04-01","accession":"0001564590-22-013232","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":298003000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":87550000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"pretaxIncome":{"value":385553000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"effectiveTaxRate":{"value":0.2270764330714584,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":294725804.07622296,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1683218500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.396144101829002; cashConversion: 111.30760428586291; roce: 22.65380281882596

Calculation inputs: {"original":{"fcfTotal":{"value":219246000,"capex":{"accession":"0001564590-20-014397","end":"2018-01-31","filed":"2020-03-31","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-20-014397","end":"2018-01-31","filed":"2020-03-31","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3616014000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"netIncome":{"value":108263000,"tag":"ProfitLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"operatingIncome":{"value":259892000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"openingAssets":{"value":1902637000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"openingCurrentLiabilities":{"value":352928000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"openingCapitalEmployed":{"value":1549709000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1313084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","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":589553000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"openingCash":{"value":248140000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","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 2017-01-31"},"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":1952780000,"tag":"Assets","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"closingCurrentLiabilities":{"value":360214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"closingCapitalEmployed":{"value":1592566000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1300903000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","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":651877000,"tag":"Liabilities","unit":"USD","start":null,"end":"2018-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"closingCash":{"value":282220000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-04-01","accession":"0001564590-21-017306","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":108263000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":153103000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"pretaxIncome":{"value":261366000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","form":"10-K"},"effectiveTaxRate":{"value":0.5857800938148038,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":107652439.85828301,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1571137500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.063195551787134; cashConversion: 202.51240035838651; roce: 16.54164578211646

Calculation inputs: {"original":{"fcfTotal":{"value":271538000,"capex":{"accession":"0001564590-19-010433","end":"2017-01-31","filed":"2019-04-01","form":"10-K","start":"2016-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-19-010433","end":"2017-01-31","filed":"2019-04-01","form":"10-K","start":"2016-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3545794000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"netIncome":{"value":218120000,"tag":"ProfitLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"operatingIncome":{"value":338527000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"openingAssets":{"value":1833301000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"openingCurrentLiabilities":{"value":329231000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"openingCapitalEmployed":{"value":1504070000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1137227000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","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":696074000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"openingCash":{"value":265276000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","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":1902637000,"tag":"Assets","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"closingCurrentLiabilities":{"value":352928000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"closingCapitalEmployed":{"value":1549709000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1313084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","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":589553000,"tag":"Liabilities","unit":"USD","start":null,"end":"2017-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"closingCash":{"value":248140000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-31","accession":"0001564590-20-014397","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 2017-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":218120000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":119979000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"pretaxIncome":{"value":338099000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-02-01","end":"2017-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","form":"10-K"},"effectiveTaxRate":{"value":0.35486351630735374,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":218396118.41502047,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1526889500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.658030895195829; cashConversion: 124.49018888685129; roce: 22.171021544126145

Calculation inputs: {"original":{"fcfTotal":{"value":284664000,"capex":{"accession":"0001564590-18-007408","end":"2016-01-31","filed":"2018-04-02","form":"10-K","start":"2015-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001564590-18-007408","end":"2016-01-31","filed":"2018-04-02","form":"10-K","start":"2015-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":3445134000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"netIncome":{"value":224489000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"operatingIncome":{"value":353579000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"openingAssets":{"value":1888741000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"openingCurrentLiabilities":{"value":353740000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"openingCapitalEmployed":{"value":1535001000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1327969000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","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":560772000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"openingCash":{"value":154558000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":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":1833301000,"tag":"Assets","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"closingCurrentLiabilities":{"value":329231000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"closingCapitalEmployed":{"value":1504070000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1137227000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","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":696074000,"tag":"Liabilities","unit":"USD","start":null,"end":"2016-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"closingCash":{"value":265276000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-01-31","filed":"2019-04-01","accession":"0001564590-19-010433","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":224489000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":125542000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"pretaxIncome":{"value":350031000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-02-01","end":"2016-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"effectiveTaxRate":{"value":0.35865966157283213,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":226764475.5207396,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1519535500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.262784553518092; cashConversion: 126.8053223097791; roce: 23.268887103986714

Calculation inputs: {"original":{"fcfTotal":{"value":92517000,"capex":{"accession":"0001193125-17-108506","end":"2015-01-31","filed":"2017-04-03","form":"10-K","start":"2014-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-17-108506","end":"2015-01-31","filed":"2017-04-03","form":"10-K","start":"2014-02-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD"}},"revenue":{"value":3323077000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"netIncome":{"value":232428000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"operatingIncome":{"value":365385000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"openingAssets":{"value":2221214000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"openingCurrentLiabilities":{"value":331830000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"openingCapitalEmployed":{"value":1889384000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1694170000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","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":527044000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"openingCash":{"value":242058000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1888741000,"tag":"Assets","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"closingCurrentLiabilities":{"value":353740000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"closingCapitalEmployed":{"value":1535001000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1327969000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","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":560772000,"tag":"Liabilities","unit":"USD","start":null,"end":"2015-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"closingCash":{"value":154558000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-01-31","filed":"2018-04-02","accession":"0001564590-18-007408","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":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":232428000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":131022000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"pretaxIncome":{"value":363450000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-02-01","end":"2015-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"effectiveTaxRate":{"value":0.3604952538175815,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":233665441.68386298,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1712192500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.784076324442678; cashConversion: 39.80458464556766; roce: 21.34018225170359

Calculation inputs: {"original":{"fcfTotal":{"value":237054000,"capex":{"accession":"0001193125-16-525832","end":"2014-01-31","filed":"2016-03-31","form":"10-K","start":"2013-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-125999","end":"2014-01-31","filed":"2014-04-01","form":"10-K","start":"2013-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3086608000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"netIncome":{"value":282360000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"operatingIncome":{"value":426831000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"openingAssets":{"value":1797211000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"openingCurrentLiabilities":{"value":250195000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"openingCapitalEmployed":{"value":1547016000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1354588000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","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":442623000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"openingCash":{"value":245327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","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 2013-01-31"},"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":2221214000,"tag":"Assets","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"closingCurrentLiabilities":{"value":331830000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"closingCapitalEmployed":{"value":1889384000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1694170000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","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":527044000,"tag":"Liabilities","unit":"USD","start":null,"end":"2014-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"closingCash":{"value":242058000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-01-31","filed":"2017-04-03","accession":"0001193125-17-108506","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":282360000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":145158000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"pretaxIncome":{"value":427518000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","form":"10-K"},"effectiveTaxRate":{"value":0.3395365809158913,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":281906261.6310892,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1718200000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":237054000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}},"revenue":{"value":3086608000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":237054000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}},"netIncome":{"value":282360000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-02-01","end":"2014-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}}}}; fcfMargin: 7.6800811764888826; cashConversion: 83.95452613684657; roce: 24.84175299732278

Calculation inputs: {"original":{"fcfTotal":{"value":226805000,"capex":{"accession":"0001193125-15-116065","end":"2013-01-31","filed":"2015-04-01","form":"10-K","start":"2012-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-125999","end":"2013-01-31","filed":"2014-04-01","form":"10-K","start":"2012-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2794925000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"netIncome":{"value":237314000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"operatingIncome":{"value":374285000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"openingAssets":{"value":1483708000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"openingCurrentLiabilities":{"value":233466000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"openingCapitalEmployed":{"value":1250242000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1066268000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","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":417440000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"openingCash":{"value":145273000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","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 2012-01-31"},"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":1797211000,"tag":"Assets","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"closingCurrentLiabilities":{"value":250195000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"closingCapitalEmployed":{"value":1547016000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1354588000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","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":442623000,"tag":"Liabilities","unit":"USD","start":null,"end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"closingCash":{"value":245327000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-01-31","filed":"2016-03-31","accession":"0001193125-16-525832","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 2013-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":237314000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":138258000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","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":1398629000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":226805000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}},"revenue":{"value":2794925000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":226805000,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}},"netIncome":{"value":237314000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-02-01","end":"2013-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"}}}}; fcfMargin: 8.114886803760388; cashConversion: 95.57168982866582; roce: 26.76084937463759

Calculation inputs: {"original":{"fcfTotal":{"value":92692000,"capex":{"accession":"0001193125-14-125999","end":"2012-01-31","filed":"2014-04-01","form":"10-K","start":"2011-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-14-125999","end":"2012-01-31","filed":"2014-04-01","form":"10-K","start":"2011-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2473801000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"netIncome":{"value":185251000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"operatingIncome":{"value":284725000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"openingAssets":{"value":1794321000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"openingCurrentLiabilities":{"value":211024000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"openingCapitalEmployed":{"value":1583297000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1411548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","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":382773000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"openingCash":{"value":340257000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-31"},"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":1483708000,"tag":"Assets","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"closingCurrentLiabilities":{"value":233466000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"closingCapitalEmployed":{"value":1250242000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1066268000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","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":417440000,"tag":"Liabilities","unit":"USD","start":null,"end":"2012-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"closingCash":{"value":145273000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-01-31","filed":"2015-04-01","accession":"0001193125-15-116065","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":185251000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":103580000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-02-01","end":"2012-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","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":1416769500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.746946500547134; cashConversion: 50.03589724212015; roce: 20.09677650457608

Calculation inputs: {"original":{"fcfTotal":{"value":241471000,"capex":{"accession":"0001193125-13-136738","end":"2011-01-31","filed":"2013-04-01","form":"10-K","start":"2010-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-13-136738","end":"2011-01-31","filed":"2013-04-01","form":"10-K","start":"2010-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2274102000,"tag":"SalesRevenueNet","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"netIncome":{"value":272958000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"operatingIncome":{"value":414203000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"openingAssets":{"value":1636093000,"tag":"Assets","unit":"USD","start":null,"end":"2010-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"openingCurrentLiabilities":{"value":188549000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"openingCapitalEmployed":{"value":1447544000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1296775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","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":339318000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"openingCash":{"value":159024000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-01-31"},"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":1794321000,"tag":"Assets","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"closingCurrentLiabilities":{"value":211024000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"closingCapitalEmployed":{"value":1583297000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1411548000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","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":382773000,"tag":"Liabilities","unit":"USD","start":null,"end":"2011-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"closingCash":{"value":340257000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-01-31","filed":"2014-04-01","accession":"0001193125-14-125999","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":272958000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":144250000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-02-01","end":"2011-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","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":1515420500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 10.618301201968954; cashConversion: 88.46452567794313; roce: 27.332545653170193

Calculation inputs: {"original":{"fcfTotal":{"value":216134000,"capex":{"accession":"0001193125-12-146029","end":"2010-01-31","filed":"2012-04-02","form":"10-K","start":"2009-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-146029","end":"2010-01-31","filed":"2012-04-02","form":"10-K","start":"2009-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1937815000,"tag":"SalesRevenueNet","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"netIncome":{"value":219893000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"operatingIncome":{"value":338984000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","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 2009-01-31"},"openingParentEquity":{"value":1053775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","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":316035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-01-31"},"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":1636093000,"tag":"Assets","unit":"USD","start":null,"end":"2010-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"closingCurrentLiabilities":{"value":188549000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"closingCapitalEmployed":{"value":1447544000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1296775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","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":339318000,"tag":"Liabilities","unit":"USD","start":null,"end":"2010-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"closingCash":{"value":159024000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-01-31","filed":"2013-04-01","accession":"0001193125-13-136738","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":219893000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":124513000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-02-01","end":"2010-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","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: 11.153489884225275; cashConversion: 98.2905322133947; 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 2009-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":139017000,"capex":{"accession":"0001193125-11-085784","end":"2009-01-31","filed":"2011-04-01","form":"10-K","start":"2008-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-11-085784","end":"2009-01-31","filed":"2011-04-01","form":"10-K","start":"2008-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1834618000,"tag":"SalesRevenueNet","unit":"USD","start":"2008-02-01","end":"2009-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"netIncome":{"value":199364000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-02-01","end":"2009-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"operatingIncome":{"value":299435000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-02-01","end":"2009-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","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 2008-01-31"},"openingParentEquity":{"value":853431000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","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":105271000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","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 2008-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-31"},"closingParentEquity":{"value":1053775000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","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":316035000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-01-31","filed":"2012-04-02","accession":"0001193125-12-146029","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 2009-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":199364000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-02-01","end":"2009-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":110126000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-02-01","end":"2009-01-31","filed":"2011-04-01","accession":"0001193125-11-085784","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: 7.577435738666033; cashConversion: 69.73024217010092; 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 2008-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-01-31

revenue: 6165376000; operatingIncome: 605634000; netIncome: 464919000

revenue: 5550666000; operatingIncome: 473764000; netIncome: 402462000

revenue: 5153237000; operatingIncome: 369795000; netIncome: 287674000

revenue: 4795244000; operatingIncome: 226623000; netIncome: 159699000

revenue: 4548763000; operatingIncome: 408566000; netIncome: 310616000

revenue: 3449749000; operatingIncome: 3972000; netIncome: 1236000

revenue: 3983789000; operatingIncome: 231925000; netIncome: 168096000

revenue: 3950623000; operatingIncome: 381313000; netIncome: 298003000

revenue: 3616014000; operatingIncome: 259892000; netIncome: 108263000

revenue: 3545794000; operatingIncome: 338527000; netIncome: 218120000

revenue: 3445134000; operatingIncome: 353579000; netIncome: 224489000

revenue: 3323077000; operatingIncome: 365385000; netIncome: 232428000

revenue: 3086608000; operatingIncome: 426831000; netIncome: 282360000

revenue: 2794925000; operatingIncome: 374285000; netIncome: 237314000

revenue: 2473801000; operatingIncome: 284725000; netIncome: 185251000

revenue: 2274102000; operatingIncome: 414203000; netIncome: 272958000

revenue: 1937815000; operatingIncome: 338984000; netIncome: 219893000

revenue: 1834618000; operatingIncome: 299435000; netIncome: 199364000