Zoom Communications, Inc. (ZM)

revenue: 4868769000; averageDilutedShares: 307333185; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 4665433000; averageDilutedShares: 315069582; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 4527224000; averageDilutedShares: 308519897; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 4392960000; averageDilutedShares: 304231350; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 4099864000; averageDilutedShares: 305826505; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 2651368000; averageDilutedShares: 298127669; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 622658000; averageDilutedShares: 254298014; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 330517000; averageDilutedShares: 116005681; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 151478000; averageDilutedShares: 78119865; 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":1924087000,"capex":{"accession":"0001585521-26-000030","end":"2026-01-31","filed":"2026-02-27","form":"10-K","start":"2025-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-26-000030","end":"2026-01-31","filed":"2026-02-27","form":"10-K","start":"2025-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4868769000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"netIncome":{"value":1900148000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"operatingIncome":{"value":1123633000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingAssets":{"value":10988421000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingCurrentLiabilities":{"value":1903294000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingCapitalEmployed":{"value":9085127000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8935084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingTotalEquity":{"value":8935084000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2053337000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingCash":{"value":1349380000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","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":11960416000,"tag":"Assets","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingCurrentLiabilities":{"value":1999190000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingCapitalEmployed":{"value":9961226000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":9808258000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingTotalEquity":{"value":9808258000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2152158000,"tag":"Liabilities","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingCash":{"value":1272877000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","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":1900148000,"tag":"NetIncomeLoss","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":522137000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"pretaxIncome":{"value":2422285000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-02-01","end":"2026-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"effectiveTaxRate":{"value":0.21555556014259264,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":881427659.2902981,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":9523176500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 39.51896259608949; cashConversion: 101.25984923279661; roce: 11.798930745429322

Calculation inputs: {"original":{"fcfTotal":{"value":1808748000,"capex":{"accession":"0001585521-26-000030","end":"2025-01-31","filed":"2026-02-27","form":"10-K","start":"2024-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-26-000030","end":"2025-01-31","filed":"2026-02-27","form":"10-K","start":"2024-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4665433000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"netIncome":{"value":1010238000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"operatingIncome":{"value":813295000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingAssets":{"value":9929793000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"openingCurrentLiabilities":{"value":1762187000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"openingCapitalEmployed":{"value":8167606000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":8019406000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1910387000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"openingCash":{"value":1558252000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":10988421000,"tag":"Assets","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingCurrentLiabilities":{"value":1903294000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingCapitalEmployed":{"value":9085127000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8935084000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingTotalEquity":{"value":8935084000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2053337000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingCash":{"value":1349380000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","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":1010238000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"incomeTaxExpense":{"value":305346000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"pretaxIncome":{"value":1315584000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-02-01","end":"2025-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"effectiveTaxRate":{"value":0.23209920461179218,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":624529877.3852525,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":8626366500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 38.769134611942775; cashConversion: 179.04177035510443; roce: 9.428013521104162

Calculation inputs: {"original":{"fcfTotal":{"value":1471883000,"capex":{"accession":"0001585521-26-000030","end":"2024-01-31","filed":"2026-02-27","form":"10-K","start":"2023-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-26-000030","end":"2024-01-31","filed":"2026-02-27","form":"10-K","start":"2023-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4527224000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"netIncome":{"value":637462000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"operatingIncome":{"value":525279000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingAssets":{"value":8128065000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingCurrentLiabilities":{"value":1738644000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingCapitalEmployed":{"value":6389421000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6206607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1921458000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingCash":{"value":1086830000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9929793000,"tag":"Assets","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"closingCurrentLiabilities":{"value":1762187000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"closingCapitalEmployed":{"value":8167606000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8019406000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1910387000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"closingCash":{"value":1558252000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":637462000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"incomeTaxExpense":{"value":194850000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"pretaxIncome":{"value":832312000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"effectiveTaxRate":{"value":0.23410692144292045,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":402307550.41138417,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7278513500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":637462000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-02-01","end":"2024-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"averageCommonEquity":{"value":7113006500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":6206607000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":6206607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingCommonEquity":{"value":8019406000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":8019406000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"}}}}; fcfMargin: 32.51182181398579; cashConversion: 230.89737113741683; roce: 7.216844483423709

Calculation inputs: {"original":{"fcfTotal":{"value":1186436000,"capex":{"accession":"0001585521-25-000042","end":"2023-01-31","filed":"2025-02-28","form":"10-K","start":"2022-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-25-000042","end":"2023-01-31","filed":"2025-02-28","form":"10-K","start":"2022-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4392960000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"netIncome":{"value":103711000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"operatingIncome":{"value":245429000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"openingAssets":{"value":7551318000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingCurrentLiabilities":{"value":1579691000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingCapitalEmployed":{"value":5971627000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":5780018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","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":1771300000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingCash":{"value":1062820000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":8128065000,"tag":"Assets","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingCurrentLiabilities":{"value":1738644000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingCapitalEmployed":{"value":6389421000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6206607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2026-02-27","accession":"0001585521-26-000030","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1921458000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingCash":{"value":1086830000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":103704000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"incomeTaxExpense":{"value":145565000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"pretaxIncome":{"value":249276000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","form":"10-K"},"effectiveTaxRate":{"value":0.583951122450617,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":102110459.96806753,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":6180524000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":103704000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-02-01","end":"2023-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"averageCommonEquity":{"value":5993312500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":5780018000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":5780018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingCommonEquity":{"value":6206607000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":6206607000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"}}}}; fcfMargin: 27.007666812354316; cashConversion: 1143.9827983531159; roce: 3.971006341857098

Calculation inputs: {"original":{"fcfTotal":{"value":1472676000,"capex":{"accession":"0001585521-24-000030","end":"2022-01-31","filed":"2024-03-04","form":"10-K","start":"2021-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-24-000030","end":"2022-01-31","filed":"2024-03-04","form":"10-K","start":"2021-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4099864000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"netIncome":{"value":1375639000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"operatingIncome":{"value":1063591000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingAssets":{"value":5297993000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"openingCurrentLiabilities":{"value":1259966000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"openingCapitalEmployed":{"value":4038027000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":3860767000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1437226000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"openingCash":{"value":2240303000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":7551318000,"tag":"Assets","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingCurrentLiabilities":{"value":1579691000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingCapitalEmployed":{"value":5971627000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":5780018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2025-02-28","accession":"0001585521-25-000042","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":1771300000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingCash":{"value":1062820000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":1375057000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"incomeTaxExpense":{"value":-274007000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"pretaxIncome":{"value":1101632000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5004827000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":1375057000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-02-01","end":"2022-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"averageCommonEquity":{"value":4820392500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":3860767000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":3860767000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"closingCommonEquity":{"value":5780018000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":5780018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"}}}}; fcfMargin: 35.920118325876174; cashConversion: 107.0539581968816; roce: 21.251303991126967

Calculation inputs: {"original":{"fcfTotal":{"value":1391205000,"capex":{"accession":"0001585521-23-000035","end":"2021-01-31","filed":"2023-03-03","form":"10-K","start":"2020-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-23-000035","end":"2021-01-31","filed":"2023-03-03","form":"10-K","start":"2020-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":2651368000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"netIncome":{"value":672316000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"operatingIncome":{"value":659848000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingAssets":{"value":1289845000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"openingCurrentLiabilities":{"value":333830000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"openingCapitalEmployed":{"value":956015000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":833943000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":455902000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"openingCash":{"value":283134000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5297993000,"tag":"Assets","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"closingCurrentLiabilities":{"value":1259966000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"closingCapitalEmployed":{"value":4038027000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":3860767000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2024-03-04","accession":"0001585521-24-000030","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1437226000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"closingCash":{"value":2240303000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-01-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":671527000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"incomeTaxExpense":{"value":5718000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"pretaxIncome":{"value":678034000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"effectiveTaxRate":{"value":0.00843320541447774,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":654283366.2736677,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2497021000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":671527000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-02-01","end":"2021-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"averageCommonEquity":{"value":2347355000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":833943000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":833943000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"closingCommonEquity":{"value":3860767000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":3860767000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"}}}}; fcfMargin: 52.471214859649805; cashConversion: 206.9272484962428; roce: 26.425408516788607

Calculation inputs: {"original":{"fcfTotal":{"value":113808000,"capex":{"accession":"0001585521-22-000037","end":"2020-01-31","filed":"2022-03-07","form":"10-K","start":"2019-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-22-000037","end":"2020-01-31","filed":"2022-03-07","form":"10-K","start":"2019-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":622658000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"netIncome":{"value":25305000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"operatingIncome":{"value":12696000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"openingAssets":{"value":354565000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"openingCurrentLiabilities":{"value":152341000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"openingCapitalEmployed":{"value":202224000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-7439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","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":202452000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"openingCash":{"value":63624000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1289845000,"tag":"Assets","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"closingCurrentLiabilities":{"value":333830000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"closingCapitalEmployed":{"value":956015000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":833943000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-01-31","filed":"2023-03-03","accession":"0001585521-23-000035","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":455902000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"closingCash":{"value":283134000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":21750000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"incomeTaxExpense":{"value":1057000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"pretaxIncome":{"value":26362000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-02-01","end":"2020-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","form":"10-K"},"effectiveTaxRate":{"value":0.04009559214020181,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":12186946.362187998,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":579119500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 18.277770461473235; cashConversion: 449.7451096621221; roce: 2.192293645784678

Calculation inputs: {"original":{"fcfTotal":{"value":22900000,"capex":{"accession":"0001585521-21-000048","end":"2019-01-31","filed":"2021-03-18","form":"10-K","start":"2018-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-21-000048","end":"2019-01-31","filed":"2021-03-18","form":"10-K","start":"2018-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":330517000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"netIncome":{"value":7584000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"operatingIncome":{"value":6167000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","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 2018-01-31"},"openingParentEquity":{"value":-26671000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","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":36146000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","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":354565000,"tag":"Assets","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"closingCurrentLiabilities":{"value":152341000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"closingCapitalEmployed":{"value":202224000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-7439000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-01-31","filed":"2022-03-07","accession":"0001585521-22-000037","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":202452000,"tag":"Liabilities","unit":"USD","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"closingCash":{"value":63624000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","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":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":0,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"incomeTaxExpense":{"value":765000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"pretaxIncome":{"value":8349000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-02-01","end":"2019-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","form":"10-K"},"effectiveTaxRate":{"value":0.09162773984908372,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5601931.728350701,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.928539227936838; cashConversion: 301.95147679324896; 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 2018-01-31

Calculation inputs: {"original":{"fcfTotal":{"value":9688000,"capex":{"accession":"0001585521-20-000095","end":"2018-01-31","filed":"2020-03-20","form":"10-K","start":"2017-02-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001585521-20-000095","end":"2018-01-31","filed":"2020-03-20","form":"10-K","start":"2017-02-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":151478000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"netIncome":{"value":-3822000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"operatingIncome":{"value":-4833000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","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 2017-01-31"},"openingParentEquity":{"value":-28838000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":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 2018-01-31"},"closingParentEquity":{"value":-26671000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-01-31","filed":"2021-03-18","accession":"0001585521-21-000048","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":36146000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","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":-8227000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"incomeTaxExpense":{"value":304000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"pretaxIncome":{"value":-3518000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-02-01","end":"2018-01-31","filed":"2020-03-20","accession":"0001585521-20-000095","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.395648212941814; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-01-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-01-31

revenue: 4868769000; operatingIncome: 1123633000; netIncome: 1900148000

revenue: 4665433000; operatingIncome: 813295000; netIncome: 1010238000

revenue: 4527224000; operatingIncome: 525279000; netIncome: 637462000

revenue: 4392960000; operatingIncome: 245429000; netIncome: 103711000

revenue: 4099864000; operatingIncome: 1063591000; netIncome: 1375639000

revenue: 2651368000; operatingIncome: 659848000; netIncome: 672316000

revenue: 622658000; operatingIncome: 12696000; netIncome: 25305000

revenue: 330517000; operatingIncome: 6167000; netIncome: 7584000

revenue: 151478000; operatingIncome: -4833000; netIncome: -3822000