BASSETT FURNITURE INDUSTRIES INC (BSET)

revenue: 335280000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8651054

revenue: 329923000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8736046

revenue: 390136000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8768221

revenue: 485601000; averageDilutedShares: 9402980; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8951839

revenue: 430886000; averageDilutedShares: 9843774; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9762125

revenue: 337672000; averageDilutedShares: 9969616; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 9942787

revenue: 452087000; averageDilutedShares: 10285511; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10116290

revenue: 456855000; averageDilutedShares: 10691775; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10527636

revenue: 452503000; averageDilutedShares: 10732075; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10737952

revenue: 432038000; averageDilutedShares: 10862421; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10722947

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 10843027; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10916021

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 10693031; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10493393

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 10872549; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10859318

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 11095411; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 10836840

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 11544170; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11342332

revenue: No unambiguous matching annual USD fact; averageDilutedShares: 11459257; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 11558974

revenue: No unambiguous matching annual USD fact; averageDilutedShares: No positive shares on the exact annual duration; 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":8961000,"capex":{"accession":"0001437749-26-003189","end":"2025-11-29","filed":"2026-02-05","form":"10-K","start":"2024-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-003189","end":"2025-11-29","filed":"2026-02-05","form":"10-K","start":"2024-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":335280000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-01","end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"netIncome":{"value":6100000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"operatingIncome":{"value":7827000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"openingAssets":{"value":341170000,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"openingCurrentLiabilities":{"value":73403000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"openingCapitalEmployed":{"value":267767000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":167327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","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":39551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","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 2024-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":323819000,"tag":"Assets","unit":"USD","start":null,"end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"closingCurrentLiabilities":{"value":76984000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"closingCapitalEmployed":{"value":246835000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":165107000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","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":41277000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","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 2025-11-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6100000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":2660000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-01","end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"pretaxIncome":{"value":8760000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-01","end":"2025-11-29","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"effectiveTaxRate":{"value":0.3036529680365297,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5450308.219178082,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":257301000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6726914817466; cashConversion: 146.9016393442623; roce: 3.04196252637961

Calculation inputs: {"original":{"fcfTotal":{"value":-1161000,"capex":{"accession":"0001437749-26-003189","end":"2024-11-30","filed":"2026-02-05","form":"10-K","start":"2023-11-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-003189","end":"2024-11-30","filed":"2026-02-05","form":"10-K","start":"2023-11-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":329923000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-11-26","end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"netIncome":{"value":-9695000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-26","end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"operatingIncome":{"value":-16269000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-26","end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"openingAssets":{"value":370424000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-25","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"openingCurrentLiabilities":{"value":77890000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-25","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"openingCapitalEmployed":{"value":292534000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":183441000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","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":52407000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-25","filed":"2025-02-10","accession":"0001437749-25-003216","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 2023-11-25"},"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":341170000,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"closingCurrentLiabilities":{"value":73403000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"closingCapitalEmployed":{"value":267767000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":167327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","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":39551000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","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 2024-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-9695000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-26","end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-4675000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-26","end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"pretaxIncome":{"value":-14370000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-26","end":"2024-11-30","filed":"2026-02-05","accession":"0001437749-26-003189","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":280150500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.35190029188628863; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.807235753639562

Calculation inputs: {"original":{"fcfTotal":{"value":1235000,"capex":{"accession":"0001437749-26-003189","end":"2023-11-25","filed":"2026-02-05","form":"10-K","start":"2022-11-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-26-003189","end":"2023-11-25","filed":"2026-02-05","form":"10-K","start":"2022-11-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":390136000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-11-27","end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"netIncome":{"value":-3171000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-27","end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"operatingIncome":{"value":-3135000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-27","end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"openingAssets":{"value":406273000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-26","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"openingCurrentLiabilities":{"value":100827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-26","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"openingCapitalEmployed":{"value":305446000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":195609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-26","filed":"2026-02-05","accession":"0001437749-26-003189","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":61625000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-26","filed":"2024-01-25","accession":"0001437749-24-002203","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 2022-11-26"},"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":370424000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-25","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"closingCurrentLiabilities":{"value":77890000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-25","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"closingCapitalEmployed":{"value":292534000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":183441000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","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":52407000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-25","filed":"2025-02-10","accession":"0001437749-25-003216","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 2023-11-25"},"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":-3171000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-27","end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":683000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-27","end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","form":"10-K"},"pretaxIncome":{"value":-2488000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-27","end":"2023-11-25","filed":"2026-02-05","accession":"0001437749-26-003189","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":298990000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.3165562778108147; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -1.0485300511722802

Calculation inputs: {"original":{"fcfTotal":{"value":-24266000,"capex":{"accession":"0001437749-25-003216","end":"2022-11-26","filed":"2025-02-10","form":"10-K","start":"2021-11-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-003216","end":"2022-11-26","filed":"2025-02-10","form":"10-K","start":"2021-11-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":485601000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"netIncome":{"value":65345000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"operatingIncome":{"value":34865000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"openingAssets":{"value":421660000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"openingCurrentLiabilities":{"value":134219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-27","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-11-27"},"openingParentEquity":{"value":162732000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","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":34374000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-27","filed":"2023-01-24","accession":"0001437749-23-001642","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 2021-11-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":406273000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-26","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"closingCurrentLiabilities":{"value":100827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-26","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"closingCapitalEmployed":{"value":305446000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":195609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-26","filed":"2026-02-05","accession":"0001437749-26-003189","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":61625000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-26","filed":"2024-01-25","accession":"0001437749-24-002203","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 2022-11-26"},"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":65345000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8702000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"pretaxIncome":{"value":34062000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2025-02-10","accession":"0001437749-25-003216","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":34865000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-28","end":"2022-11-26","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"averageCapitalEmployed":{"value":296443500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":287441000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":421660000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-27","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"openingCurrentLiabilities":{"value":134219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-27","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"closingCapitalEmployed":{"value":305446000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":406273000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-26","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"closingCurrentLiabilities":{"value":100827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-26","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"}}}}; fcfMargin: -4.997106678116396; cashConversion: -37.13520544800674; roce: 11.761094441267897

Calculation inputs: {"original":{"fcfTotal":{"value":3813000,"capex":{"accession":"0001437749-24-002203","end":"2021-11-27","filed":"2024-01-25","form":"10-K","start":"2020-11-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-002203","end":"2021-11-27","filed":"2024-01-25","form":"10-K","start":"2020-11-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":430886000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-11-29","end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"netIncome":{"value":18042000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-29","end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"operatingIncome":{"value":24257000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-29","end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"openingAssets":{"value":402549000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"openingCurrentLiabilities":{"value":118371000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-28","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-11-28"},"openingParentEquity":{"value":158030000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-28","filed":"2024-01-25","accession":"0001437749-24-002203","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":45799000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-28","filed":"2022-01-31","accession":"0001437749-22-001938","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 2020-11-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":421660000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"closingCurrentLiabilities":{"value":134219000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-27","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-11-27"},"closingParentEquity":{"value":162732000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","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":34374000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-27","filed":"2023-01-24","accession":"0001437749-23-001642","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 2021-11-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":18042000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-29","end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5836000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-29","end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"pretaxIncome":{"value":22757000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-29","end":"2021-11-27","filed":"2024-01-25","accession":"0001437749-24-002203","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 0.8849208375301124; cashConversion: 21.1340206185567; 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 2020-11-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-11-27

Calculation inputs: {"original":{"fcfTotal":{"value":30646000,"capex":{"accession":"0001437749-23-001642","end":"2020-11-28","filed":"2023-01-24","form":"10-K","start":"2019-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-001642","end":"2020-11-28","filed":"2023-01-24","form":"10-K","start":"2019-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":337672000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-01","end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"netIncome":{"value":-10421000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"operatingIncome":{"value":-17505000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"openingAssets":{"value":275766000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"openingCurrentLiabilities":{"value":72271000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-11-30"},"openingParentEquity":{"value":178670000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2023-01-24","accession":"0001437749-23-001642","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":19687000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-21","accession":"0001437749-21-000971","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 2019-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":402549000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"closingCurrentLiabilities":{"value":118371000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-28","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-11-28"},"closingParentEquity":{"value":158030000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-28","filed":"2024-01-25","accession":"0001437749-24-002203","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":45799000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-28","filed":"2022-01-31","accession":"0001437749-22-001938","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 2020-11-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-10421000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-6536000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-01","end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","form":"10-K"},"pretaxIncome":{"value":-18013000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-01","end":"2020-11-28","filed":"2023-01-24","accession":"0001437749-23-001642","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: 9.075671065412589; 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 2019-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-11-28

Calculation inputs: {"original":{"fcfTotal":{"value":-7566000,"capex":{"accession":"0001437749-22-001938","end":"2019-11-30","filed":"2022-01-31","form":"10-K","start":"2018-11-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-001938","end":"2019-11-30","filed":"2022-01-31","form":"10-K","start":"2018-11-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":452087000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"netIncome":{"value":-1928000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"operatingIncome":{"value":-595000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"openingAssets":{"value":291641000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"openingCurrentLiabilities":{"value":81819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-24","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-11-24"},"openingParentEquity":{"value":190309000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-24","filed":"2022-01-31","accession":"0001437749-22-001938","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":33468000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-24","filed":"2020-01-23","accession":"0001437749-20-001052","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 2018-11-24"},"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":275766000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"closingCurrentLiabilities":{"value":72271000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-11-30"},"closingParentEquity":{"value":178670000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2023-01-24","accession":"0001437749-23-001642","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":19687000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-21","accession":"0001437749-21-000971","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 2019-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1928000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":188000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"pretaxIncome":{"value":-1740000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2022-01-31","accession":"0001437749-22-001938","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":-595000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-25","end":"2019-11-30","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"averageCapitalEmployed":{"value":206658500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":209822000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":291641000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-24","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"openingCurrentLiabilities":{"value":81819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-24","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"closingCapitalEmployed":{"value":203495000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":275766000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"closingCurrentLiabilities":{"value":72271000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-30","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"}}}}; fcfMargin: -1.6735716797872977; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -0.2879146030770571

Calculation inputs: {"original":{"fcfTotal":{"value":11606000,"capex":{"accession":"0001437749-21-000971","end":"2018-11-24","filed":"2021-01-21","form":"10-K","start":"2017-11-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-000971","end":"2018-11-24","filed":"2021-01-21","form":"10-K","start":"2017-11-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":456855000,"tag":"Revenues","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"netIncome":{"value":8218000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"operatingIncome":{"value":14084000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"openingAssets":{"value":293748000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"openingCurrentLiabilities":{"value":83356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-11-25"},"openingParentEquity":{"value":191460000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-25","filed":"2021-01-21","accession":"0001437749-21-000971","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":53949000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","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 2017-11-25"},"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":291641000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"closingCurrentLiabilities":{"value":81819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-24","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-11-24"},"closingParentEquity":{"value":190309000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-24","filed":"2022-01-31","accession":"0001437749-22-001938","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":33468000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-24","filed":"2020-01-23","accession":"0001437749-20-001052","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 2018-11-24"},"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":8218000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3988000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"pretaxIncome":{"value":12206000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"},"effectiveTaxRate":{"value":0.32672456169097164,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":9482411.273144355,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":11606000,"capex":{"accession":"0001437749-21-000971","end":"2018-11-24","filed":"2021-01-21","form":"10-K","start":"2017-11-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-000971","end":"2018-11-24","filed":"2021-01-21","form":"10-K","start":"2017-11-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":456855000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2021-01-21","accession":"0001437749-21-000971","form":"10-K"}},"roce":{"operatingIncome":{"value":14084000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-26","end":"2018-11-24","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"averageCapitalEmployed":{"value":210107000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":210392000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":293748000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"openingCurrentLiabilities":{"value":83356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"closingCapitalEmployed":{"value":209822000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":291641000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-24","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"closingCurrentLiabilities":{"value":81819000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-24","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"}}}}; fcfMargin: 2.540412165785643; cashConversion: 141.22657580919932; roce: 6.703251200578753

Calculation inputs: {"original":{"fcfTotal":{"value":21557000,"capex":{"accession":"0001437749-20-001052","end":"2017-11-25","filed":"2020-01-23","form":"10-K","start":"2016-11-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-001052","end":"2017-11-25","filed":"2020-01-23","form":"10-K","start":"2016-11-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":452503000,"tag":"Revenues","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"netIncome":{"value":18256000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"operatingIncome":{"value":27018000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"openingAssets":{"value":278267000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"openingCurrentLiabilities":{"value":77013000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-26","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-11-26"},"openingParentEquity":{"value":180705000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-26","filed":"2020-01-23","accession":"0001437749-20-001052","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":35144000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","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 2016-11-26"},"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":293748000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"closingCurrentLiabilities":{"value":83356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-11-25"},"closingParentEquity":{"value":191460000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-25","filed":"2021-01-21","accession":"0001437749-21-000971","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":53949000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-25","filed":"2019-01-17","accession":"0001437749-19-000960","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 2017-11-25"},"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":18256000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9620000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"pretaxIncome":{"value":27876000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"},"effectiveTaxRate":{"value":0.34509972736404076,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17694095.566078346,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":21557000,"capex":{"accession":"0001437749-20-001052","end":"2017-11-25","filed":"2020-01-23","form":"10-K","start":"2016-11-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-001052","end":"2017-11-25","filed":"2020-01-23","form":"10-K","start":"2016-11-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":452503000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2020-01-23","accession":"0001437749-20-001052","form":"10-K"}},"roce":{"operatingIncome":{"value":27018000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-27","end":"2017-11-25","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"averageCapitalEmployed":{"value":205823000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":201254000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":278267000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-26","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"openingCurrentLiabilities":{"value":77013000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-26","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"closingCapitalEmployed":{"value":210392000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":293748000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-25","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"closingCurrentLiabilities":{"value":83356000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-25","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"}}}}; fcfMargin: 4.7639463163780125; cashConversion: 118.08172655565295; roce: 13.126812844045613

Calculation inputs: {"original":{"fcfTotal":{"value":17561000,"capex":{"accession":"0001437749-19-000960","end":"2016-11-26","filed":"2019-01-17","form":"10-K","start":"2015-11-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-19-000960","end":"2016-11-26","filed":"2019-01-17","form":"10-K","start":"2015-11-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":432038000,"tag":"Revenues","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"netIncome":{"value":15829000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"operatingIncome":{"value":28193000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"openingAssets":{"value":282543000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"openingCurrentLiabilities":{"value":79850000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-28","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-11-28"},"openingParentEquity":{"value":177366000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-28","filed":"2019-01-17","accession":"0001437749-19-000960","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":36268000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-28","filed":"2019-01-17","accession":"0001437749-19-000960","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 2015-11-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":278267000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"closingCurrentLiabilities":{"value":77013000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-26","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-11-26"},"closingParentEquity":{"value":180705000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-26","filed":"2020-01-23","accession":"0001437749-20-001052","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":35144000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","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 2016-11-26"},"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":15829000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":9948000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"pretaxIncome":{"value":25777000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2019-01-17","accession":"0001437749-19-000960","form":"10-K"},"effectiveTaxRate":{"value":0.38592543740543894,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":17312604.14322846,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":28193000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-29","end":"2016-11-26","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"averageCapitalEmployed":{"value":201973500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":202693000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":282543000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-28","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"openingCurrentLiabilities":{"value":79850000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-28","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"closingCapitalEmployed":{"value":201254000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":278267000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-26","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"closingCurrentLiabilities":{"value":77013000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-26","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"}}}}; fcfMargin: 4.064688754229952; cashConversion: 110.94194200518037; roce: 13.958761916786115

Calculation inputs: {"original":{"fcfTotal":{"value":20422000,"capex":{"accession":"0001437749-18-000767","end":"2015-11-28","filed":"2018-01-18","form":"10-K","start":"2014-11-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-000767","end":"2015-11-28","filed":"2018-01-18","form":"10-K","start":"2014-11-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":20433000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-11-30","end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"operatingIncome":{"value":25989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-11-30","end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"openingAssets":{"value":240746000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"openingCurrentLiabilities":{"value":66773000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-29","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-11-29"},"openingParentEquity":{"value":156832000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-29","filed":"2018-01-18","accession":"0001437749-18-000767","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":26673000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-29","filed":"2018-01-18","accession":"0001437749-18-000767","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 2014-11-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":282543000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"closingCurrentLiabilities":{"value":79850000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-28","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-11-28"},"closingParentEquity":{"value":177366000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-28","filed":"2019-01-17","accession":"0001437749-19-000960","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":36268000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-28","filed":"2019-01-17","accession":"0001437749-19-000960","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 2015-11-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":20433000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-11-30","end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":11435000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-11-30","end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"pretaxIncome":{"value":31868000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-11-30","end":"2015-11-28","filed":"2018-01-18","accession":"0001437749-18-000767","form":"10-K"},"effectiveTaxRate":{"value":0.3588238985816493,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":16663525.699761515,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":25989000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-11-30","end":"2015-11-28","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"averageCapitalEmployed":{"value":188333000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":173973000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":240746000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-29","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"openingCurrentLiabilities":{"value":66773000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-29","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"closingCapitalEmployed":{"value":202693000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":282543000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-28","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"closingCurrentLiabilities":{"value":79850000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-28","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 99.94616551656634; roce: 13.799493450430885

Calculation inputs: {"original":{"fcfTotal":{"value":12281000,"capex":{"accession":"0001437749-17-000837","end":"2014-11-29","filed":"2017-01-19","form":"10-K","start":"2013-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-000837","end":"2014-11-29","filed":"2017-01-19","form":"10-K","start":"2013-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":9299000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"operatingIncome":{"value":15131000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"openingAssets":{"value":225849000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"openingCurrentLiabilities":{"value":51441000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-11-30"},"openingParentEquity":{"value":157409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-19","accession":"0001437749-17-000837","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":12733000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-19","accession":"0001437749-17-000837","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 2013-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":240746000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"closingCurrentLiabilities":{"value":66773000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-29","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-11-29"},"closingParentEquity":{"value":156832000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-29","filed":"2018-01-18","accession":"0001437749-18-000767","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":26673000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-29","filed":"2018-01-18","accession":"0001437749-18-000767","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 2014-11-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":9299000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5308000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-01","end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"pretaxIncome":{"value":14607000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-12-01","end":"2014-11-29","filed":"2017-01-19","accession":"0001437749-17-000837","form":"10-K"},"effectiveTaxRate":{"value":0.36338741699185323,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":9632584.993496269,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":15131000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-29","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"averageCapitalEmployed":{"value":174190500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":174408000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":225849000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"openingCurrentLiabilities":{"value":51441000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"closingCapitalEmployed":{"value":173973000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":240746000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-29","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"closingCurrentLiabilities":{"value":66773000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-29","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 132.06796429723627; roce: 8.686466827984304

Calculation inputs: {"original":{"fcfTotal":{"value":-3662000,"capex":{"accession":"0001437749-16-023899","end":"2013-11-30","filed":"2016-01-21","form":"10-K","start":"2012-11-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-023899","end":"2013-11-30","filed":"2016-01-21","form":"10-K","start":"2012-11-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":5096000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-25","end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"operatingIncome":{"value":10005000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-25","end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"openingAssets":{"value":227180000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"openingCurrentLiabilities":{"value":52580000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-24","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-11-24"},"openingParentEquity":{"value":157280000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-24","filed":"2016-01-21","accession":"0001437749-16-023899","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":45566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-24","filed":"2016-01-21","accession":"0001437749-16-023899","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 2012-11-24"},"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":225849000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"closingCurrentLiabilities":{"value":51441000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-11-30"},"closingParentEquity":{"value":157409000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-19","accession":"0001437749-17-000837","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":12733000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-19","accession":"0001437749-17-000837","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 2013-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5096000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-25","end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3091000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-25","end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"pretaxIncome":{"value":8187000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-11-25","end":"2013-11-30","filed":"2016-01-21","accession":"0001437749-16-023899","form":"10-K"},"effectiveTaxRate":{"value":0.37754977403200196,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":6227614.51080982,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":10005000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-25","end":"2013-11-30","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"averageCapitalEmployed":{"value":174504000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":174600000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":227180000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-24","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"openingCurrentLiabilities":{"value":52580000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-24","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"closingCapitalEmployed":{"value":174408000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":225849000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"closingCurrentLiabilities":{"value":51441000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-30","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"}}}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -71.86028257456829; roce: 5.73339293082107

Calculation inputs: {"original":{"fcfTotal":{"value":-1044000,"capex":{"accession":"0001437749-15-000964","end":"2012-11-24","filed":"2015-01-22","form":"10-K","start":"2011-11-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-15-000964","end":"2012-11-24","filed":"2015-01-22","form":"10-K","start":"2011-11-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":26713000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-11-27","end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"operatingIncome":{"value":5080000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-27","end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"openingAssets":{"value":223174000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"openingCurrentLiabilities":{"value":51827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-26","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-11-26"},"openingParentEquity":{"value":152435000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-26","filed":"2015-01-22","accession":"0001437749-15-000964","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":69601000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-26","filed":"2015-01-22","accession":"0001437749-15-000964","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 2011-11-26"},"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":227180000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"closingCurrentLiabilities":{"value":52580000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-24","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-11-24"},"closingParentEquity":{"value":157280000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-24","filed":"2016-01-21","accession":"0001437749-16-023899","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":45566000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-24","filed":"2016-01-21","accession":"0001437749-16-023899","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 2012-11-24"},"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":26713000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-11-27","end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-14699000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-27","end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","form":"10-K"},"pretaxIncome":{"value":12014000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-11-27","end":"2012-11-24","filed":"2015-01-22","accession":"0001437749-15-000964","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":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roce":{"operatingIncome":{"value":5080000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-27","end":"2012-11-24","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"averageCapitalEmployed":{"value":172973500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"openingCapitalEmployed":{"value":171347000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingAssets":{"value":223174000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-26","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"openingCurrentLiabilities":{"value":51827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-26","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"closingCapitalEmployed":{"value":174600000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingAssets":{"value":227180000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-24","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"closingCurrentLiabilities":{"value":52580000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-24","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"}}}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -3.908209486018044; roce: 2.936866051736249

Calculation inputs: {"original":{"fcfTotal":{"value":-9599000,"capex":{"accession":"0001437749-14-000921","end":"2011-11-26","filed":"2014-01-23","form":"10-K","start":"2010-11-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-000921","end":"2011-11-26","filed":"2014-01-23","form":"10-K","start":"2010-11-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":55342000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-11-28","end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"operatingIncome":{"value":-20622000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-28","end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"openingAssets":{"value":197317000,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"openingCurrentLiabilities":{"value":61831000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-11-27","filed":"2012-02-03","accession":"0001437749-12-001055","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-11-27"},"openingParentEquity":{"value":106305000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-27","filed":"2014-01-23","accession":"0001437749-14-000921","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":11071000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-27","filed":"2014-01-23","accession":"0001437749-14-000921","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 2010-11-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":223174000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"closingCurrentLiabilities":{"value":51827000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-26","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-11-26"},"closingParentEquity":{"value":152435000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-26","filed":"2015-01-22","accession":"0001437749-15-000964","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":69601000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-26","filed":"2015-01-22","accession":"0001437749-15-000964","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 2011-11-26"},"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":55342000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-11-28","end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":4409000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-11-28","end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"pretaxIncome":{"value":59751000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-11-28","end":"2011-11-26","filed":"2014-01-23","accession":"0001437749-14-000921","form":"10-K"},"effectiveTaxRate":{"value":0.07378956000736389,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":-19100311.69352814,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: No unambiguous matching annual USD fact; cashConversion: -17.34487369448159; 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 2010-11-27; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-11-26

Calculation inputs: {"original":{"fcfTotal":{"value":5775000,"capex":{"accession":"0001437749-13-001053","end":"2010-11-27","filed":"2013-02-04","form":"10-K","start":"2009-11-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-13-001053","end":"2010-11-27","filed":"2013-02-04","form":"10-K","start":"2009-11-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-2002000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-11-29","end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"operatingIncome":{"value":-4687000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-29","end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","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 2009-11-28"},"openingParentEquity":{"value":110334000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-11-28","filed":"2013-02-04","accession":"0001437749-13-001053","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":23221000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-28","filed":"2013-02-04","accession":"0001437749-13-001053","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 2009-11-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":197317000,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"closingCurrentLiabilities":{"value":61831000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-11-27","filed":"2012-02-03","accession":"0001437749-12-001055","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-11-27"},"closingParentEquity":{"value":106305000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-27","filed":"2014-01-23","accession":"0001437749-14-000921","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":11071000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-27","filed":"2014-01-23","accession":"0001437749-14-000921","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 2010-11-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-2002000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-11-29","end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-206000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-11-29","end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","form":"10-K"},"pretaxIncome":{"value":-2208000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-11-29","end":"2010-11-27","filed":"2013-02-04","accession":"0001437749-13-001053","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: No unambiguous matching annual USD fact; 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 2009-11-28; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-11-27

Calculation inputs: {"original":{"fcfTotal":{"value":3024000,"capex":{"accession":"0001437749-12-001055","end":"2009-11-28","filed":"2012-02-03","form":"10-K","start":"2008-11-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-12-001055","end":"2009-11-28","filed":"2012-02-03","form":"10-K","start":"2008-11-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-22699000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-11-30","end":"2009-11-28","filed":"2012-02-03","accession":"0001437749-12-001055","form":"10-K"},"operatingIncome":{"value":-19948000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-11-30","end":"2009-11-28","filed":"2012-02-03","accession":"0001437749-12-001055","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 2008-11-29"},"openingParentEquity":{"value":194852000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-11-29","filed":"2012-02-03","accession":"0001437749-12-001055","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":3777000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-11-29","filed":"2012-02-03","accession":"0001437749-12-001055","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 2008-11-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-11-28"},"closingParentEquity":{"value":110334000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-11-28","filed":"2013-02-04","accession":"0001437749-13-001053","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":23221000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-28","filed":"2013-02-04","accession":"0001437749-13-001053","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 2009-11-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-22699000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-11-30","end":"2009-11-28","filed":"2012-02-03","accession":"0001437749-12-001055","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-1754000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-11-30","end":"2009-11-28","filed":"2012-02-03","accession":"0001437749-12-001055","form":"10-K"},"pretaxIncome":{"value":-24453000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-11-30","end":"2009-11-28","filed":"2012-02-03","accession":"0001437749-12-001055","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: No unambiguous matching annual USD fact; 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 2008-11-29; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-11-28

revenue: 335280000; operatingIncome: 7827000; netIncome: 6100000

revenue: 329923000; operatingIncome: -16269000; netIncome: -9695000

revenue: 390136000; operatingIncome: -3135000; netIncome: -3171000

revenue: 485601000; operatingIncome: 34865000; netIncome: 65345000

revenue: 430886000; operatingIncome: 24257000; netIncome: 18042000

revenue: 337672000; operatingIncome: -17505000; netIncome: -10421000

revenue: 452087000; operatingIncome: -595000; netIncome: -1928000

revenue: 456855000; operatingIncome: 14084000; netIncome: 8218000

revenue: 452503000; operatingIncome: 27018000; netIncome: 18256000

revenue: 432038000; operatingIncome: 28193000; netIncome: 15829000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 25989000; netIncome: 20433000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 15131000; netIncome: 9299000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 10005000; netIncome: 5096000

revenue: No unambiguous matching annual USD fact; operatingIncome: 5080000; netIncome: 26713000

revenue: No unambiguous matching annual USD fact; operatingIncome: -20622000; netIncome: 55342000

revenue: No unambiguous matching annual USD fact; operatingIncome: -4687000; netIncome: -2002000

revenue: No unambiguous matching annual USD fact; operatingIncome: -19948000; netIncome: -22699000