Concentrix Corp (CNXC)

revenue: 9825771000; averageDilutedShares: 63012000; totalDebt: 4652625000; periodEndShares: 61739000

revenue: 9618900000; averageDilutedShares: 65074000; totalDebt: 4767631000; periodEndShares: 64238000

revenue: 7114706000; averageDilutedShares: 54010000; totalDebt: 4998400000; periodEndShares: 65734000

revenue: 6324473000; averageDilutedShares: 51740000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51096000

revenue: 5587015000; averageDilutedShares: 51914000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 51594000

revenue: 4719534000; averageDilutedShares: 51602000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 4707912000; averageDilutedShares: 51602000; 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":572471000,"capex":{"accession":"0001803599-26-000027","end":"2025-11-30","filed":"2026-01-28","form":"10-K","start":"2024-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-26-000027","end":"2025-11-30","filed":"2026-01-28","form":"10-K","start":"2024-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":9825771000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"netIncome":{"value":-1278924000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"operatingIncome":{"value":-918183000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingAssets":{"value":11991438000,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingCurrentLiabilities":{"value":1995813000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingCapitalEmployed":{"value":9995625000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4039724000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingTotalEquity":{"value":4039724000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":7951714000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingCash":{"value":240571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingBorrowings":{"value":4767631000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingCommonEquity":{"value":4039724000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":10761086000,"tag":"Assets","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCurrentLiabilities":{"value":2196350000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCapitalEmployed":{"value":8564736000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2744345000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingTotalEquity":{"value":2744345000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":8016741000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCash":{"value":327347000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingBorrowings":{"value":4652625000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":7069623000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCommonEquity":{"value":2744345000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-1283027000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"incomeTaxExpense":{"value":96702000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"pretaxIncome":{"value":-1182222000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","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":9280180500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":3392034500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 5.826219642204159; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -9.894020919097425

Calculation inputs: {"original":{"fcfTotal":{"value":428730000,"capex":{"accession":"0001803599-26-000027","end":"2024-11-30","filed":"2026-01-28","form":"10-K","start":"2023-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-26-000027","end":"2024-11-30","filed":"2026-01-28","form":"10-K","start":"2023-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":9618900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"netIncome":{"value":251217000,"tag":"ProfitLoss","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"operatingIncome":{"value":596387000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingAssets":{"value":12491827000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingCurrentLiabilities":{"value":2074039000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingCapitalEmployed":{"value":10417788000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4143294000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","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":8348533000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingCash":{"value":295336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingBorrowings":{"value":4998400000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":11991438000,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCurrentLiabilities":{"value":1995813000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCapitalEmployed":{"value":9995625000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4039724000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingTotalEquity":{"value":4039724000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":7951714000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCash":{"value":240571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingBorrowings":{"value":4767631000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"closingCommonEquity":{"value":4039724000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":241713000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"incomeTaxExpense":{"value":48057000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"pretaxIncome":{"value":299274000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"effectiveTaxRate":{"value":0.16057860021251427,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":500620010.35505927,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":10206706500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":241713000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"averageCommonEquity":{"value":4091509000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":4143294000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":4143294000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingCommonEquity":{"value":4039724000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":4039724000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"}}}}; fcfMargin: 4.457162461404111; cashConversion: 170.66122117531853; roce: 5.843089541175696

Calculation inputs: {"original":{"fcfTotal":{"value":497476000,"capex":{"accession":"0001803599-26-000027","end":"2023-11-30","filed":"2026-01-28","form":"10-K","start":"2022-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-26-000027","end":"2023-11-30","filed":"2026-01-28","form":"10-K","start":"2022-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":7114706000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"netIncome":{"value":313842000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"operatingIncome":{"value":661327000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"openingAssets":{"value":6669768000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"openingCurrentLiabilities":{"value":1132123000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"openingCapitalEmployed":{"value":5537645000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2695904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","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":3973864000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"openingCash":{"value":145382000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","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 2022-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":12491827000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingCurrentLiabilities":{"value":2074039000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingCapitalEmployed":{"value":10417788000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4143294000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","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":8348533000,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingCash":{"value":295336000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingBorrowings":{"value":4998400000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":307841000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"incomeTaxExpense":{"value":94386000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"pretaxIncome":{"value":408228000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","form":"10-K"},"effectiveTaxRate":{"value":0.2312090302478027,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":508422225.6533114,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7977716500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":307841000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"averageCommonEquity":{"value":3419599000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2695904000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2695904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"closingCommonEquity":{"value":4143294000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":4143294000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"}}}}; fcfMargin: 6.992221463543258; cashConversion: 158.51160775167122; roce: 8.289677879628838

Calculation inputs: {"original":{"fcfTotal":{"value":460702000,"capex":{"accession":"0001803599-25-000022","end":"2022-11-30","filed":"2025-01-28","form":"10-K","start":"2021-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-25-000022","end":"2022-11-30","filed":"2025-01-28","form":"10-K","start":"2021-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6324473000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"netIncome":{"value":435640000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"operatingIncome":{"value":640192000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingAssets":{"value":5046367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"openingCurrentLiabilities":{"value":968214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"openingCapitalEmployed":{"value":4078153000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2620255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":2426112000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"openingCash":{"value":182038000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","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 2021-11-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6669768000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"closingCurrentLiabilities":{"value":1132123000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"closingCapitalEmployed":{"value":5537645000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2695904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2026-01-28","accession":"0001803599-26-000027","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":3973864000,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"closingCash":{"value":145382000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","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 2022-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":428418000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"incomeTaxExpense":{"value":169363000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"pretaxIncome":{"value":605003000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"effectiveTaxRate":{"value":0.27993745485559574,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":460978280.90108645,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4807899000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":428418000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"averageCommonEquity":{"value":2658079500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2620255000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2620255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"closingCommonEquity":{"value":2695904000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2695904000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"}}}}; fcfMargin: 7.284433027068025; cashConversion: 105.75291525112478; roce: 13.315421143414202

Calculation inputs: {"original":{"fcfTotal":{"value":365099000,"capex":{"accession":"0001803599-24-000011","end":"2021-11-30","filed":"2024-01-29","form":"10-K","start":"2020-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-24-000011","end":"2021-11-30","filed":"2024-01-29","form":"10-K","start":"2020-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5587015000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"netIncome":{"value":405577000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"operatingIncome":{"value":572397000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"openingAssets":{"value":5177556000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"openingCurrentLiabilities":{"value":1008662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"openingCapitalEmployed":{"value":4168894000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2302085000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","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":2875471000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"openingCash":{"value":152656000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","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 2020-11-30"},"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":5046367000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"closingCurrentLiabilities":{"value":968214000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"closingCapitalEmployed":{"value":4078153000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2620255000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2025-01-28","accession":"0001803599-25-000022","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":2426112000,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"closingCash":{"value":182038000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","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 2021-11-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":399792000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"incomeTaxExpense":{"value":150119000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"pretaxIncome":{"value":555696000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","form":"10-K"},"effectiveTaxRate":{"value":0.2701459071146814,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":417766293.2052777,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4123523500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 6.53477751536375; cashConversion: 90.01965101571342; roce: 13.881259558724473

Calculation inputs: {"original":{"fcfTotal":{"value":336282000,"capex":{"accession":"0001803599-23-000016","end":"2020-11-30","filed":"2023-01-27","form":"10-K","start":"2019-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-23-000016","end":"2020-11-30","filed":"2023-01-27","form":"10-K","start":"2019-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4719534000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"netIncome":{"value":164811000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"operatingIncome":{"value":308761000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","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 2019-11-30"},"openingParentEquity":{"value":1469841000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":5177556000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"closingCurrentLiabilities":{"value":1008662000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"closingCapitalEmployed":{"value":4168894000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2302085000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2024-01-29","accession":"0001803599-24-000011","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":2875471000,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"closingCash":{"value":152656000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","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 2020-11-30"},"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":164811000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"incomeTaxExpense":{"value":103084000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"pretaxIncome":{"value":267895000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","form":"10-K"},"effectiveTaxRate":{"value":0.38479254931969614,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":189952067.6795013,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.1253221186668005; cashConversion: 204.04099240948722; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":338614000,"capex":{"accession":"0001803599-22-000025","end":"2019-11-30","filed":"2022-01-28","form":"10-K","start":"2018-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001803599-22-000025","end":"2019-11-30","filed":"2022-01-28","form":"10-K","start":"2018-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4707912000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":294332000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-11-30"},"openingParentEquity":{"value":1319802000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-11-30"},"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":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 2019-11-30"},"closingParentEquity":{"value":1469841000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2023-01-27","accession":"0001803599-23-000016","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"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":117164000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"incomeTaxExpense":{"value":87252000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"pretaxIncome":{"value":204416000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-28","accession":"0001803599-22-000025","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.1924453982997125; cashConversion: Consolidated income including noncontrolling interests is not confirmed; 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 2018-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2019-11-30

revenue: 9825771000; operatingIncome: -918183000; netIncome: -1278924000

revenue: 9618900000; operatingIncome: 596387000; netIncome: 251217000

revenue: 7114706000; operatingIncome: 661327000; netIncome: 313842000

revenue: 6324473000; operatingIncome: 640192000; netIncome: 435640000

revenue: 5587015000; operatingIncome: 572397000; netIncome: 405577000

revenue: 4719534000; operatingIncome: 308761000; netIncome: 164811000

revenue: 4707912000; operatingIncome: 294332000; netIncome: Consolidated income including noncontrolling interests is not confirmed