KB HOME (KBH)

revenue: 6236214000; averageDilutedShares: 69254000; 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: 6930086000; averageDilutedShares: 76955000; 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: 6410629000; averageDilutedShares: 83380000; 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: 6903776000; averageDilutedShares: 89348000; 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: 5724930000; averageDilutedShares: 93587000; 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: 4183174000; averageDilutedShares: 94086000; 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: 4552747000; averageDilutedShares: 93838000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 89606551

revenue: 4547002000; averageDilutedShares: 101059000; 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: 4368529000; averageDilutedShares: 98316000; 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: 3594646000; averageDilutedShares: 96278000; 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: 3032030000; averageDilutedShares: 102857000; 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: 2400949000; averageDilutedShares: 99314000; 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: 2097130000; averageDilutedShares: 91559000; 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: 1560115000; averageDilutedShares: 77106000; 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: 1315866000; averageDilutedShares: 77043000; 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: 1589996000; 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

revenue: 1824850000; 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

revenue: 3033936000; 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":287282000,"capex":{"accession":"0000795266-26-000017","end":"2025-11-30","filed":"2026-01-23","form":"10-K","start":"2024-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-26-000017","end":"2025-11-30","filed":"2026-01-23","form":"10-K","start":"2024-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6236214000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"netIncome":{"value":428789000,"tag":"NetIncomeLoss","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":6936169000,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"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 2024-11-30"},"openingParentEquity":{"value":4060616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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 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":6680252000,"tag":"Assets","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"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 2025-11-30"},"closingParentEquity":{"value":3900858000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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 2025-11-30"},"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":426119000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"incomeTaxExpense":{"value":125400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":426119000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-01","end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":3980737000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":4060616000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":4060616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":3900858000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":3900858000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2025-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 4.606673215511847; cashConversion: 66.99845378496182; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2025-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":323411000,"capex":{"accession":"0000795266-26-000017","end":"2024-11-30","filed":"2026-01-23","form":"10-K","start":"2023-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-26-000017","end":"2024-11-30","filed":"2026-01-23","form":"10-K","start":"2023-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6930086000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"netIncome":{"value":655018000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":6648362000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K"},"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 2023-11-30"},"openingParentEquity":{"value":3810140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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 2023-11-30"},"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":6936169000,"tag":"Assets","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"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 2024-11-30"},"closingParentEquity":{"value":4060616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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 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":650190000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"incomeTaxExpense":{"value":195900000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":650190000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-01","end":"2024-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":3935378000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":3810140000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":3810140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":4060616000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":4060616000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2024-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 4.666767483116371; cashConversion: 49.37436833796934; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2024-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":1047231000,"capex":{"accession":"0000795266-26-000017","end":"2023-11-30","filed":"2026-01-23","form":"10-K","start":"2022-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-26-000017","end":"2023-11-30","filed":"2026-01-23","form":"10-K","start":"2022-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6410629000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"netIncome":{"value":590177000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":6651930000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"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 2022-11-30"},"openingParentEquity":{"value":3660795000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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":330198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":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":6648362000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K"},"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 2023-11-30"},"closingParentEquity":{"value":3810140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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 2023-11-30"},"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":585903000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"incomeTaxExpense":{"value":181100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":585903000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-01","end":"2023-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":3735467500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":3660795000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":3660795000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":3810140000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":3810140000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2023-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 16.335854094816593; cashConversion: 177.44354659703782; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2023-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":138184000,"capex":{"accession":"0000795266-25-000014","end":"2022-11-30","filed":"2025-01-24","form":"10-K","start":"2021-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-25-000014","end":"2022-11-30","filed":"2025-01-24","form":"10-K","start":"2021-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6903776000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K"},"netIncome":{"value":816666000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":5835918000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K"},"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 2021-11-30"},"openingParentEquity":{"value":3019475000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","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":292136000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":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":6651930000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"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 2022-11-30"},"closingParentEquity":{"value":3660795000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2026-01-23","accession":"0000795266-26-000017","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":330198000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":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":812494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K"},"incomeTaxExpense":{"value":255400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":812494000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-01","end":"2022-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":3340135000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":3019475000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":3019475000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":3660795000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":3660795000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2022-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 2.0015713140171405; cashConversion: 16.920503608574375; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2022-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":-76695000,"capex":{"accession":"0000795266-24-000008","end":"2021-11-30","filed":"2024-01-19","form":"10-K","start":"2020-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-24-000008","end":"2021-11-30","filed":"2024-01-19","form":"10-K","start":"2020-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5724930000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"netIncome":{"value":564746000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":5356442000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K"},"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 2020-11-30"},"openingParentEquity":{"value":2665769000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCash":{"value":682529000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":5835918000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K"},"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 2021-11-30"},"closingParentEquity":{"value":3019475000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2025-01-24","accession":"0000795266-25-000014","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":292136000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":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":562127000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"incomeTaxExpense":{"value":130600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":562127000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-01","end":"2021-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":2842622000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2665769000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2665769000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":3019475000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":3019475000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2021-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: -1.339667035230125; cashConversion: -13.580441472803702; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":281837000,"capex":{"accession":"0000795266-23-000009","end":"2020-11-30","filed":"2023-01-20","form":"10-K","start":"2019-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-23-000009","end":"2020-11-30","filed":"2023-01-20","form":"10-K","start":"2019-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4183174000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K"},"netIncome":{"value":296243000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":5015482000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K"},"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":2383122000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":454858000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","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":5356442000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K"},"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 2020-11-30"},"closingParentEquity":{"value":2665769000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2024-01-19","accession":"0000795266-24-000008","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCash":{"value":682529000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":294717000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K"},"incomeTaxExpense":{"value":67800000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":294717000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2019-12-01","end":"2020-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":2524445500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2383122000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2383122000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":2665769000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2665769000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2020-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 6.737396053809857; cashConversion: 95.13710028591393; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; 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 2020-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":210583000,"capex":{"accession":"0000795266-22-000010","end":"2019-11-30","filed":"2022-01-21","form":"10-K","start":"2018-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-22-000010","end":"2019-11-30","filed":"2022-01-21","form":"10-K","start":"2018-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4552747000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K"},"netIncome":{"value":268775000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K"},"operatingIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingAssets":{"value":5073571000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K"},"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":2087500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","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":575119000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","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 2018-11-30"},"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":5015482000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K"},"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":2383122000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2023-01-20","accession":"0000795266-23-000009","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":454858000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","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":267147000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K"},"incomeTaxExpense":{"value":79400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":267147000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2018-12-01","end":"2019-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":2235311000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":2087500000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":2087500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":2383122000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2383122000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2019-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 4.625405277297421; cashConversion: 78.34917682076086; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: operatingIncome, openingCapitalEmployed, closingCapitalEmployed; Missing or conflicting matching SEC fact; 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

Calculation inputs: {"original":{"fcfTotal":{"value":214142000,"capex":{"accession":"0000795266-21-000012","end":"2018-11-30","filed":"2021-01-22","form":"10-K","start":"2017-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-21-000012","end":"2018-11-30","filed":"2021-01-22","form":"10-K","start":"2017-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4547002000,"tag":"Revenues","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"netIncome":{"value":170365000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K"},"operatingIncome":{"value":345721000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"openingAssets":{"value":5041515000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-11-30"},"openingParentEquity":{"value":1926311000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","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":720861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","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 2017-11-30"},"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":5073571000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K"},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-11-30"},"closingParentEquity":{"value":2087500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2022-01-21","accession":"0000795266-22-000010","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":575119000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","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 2018-11-30"},"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":169387000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K"},"incomeTaxExpense":{"value":197600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":214142000,"capex":{"accession":"0000795266-21-000012","end":"2018-11-30","filed":"2021-01-22","form":"10-K","start":"2017-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000795266-21-000012","end":"2018-11-30","filed":"2021-01-22","form":"10-K","start":"2017-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4547002000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","form":"10-K"}},"roe":{"commonNetIncome":{"value":169387000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2017-12-01","end":"2018-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":2006905500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1926311000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1926311000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":2087500000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":2087500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2018-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: 4.709520690776032; cashConversion: 125.69600563496024; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2018-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":4368529000,"tag":"Revenues","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"netIncome":{"value":180595000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K"},"operatingIncome":{"value":283403000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"openingAssets":{"value":5131624000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"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 2016-11-30"},"openingParentEquity":{"value":1723145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","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":593000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","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 2016-11-30"},"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":5041515000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"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 2017-11-30"},"closingParentEquity":{"value":1926311000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-30","filed":"2021-01-22","accession":"0000795266-21-000012","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":720861000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","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 2017-11-30"},"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":179418000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K"},"incomeTaxExpense":{"value":109400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":179418000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2016-12-01","end":"2017-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":1824728000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1723145000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1723145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":1926311000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1926311000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2017-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2016-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2017-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":3594646000,"tag":"Revenues","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"netIncome":{"value":105615000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"operatingIncome":{"value":152401000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"openingAssets":{"value":5086905000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"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 2015-11-30"},"openingParentEquity":{"value":1690834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","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":560341000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","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 2015-11-30"},"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":5131624000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"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 2016-11-30"},"closingParentEquity":{"value":1723145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","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":593000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-30","filed":"2020-01-24","accession":"0000795266-20-000007","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 2016-11-30"},"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":105062000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"incomeTaxExpense":{"value":43700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":105062000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2015-12-01","end":"2016-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":1706989500,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1690834000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1690834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":1723145000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1723145000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2016-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2015-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2016-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":3032030000,"tag":"Revenues","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"netIncome":{"value":84643000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"operatingIncome":{"value":138621000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"openingAssets":{"value":4757550000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"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 2014-11-30"},"openingParentEquity":{"value":1595910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","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":358768000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","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 2014-11-30"},"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":5086905000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"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 2015-11-30"},"closingParentEquity":{"value":1690834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","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":560341000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-30","filed":"2019-01-24","accession":"0000795266-19-000005","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 2015-11-30"},"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":84337000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"incomeTaxExpense":{"value":42400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":84337000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2014-12-01","end":"2015-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":1643372000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":1595910000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":1595910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":1690834000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1690834000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2015-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2014-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2015-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":2400949000,"tag":"Revenues","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"netIncome":{"value":918349000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"operatingIncome":{"value":115969000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"openingAssets":{"value":3193635000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-11-30"},"openingParentEquity":{"value":536086000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","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":532523000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","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":4757550000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"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 2014-11-30"},"closingParentEquity":{"value":1595910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","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":358768000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-01-26","accession":"0000795266-18-000005","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 2014-11-30"},"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":915656000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"incomeTaxExpense":{"value":-823400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":915656000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2013-12-01","end":"2014-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":1065998000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":536086000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":536086000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":1595910000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":1595910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2014-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2013-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2014-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":2097130000,"tag":"Revenues","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"netIncome":{"value":39963000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"operatingIncome":{"value":92084000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"openingAssets":{"value":2561698000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-11-30"},"openingParentEquity":{"value":376806000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","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":525688000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","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 2012-11-30"},"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":3193635000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-11-30"},"closingParentEquity":{"value":536086000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","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":532523000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-30","filed":"2017-01-27","accession":"0000795266-17-000006","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":39849000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"incomeTaxExpense":{"value":-1600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roe":{"commonNetIncome":{"value":39849000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2012-12-01","end":"2013-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"averageCommonEquity":{"value":456446000,"inputNames":["openingCommonEquity","closingCommonEquity"]},"openingCommonEquity":{"value":376806000,"inputNames":["openingParentEquity","openingPreferredShares"]},"openingParentEquity":{"value":376806000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2012-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingCommonEquity":{"value":536086000,"inputNames":["closingParentEquity","closingPreferredShares"]},"closingParentEquity":{"value":536086000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesIssued","unit":"shares","start":null,"end":"2013-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K","sourceContainers":[{"container":"current_sec_archive","file":"CIK0000795266.json"},{"container":"original_companyfacts","file":"CIK0000795266.json","sha256":"65ed16b58f478de8964d900107539c2714b1cdf62e5b2635099b89b85f042ef8"}]}}}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1560115000,"tag":"Revenues","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"netIncome":{"value":-58953000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"operatingIncome":{"value":-20256000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"openingAssets":{"value":2512542000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"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 2011-11-30"},"openingParentEquity":{"value":442657000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","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":418074000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","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 2011-11-30"},"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":2561698000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"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 2012-11-30"},"closingParentEquity":{"value":376806000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","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":525688000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-30","filed":"2016-01-25","accession":"0000795266-16-000089","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 2012-11-30"},"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":-58953000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"incomeTaxExpense":{"value":-20100000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-12-01","end":"2012-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2011-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1315866000,"tag":"Revenues","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"netIncome":{"value":-178768000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"operatingIncome":{"value":-103074000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"openingAssets":{"value":3109749000,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","form":"10-K"},"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 2010-11-30"},"openingParentEquity":{"value":631878000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","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":908430000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","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 2010-11-30"},"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":2512542000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"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 2011-11-30"},"closingParentEquity":{"value":442657000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","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":418074000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-30","filed":"2015-01-22","accession":"0000795266-15-000006","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 2011-11-30"},"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":-178768000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"incomeTaxExpense":{"value":-2400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-12-01","end":"2011-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2010-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2011-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1589996000,"tag":"Revenues","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"netIncome":{"value":-69368000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"operatingIncome":{"value":-16045000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"openingAssets":{"value":3435989000,"tag":"Assets","unit":"USD","start":null,"end":"2009-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","form":"10-K"},"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 2009-11-30"},"openingParentEquity":{"value":707224000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","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":1177961000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","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 2009-11-30"},"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":3109749000,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","form":"10-K"},"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 2010-11-30"},"closingParentEquity":{"value":631878000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","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":908430000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-30","filed":"2014-01-27","accession":"0000795266-14-000007","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 2010-11-30"},"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":-69368000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-7000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-12-01","end":"2010-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2009-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2010-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":1824850000,"tag":"Revenues","unit":"USD","start":"2008-12-01","end":"2009-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","form":"10-K"},"netIncome":{"value":-101784000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-01","end":"2009-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","form":"10-K"},"operatingIncome":{"value":-236520000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-01","end":"2009-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","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 2008-11-30"},"openingParentEquity":{"value":830605000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","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":1141518000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","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 2008-11-30"},"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":3435989000,"tag":"Assets","unit":"USD","start":null,"end":"2009-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","form":"10-K"},"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 2009-11-30"},"closingParentEquity":{"value":707224000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2009-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","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":1177961000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-30","filed":"2013-01-18","accession":"0000795266-13-000005","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 2009-11-30"},"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":-101784000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-01","end":"2009-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-209400000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-01","end":"2009-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2008-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-11-30

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":3033936000,"tag":"Revenues","unit":"USD","start":"2007-12-01","end":"2008-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","form":"10-K"},"netIncome":{"value":-976131000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-12-01","end":"2008-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","form":"10-K"},"operatingIncome":{"value":-860643000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2007-12-01","end":"2008-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","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 2007-11-30"},"openingParentEquity":{"value":1850687000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2007-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","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":1343742000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2007-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","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 2007-11-30"},"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 2008-11-30"},"closingParentEquity":{"value":830605000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2008-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","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":1141518000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-11-30","filed":"2012-01-30","accession":"0001193125-12-028044","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 2008-11-30"},"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":-976131000,"tag":"NetIncomeLoss","unit":"USD","start":"2007-12-01","end":"2008-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2007-12-01","end":"2008-11-30","filed":"2011-01-31","accession":"0000950123-11-007291","form":"10-K"},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; 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 2007-11-30; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-11-30

revenue: 6236214000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 428789000

revenue: 6930086000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 655018000

revenue: 6410629000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 590177000

revenue: 6903776000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 816666000

revenue: 5724930000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 564746000

revenue: 4183174000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 296243000

revenue: 4552747000; operatingIncome: No unambiguous matching annual USD fact; netIncome: 268775000

revenue: 4547002000; operatingIncome: 345721000; netIncome: 170365000

revenue: 4368529000; operatingIncome: 283403000; netIncome: 180595000

revenue: 3594646000; operatingIncome: 152401000; netIncome: 105615000

revenue: 3032030000; operatingIncome: 138621000; netIncome: 84643000

revenue: 2400949000; operatingIncome: 115969000; netIncome: 918349000

revenue: 2097130000; operatingIncome: 92084000; netIncome: 39963000

revenue: 1560115000; operatingIncome: -20256000; netIncome: -58953000

revenue: 1315866000; operatingIncome: -103074000; netIncome: -178768000

revenue: 1589996000; operatingIncome: -16045000; netIncome: -69368000

revenue: 1824850000; operatingIncome: -236520000; netIncome: -101784000

revenue: 3033936000; operatingIncome: -860643000; netIncome: -976131000